IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — ANET

Balance Sheet

(in billions USD)
MetricQ1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents2.792.332.231.853.182.432.091.751.260.960.720.490.640.630.890.84
Accounts Receivable1.921.491.621.441.131.231.090.830.780.860.650.590.650.400.360.38
Inventory2.382.162.061.961.771.852.031.891.861.681.100.850.690.580.540.48
Total Current Assets18.5615.1813.5012.2810.889.848.937.656.856.275.034.735.114.524.334.00
Property, Plant & Equipment0.250.170.150.120.090.100.100.100.100.100.100.090.090.080.030.03
Goodwill0.420.420.420.27--0.270.270.270.270.270.270.270.220.190.190.19
Intangible Assets0.270.300.320.060.070.080.080.100.100.110.130.140.110.100.110.12
Total Non-current Assets*3.102.863.032.241.971.781.621.411.331.271.131.101.000.910.880.89
Total Assets21.6618.0516.5314.5112.8511.6210.559.078.197.546.165.826.115.445.214.89
Accounts Payable0.610.480.540.390.290.300.220.270.350.330.280.280.200.140.150.14
Total Current Liabilities6.564.674.053.122.432.161.781.851.661.581.251.281.370.890.860.79
Total Non-current Liabilities*1.611.481.581.271.171.030.900.720.670.630.520.540.590.680.650.66
Total Liabilities8.176.145.634.403.603.192.692.562.332.211.781.821.961.571.511.44
Retained Earnings10.479.128.267.576.876.185.694.503.963.492.712.412.592.392.302.11
Total Stockholder Equity13.4911.9110.9010.129.258.437.866.515.865.334.394.014.153.873.703.45

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Total Revenue2.712.492.312.202.001.931.811.691.571.541.511.461.351.281.181.050.880.820.750.71
Cost of Revenue1.030.920.820.770.730.700.650.590.570.540.570.570.550.510.470.410.320.300.270.25
Gross Profit1.681.561.491.441.281.231.161.101.001.000.940.880.800.770.710.640.550.520.480.45
Research & Development0.340.350.330.300.270.290.240.270.210.210.210.230.200.190.190.180.170.160.150.14
Selling, General & Admin0.030.040.030.030.030.040.030.030.030.040.030.030.030.020.020.020.020.020.020.02
Total Operating Expenses0.520.530.510.450.420.430.380.400.340.360.340.350.320.300.290.280.280.260.250.23
Operating Income1.161.030.980.990.860.800.790.700.660.640.600.530.480.470.420.360.280.270.230.22
Pretax Income1.271.141.081.080.960.890.880.770.720.690.640.590.500.490.420.360.310.270.230.22
Tax Provision0.250.180.220.190.140.090.130.110.090.080.100.090.060.060.070.060.040.030.010.02
Net Income1.020.960.850.890.810.800.750.670.640.610.550.490.440.430.350.300.270.240.220.20
Basic EPS0.810.750.680.710.65(4.27)2.382.122.041.981.761.591.421.391.160.980.88(5.12)2.922.58
Diluted EPS0.800.740.670.700.64(4.17)2.332.081.991.931.721.551.381.351.130.940.85(4.92)2.812.47

Cash Flow Statement

(in billions USD)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Operating Cash Flow1.691.261.271.200.641.031.170.990.510.530.700.430.370.040.130.100.220.230.270.26
Capital Expenditures0.05--0.030.020.03--0.010.000.01--0.010.010.01--0.010.010.01--0.050.00
Free Cash Flow*1.64--1.241.180.61--1.170.990.50--0.690.420.37--0.120.090.20--0.230.26
Investing Cash Flow(0.87)(1.00)(1.19)(0.63)(0.77)(1.31)(0.37)(0.48)(0.30)(0.34)(0.23)(0.10)(0.02)(0.08)0.130.25(0.07)(0.06)(0.43)(0.22)
Financing Cash Flow0.00(0.63)0.02(0.20)(0.79)(0.13)(0.06)(0.17)(0.06)-0.000.02(0.03)(0.07)-0.00(0.03)(0.49)(0.13)(0.17)(0.11)0.00

* Derived from reported values