Free Trial

Fortinet (FTNT) Financials

Fortinet logo
$147.24 +9.27 (+6.72%)
As of 03:54 PM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for Fortinet

Annual Income Statements for Fortinet

This table shows Fortinet's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
7.99 32 31 335 332 489 607 857 1,148 1,745 1,853
Consolidated Net Income / (Loss)
7.99 32 31 335 332 489 607 857 1,148 1,745 1,853
Net Income / (Loss) Continuing Operations
7.99 32 31 335 332 489 607 857 1,148 1,745 1,853
Total Pre-Tax Income
17 43 124 254 386 542 628 956 1,334 2,059 2,282
Total Operating Income
15 43 110 234 351 532 650 970 1,241 1,803 2,085
Total Gross Profit
722 938 1,110 1,354 1,657 2,024 2,559 3,333 4,068 4,798 5,471
Total Revenue
1,009 1,275 1,495 1,805 2,163 2,594 3,342 4,417 5,305 5,956 6,800
Operating Revenue
1,009 1,275 1,495 1,805 2,163 2,594 3,342 4,417 5,305 5,956 6,800
Total Cost of Revenue
287 338 385 450 506 570 783 1,085 1,237 1,158 1,329
Operating Cost of Revenue
287 338 385 450 506 570 783 1,085 1,237 1,158 1,329
Total Operating Expenses
708 895 1,000 1,120 1,306 1,493 1,909 2,363 2,827 2,995 3,386
Selling, General & Admin Expense
72 81 88 93 - - - - 211 238 233
Marketing Expense
470 627 701 782 927 1,072 1,346 1,686 2,006 2,045 2,348
Research & Development Expense
158 183 211 245 277 341 424 512 614 717 816
Restructuring Charge
7.60 4.00 0.30 - 0.00 -40 -4.60 -4.60 -4.60 -4.60 -10
Total Other Income / (Expense), net
2.13 0.20 14 20 35 9.90 -22 -14 93 255 198
Interest Expense
- - - - 0.00 0.00 15 18 21 20 20
Interest & Investment Income
5.30 7.30 14 27 43 18 4.50 17 120 155 162
Other Income / (Expense), net
-3.17 -7.10 0.70 -6.60 -7.50 -7.80 -12 -14 -6.10 120 55
Income Tax Expense
9.02 11 93 -81 54 53 14 31 144 284 439
Other Gains / (Losses), net
- - - - 0.00 0.00 -7.60 -68 -42 -29 10
Basic Earnings per Share
$0.05 $0.19 $0.18 $1.98 $1.94 $0.60 $0.74 $1.08 $1.47 $2.28 $2.45
Weighted Average Basic Shares Outstanding
170.39M 172.60M 174.30M 169.10M 171M 821M 816.10M 791.40M 778.60M 764.40M 758M
Diluted Earnings per Share
$0.05 $0.18 $0.18 $1.92 $1.90 $0.58 $0.73 $1.06 $1.46 $2.26 $2.42
Weighted Average Diluted Shares Outstanding
176.14M 176.30M 178.10M 174.20M 175M 838.30M 835.30M 805.30M 788.20M 771.90M 764.60M
Weighted Average Basic & Diluted Shares Outstanding
159.70M 169.40M 174.40M 169.50M 172.51M 163.19M 160.82M 784.07M 763.03M 768.97M 739.92M

Quarterly Income Statements for Fortinet

This table shows Fortinet's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
323 311 299 380 540 526 433 440 474 506 535
Consolidated Net Income / (Loss)
323 311 299 380 540 526 433 440 474 506 535
Net Income / (Loss) Continuing Operations
323 311 299 380 540 526 433 440 474 506 535
Total Pre-Tax Income
328 416 345 468 626 618 519 517 595 651 657
Total Operating Income
303 385 321 437 471 574 454 458 547 626 580
Total Gross Profit
1,017 1,099 1,049 1,159 1,245 1,346 1,247 1,315 1,393 1,516 1,485
Total Revenue
1,335 1,415 1,353 1,434 1,508 1,660 1,540 1,630 1,725 1,905 1,850
Operating Revenue
1,335 1,415 1,353 1,434 1,508 1,660 1,540 1,630 1,725 1,905 1,850
Total Cost of Revenue
318 316 305 275 263 315 293 315 332 389 365
Operating Cost of Revenue
318 316 305 275 263 315 293 315 332 389 365
Total Operating Expenses
714 714 727 722 774 772 793 857 846 890 905
Selling, General & Admin Expense
54 - 54 57 72 55 58 57 61 57 56
Marketing Expense
504 507 501 501 516 527 543 592 584 629 636
Research & Development Expense
157 153 173 165 187 191 199 210 202 205 214
Restructuring Charge
- - -1.10 -1.20 -1.10 - -6.30 -1.30 -1.40 -1.40 -1.40
Total Other Income / (Expense), net
25 30 24 31 156 44 66 59 48 25 77
Interest Expense
5.40 5.40 5.10 5.00 5.00 4.90 4.90 4.60 6.20 4.40 4.20
Interest & Investment Income
37 31 32 38 42 42 44 45 41 32 33
Other Income / (Expense), net
-7.00 5.10 -2.90 -2.20 118 6.90 26 19 13 -2.70 48
Income Tax Expense
-0.30 95 40 77 81 87 97 77 121 145 122
Other Gains / (Losses), net
-5.20 -9.50 -6.60 -12 -5.30 -5.50 11 -0.10 -0.20 - -0.10
Basic Earnings per Share
$0.41 $0.40 $0.39 $0.50 $0.71 $0.68 $0.56 $0.57 $0.63 $0.69 $0.72
Weighted Average Basic Shares Outstanding
781.20M 778.60M 762.40M 763.80M 765M 764.40M 768.30M 765.50M 755.50M 758M 738.80M
Diluted Earnings per Share
$0.41 $0.40 $0.39 $0.49 $0.70 $0.68 $0.56 $0.57 $0.62 $0.67 $0.72
Weighted Average Diluted Shares Outstanding
791.20M 788.20M 770.50M 769.90M 771.90M 771.90M 776.80M 772.70M 761.20M 764.60M 742.80M
Weighted Average Basic & Diluted Shares Outstanding
767.91M 763.03M 763.94M 764.91M 766.45M 768.97M 765.42M 766.27M 743.65M 739.92M 732.65M

Annual Cash Flow Statements for Fortinet

This table details how cash moves in and out of Fortinet's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
260 166 102 301 110 -161 257 364 -285 1,478 -381
Net Cash From Operating Activities
283 346 594 639 808 1,084 1,500 1,731 1,936 2,258 2,591
Net Cash From Continuing Operating Activities
283 346 594 639 808 1,084 1,500 1,731 1,936 2,258 2,591
Net Income / (Loss) Continuing Operations
7.99 32 31 335 332 489 607 857 1,148 1,745 1,853
Consolidated Net Income / (Loss)
7.99 32 31 335 332 489 607 857 1,148 1,745 1,853
Depreciation Expense
32 49 56 56 62 69 84 104 113 123 152
Amortization Expense
7.46 4.80 2.50 90 102 139 183 228 239 245 303
Non-Cash Adjustments To Reconcile Net Income
98 125 141 162 180 198 223 309 310 166 227
Changes in Operating Assets and Liabilities, net
137 135 364 -4.00 133 190 402 233 126 -21 56
Net Cash From Investing Activities
-0.97 -74 -77 -135 -502 -73 -1,325 764 -649 -727 -599
Net Cash From Continuing Investing Activities
-0.97 -74 -77 -135 -502 -73 -1,325 764 -649 -727 -599
Purchase of Property, Plant & Equipment
-37 -67 -135 -53 -92 -126 -296 -281 -204 -379 -365
Acquisitions
-38 -22 0.00 -22 -35 -40 -235 -31 -8.50 -276 -42
Purchase of Investments
-460 -474 -669 -682 -1,332 -1,079 -2,351 -389 -1,856 -1,965 -1,996
Sale and/or Maturity of Investments
534 489 728 622 957 1,171 1,556 1,465 1,419 1,892 1,803
Other Investing Activities, net
- - - 0.00 0.00 1.30 0.40 0.00 0.30 0.10 0.10
Net Cash From Financing Activities
-22 -106 -416 -203 -196 -1,172 83 -2,130 -1,570 -50 -2,372
Net Cash From Continuing Financing Activities
-22 -106 -416 -203 -196 -1,172 83 -2,130 -1,570 -50 -2,372
Repayment of Debt
0.00 -1.60 0.00 -10 -4.00 -5.40 -23 -4.80 -1.20 -12 -0.10
Repurchase of Common Equity
-60 -111 -446 -212 -145 -1,080 -742 -1,991 -1,501 -0.60 -2,290
Issuance of Common Equity
67 45 76 87 50 22 26 26 44 63 45
Other Financing Activities, net
-29 -38 -45 -67 -96 -108 -168 -160 -113 -101 -126
Effect of Exchange Rate Changes
- - - - 0.00 0.00 -0.10 -0.40 -0.80 -2.60 -0.60
Cash Income Taxes Paid
19 27 32 41 59 40 127 260 426 579 452

Quarterly Cash Flow Statements for Fortinet

This table details how cash moves in and out of Fortinet's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
-190 -789 528 277 286 387 721 -228 -1,373 500 -272
Net Cash From Operating Activities
551 192 830 342 608 478 863 452 655 620 1,077
Net Cash From Continuing Operating Activities
551 192 830 342 608 478 863 452 655 620 1,077
Net Income / (Loss) Continuing Operations
323 311 299 380 540 526 433 440 474 506 535
Consolidated Net Income / (Loss)
323 311 299 380 540 526 433 440 474 506 535
Depreciation Expense
28 30 29 29 30 35 36 38 38 40 40
Amortization Expense
58 59 60 60 61 64 68 73 78 84 89
Non-Cash Adjustments To Reconcile Net Income
74 78 72 80 -45 59 31 60 64 73 28
Changes in Operating Assets and Liabilities, net
68 -286 371 -207 23 -207 296 -159 1.30 -82 386
Net Cash From Investing Activities
-111 -72 -270 -50 -327 -80 -111 -266 -176 -46 -5.70
Net Cash From Continuing Investing Activities
-111 -72 -270 -50 -327 -80 -111 -266 -176 -46 -5.70
Purchase of Property, Plant & Equipment
-70 -27 -222 -23 -36 -98 -67 -168 -88 -43 -71
Acquisitions
-8.50 - -5.70 - -241 -29 -11 -30 - - 0.00
Purchase of Investments
-523 -528 -436 -538 -528 -463 -503 -474 -536 -484 -351
Sale and/or Maturity of Investments
490 483 393 511 478 510 470 406 448 480 416
Other Investing Activities, net
- 0.20 0.00 - 0.10 - 0.20 -0.10 - - 0.00
Net Cash From Financing Activities
-629 -910 -30 -14 3.00 -8.80 -33 -414 -1,852 -73 -1,343
Net Cash From Continuing Financing Activities
-629 -910 -30 -14 3.00 -8.80 -33 -414 -1,852 -73 -1,343
Repayment of Debt
-0.20 - -0.80 - - -11 0.00 -0.10 - - -501
Repurchase of Common Equity
- -896 - - - - 0.00 - -1,832 -57 -823
Issuance of Common Equity
6.70 7.80 13 6.20 20 23 20 11 6.30 7.10 18
Other Financing Activities, net
-31 -22 -43 -20 -17 -21 -53 -24 -27 -23 -36
Effect of Exchange Rate Changes
-0.60 1.10 -1.40 -1.00 2.10 -2.30 0.90 0.40 -0.30 -1.60 0.00
Cash Income Taxes Paid
26 341 31 252 140 156 27 237 70 118 47

Annual Balance Sheets for Fortinet

This table presents Fortinet's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
1,791 2,140 2,258 3,078 3,879 4,045 5,919 6,228 7,259 9,763 10,389
Total Current Assets
1,271 1,539 1,717 2,221 2,769 2,740 3,601 3,810 4,428 5,972 5,900
Cash & Equivalents
543 709 811 1,112 1,223 1,062 1,319 1,683 1,398 2,876 2,495
Short-Term Investments
348 377 440 537 843 776 1,233 528 1,043 1,191 1,087
Accounts Receivable
260 313 348 445 544 720 808 1,262 1,402 1,463 1,691
Inventories, net
84 107 77 90 118 140 176 265 485 316 400
Prepaid Expenses
36 33 40 37 41 43 65 73 101 126 227
Plant, Property, & Equipment, net
91 137 245 271 344 448 688 899 1,044 1,350 1,619
Total Noncurrent Assets
429 464 296 586 766 856 1,631 1,519 1,786 2,442 2,870
Long-Term Investments
273 225 98 67 144 118 441 46 - 0.00 340
Goodwill
4.69 15 15 38 67 93 125 128 127 235 257
Intangible Assets
18 25 16 22 31 32 64 56 35 115 97
Noncurrent Deferred & Refundable Income Taxes
119 183 147 255 226 245 342 569 869 1,336 1,315
Other Noncurrent Operating Assets
14 17 20 203 297 368 659 720 756 756 861
Total Liabilities & Shareholders' Equity
1,791 2,140 2,258 3,078 3,879 4,045 5,919 6,228 7,259 9,763 10,389
Total Liabilities
1,035 1,302 1,669 2,068 2,537 3,189 5,121 6,510 7,722 8,269 9,152
Total Current Liabilities
679 829 1,027 1,256 1,456 1,830 2,318 3,078 3,719 4,061 5,034
Short-Term Debt
- - - - - - - - - 0.00 500
Accounts Payable
62 57 70 86 96 142 148 243 204 191 231
Accrued Expenses
33 36 50 78 102 149 197 266 424 338 355
Current Deferred Revenue
515 645 794 966 1,156 1,393 1,777 2,349 2,849 3,276 3,636
Current Employee Benefit Liabilities
61 78 92 98 102 146 195 219 242 256 313
Total Noncurrent Liabilities
356 473 641 811 1,081 1,359 2,803 3,431 4,003 4,209 4,118
Long-Term Debt
- - - - - 0.00 988 990 992 994 497
Noncurrent Deferred Revenue
337 459 633 798 1,036 1,303 1,755 2,291 2,886 3,085 3,480
Other Noncurrent Operating Liabilities
19 14 8.60 13 45 56 59 150 125 130 141
Commitments & Contingencies
- - - - - - 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
755 838 589 1,010 1,342 856 798 -282 -463 1,494 1,238
Total Preferred & Common Equity
755 838 589 1,010 1,342 856 782 -282 -463 1,494 1,238
Total Common Equity
755 838 589 1,010 1,342 856 782 -282 -463 1,494 1,238
Common Stock
688 801 910 1,069 1,181 1,207 1,254 1,285 1,417 1,637 1,771
Retained Earnings
68 38 -320 -58 161 -352 -468 -1,546 -1,862 -117 -508
Accumulated Other Comprehensive Income / (Loss)
-0.93 -0.77 -0.80 -0.80 1.10 0.70 -4.80 -20 -19 -26 -25

Quarterly Balance Sheets for Fortinet

This table presents Fortinet's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
7,486 7,479 7,259 7,662 8,053 8,852 9,763 10,407 10,641 9,361 9,884
Total Current Assets
4,878 4,753 4,428 4,560 4,919 5,221 5,972 6,443 6,346 4,914 5,333
Cash & Equivalents
2,376 2,187 1,398 1,926 2,203 2,489 2,876 3,597 3,369 1,996 2,224
Short-Term Investments
937 982 1,043 1,097 1,136 1,211 1,191 1,184 1,194 1,128 1,071
Accounts Receivable
1,079 1,014 1,402 996 1,083 1,044 1,463 1,174 1,216 1,168 1,486
Inventories, net
376 468 485 440 383 354 316 363 405 427 370
Prepaid Expenses
110 103 101 101 113 122 126 125 163 195 182
Plant, Property, & Equipment, net
982 1,038 1,044 1,247 1,243 1,273 1,350 1,404 1,545 1,605 1,692
Total Noncurrent Assets
1,626 1,689 1,786 1,855 1,891 2,358 2,442 2,561 2,750 2,843 2,859
Long-Term Investments
4.20 1.50 - - - - - 35 112 289 340
Goodwill
126 125 127 129 128 213 235 236 259 258 257
Intangible Assets
45 40 35 34 30 112 115 121 123 110 87
Noncurrent Deferred & Refundable Income Taxes
729 789 869 943 999 1,300 1,336 1,412 1,457 1,368 1,305
Other Noncurrent Operating Assets
722 734 756 749 734 733 756 756 799 817 871
Total Liabilities & Shareholders' Equity
7,486 7,479 7,259 7,662 8,053 8,852 9,763 10,407 10,641 9,361 9,884
Total Liabilities
7,165 7,405 7,722 7,800 7,765 7,944 8,269 8,444 8,581 8,626 8,894
Total Current Liabilities
3,501 3,649 3,719 3,800 3,725 3,884 4,061 4,728 4,777 4,786 4,624
Short-Term Debt
- - - - - - - 499 499 499 0.00
Accounts Payable
238 254 204 135 132 178 191 225 245 221 239
Accrued Expenses
267 317 424 539 401 377 338 415 339 331 366
Current Deferred Revenue
2,588 2,647 2,849 2,912 2,975 3,081 3,276 3,339 3,413 3,461 3,726
Current Employee Benefit Liabilities
225 211 242 215 217 248 256 250 281 274 292
Total Noncurrent Liabilities
3,664 3,756 4,003 3,999 4,039 4,060 4,209 3,716 3,804 3,840 4,270
Long-Term Debt
991 992 992 993 993 994 994 496 496 497 497
Noncurrent Deferred Revenue
2,600 2,700 2,886 2,878 2,921 2,931 3,085 3,079 3,155 3,190 3,625
Other Noncurrent Operating Liabilities
73 65 125 129 125 136 130 141 153 154 148
Commitments & Contingencies
0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
321 74 -463 -138 288 908 1,494 1,963 2,060 735 990
Total Preferred & Common Equity
321 74 -463 -138 288 908 1,494 1,963 2,060 735 990
Total Common Equity
321 74 -463 -138 288 908 1,494 1,963 2,060 735 990
Common Stock
1,377 1,398 1,417 1,450 1,500 1,569 1,637 1,670 1,717 1,715 1,799
Retained Earnings
-1,032 -1,299 -1,862 -1,562 -1,183 -643 -117 316 364 -959 -782
Accumulated Other Comprehensive Income / (Loss)
-23 -24 -19 -25 -29 -18 -26 -23 -21 -22 -28

Annual Metrics And Ratios for Fortinet

This table displays calculated financial ratios and metrics derived from Fortinet's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
31.01% 26.37% 17.21% 20.72% 19.86% 19.94% 28.82% 32.17% 20.09% 12.27% 14.17%
EBITDA Growth
-41.58% 75.55% 89.11% 121.84% 35.63% 44.28% 23.86% 42.17% 23.20% 44.36% 13.25%
EBIT Growth
-79.15% 205.72% 208.66% 106.15% 50.79% 52.55% 21.91% 49.67% 29.17% 55.73% 11.27%
NOPAT Growth
-71.39% 358.68% -13.25% 1,010.24% -2.29% 59.00% 32.58% 47.58% 18.00% 40.41% 8.29%
Net Income Growth
-68.48% 303.16% -2.48% 966.56% -0.96% 47.27% 24.20% 41.19% 33.99% 52.05% 6.20%
EPS Growth
-66.67% 260.00% 0.00% 966.67% -1.04% 47.27% 24.20% 45.21% 37.74% 54.79% 7.08%
Operating Cash Flow Growth
43.73% 22.35% 71.94% 7.49% 26.47% 34.12% 38.39% 15.40% 11.84% 16.67% 14.72%
Free Cash Flow Firm Growth
20.77% -4.19% 228.19% -18.95% 81.32% 53.80% 4.25% 72.58% 14.90% -16.96% 46.83%
Invested Capital Growth
-29.50% -15.62% -60.71% 7.04% -22.81% -26.76% -9.65% -28.37% -23.51% 17.43% -6.97%
Revenue Q/Q Growth
7.75% 5.48% 3.73% 5.48% 5.37% 5.16% 6.90% 7.79% 2.55% 4.29% 3.74%
EBITDA Q/Q Growth
-6.14% 59.23% -0.22% 22.72% 9.24% 8.50% 7.36% 14.59% 1.82% 9.60% 2.62%
EBIT Q/Q Growth
-36.93% 480.98% -0.45% 24.75% 12.37% 9.55% 6.88% 19.02% 2.23% 10.99% 2.00%
NOPAT Q/Q Growth
-55.72% 752.81% -64.71% 177.33% -16.13% 7.45% 11.78% 17.24% -4.46% 14.29% -0.31%
Net Income Q/Q Growth
-53.92% 617.63% -63.31% 177.69% -16.45% 5.78% 9.39% 15.51% -0.25% 14.07% -1.08%
EPS Q/Q Growth
-50.00% 500.00% -62.50% 178.26% -18.10% 5.78% 9.39% 12.77% -0.68% 13.00% -0.41%
Operating Cash Flow Q/Q Growth
13.31% 10.37% 10.50% 3.68% 1.28% 10.85% 4.92% 10.28% -14.81% 14.50% 5.83%
Free Cash Flow Firm Q/Q Growth
32.60% 24.54% 24.64% -5.87% -11.45% 26.27% -5.54% 32.04% -19.00% 15.83% 14.13%
Invested Capital Q/Q Growth
-9.26% -5.65% -22.29% 9.58% 8.11% -3.60% 5.66% -6.94% 9.17% 12.25% -0.41%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
71.59% 73.51% 74.23% 75.04% 76.61% 78.03% 76.57% 75.44% 76.68% 80.56% 80.46%
EBITDA Margin
5.03% 6.99% 11.27% 20.71% 23.44% 28.20% 27.11% 29.16% 29.92% 38.47% 38.16%
Operating Margin
1.47% 3.36% 7.35% 12.99% 16.23% 20.50% 19.46% 21.95% 23.40% 30.28% 30.66%
EBIT Margin
1.16% 2.81% 7.39% 12.62% 15.88% 20.20% 19.11% 21.64% 23.28% 32.29% 31.47%
Profit (Net Income) Margin
0.79% 2.52% 2.10% 18.56% 15.34% 18.83% 18.15% 19.39% 21.64% 29.30% 27.26%
Tax Burden Percent
46.97% 74.71% 25.32% 131.69% 85.93% 90.18% 96.55% 89.65% 86.06% 84.78% 81.21%
Interest Burden Percent
145.22% 120.39% 112.22% 111.63% 112.37% 103.38% 98.37% 99.94% 107.99% 107.03% 106.64%
Effective Tax Rate
53.03% 25.29% 74.68% -31.69% 14.07% 9.82% 2.24% 3.22% 10.78% 13.79% 19.24%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Equity (ROE)
1.12% 4.04% 4.40% 41.87% 28.20% 44.44% 73.34% 331.50% -308.13% 338.74% 135.72%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
0.73% 1.82% 5.03% 8.54% 9.87% 13.23% 12.82% 15.74% 18.31% 22.60% 21.24%
Return on Assets (ROA)
0.50% 1.64% 1.43% 12.55% 9.54% 12.33% 12.18% 14.10% 17.02% 20.51% 18.39%
Return on Common Equity (ROCE)
1.12% 4.04% 4.40% 41.87% 28.20% 44.44% 72.60% 320.79% -308.13% 338.74% 135.72%
Return on Equity Simple (ROE_SIMPLE)
1.06% 3.84% 5.33% 33.15% 24.71% 57.07% 77.61% -304.19% -247.69% 116.83% 0.00%
Net Operating Profit after Tax (NOPAT)
6.99 32 28 309 302 480 636 938 1,107 1,555 1,684
NOPAT Margin
0.69% 2.51% 1.86% 17.11% 13.94% 18.48% 19.02% 21.24% 20.87% 26.10% 24.76%
Net Nonoperating Expense Percent (NNEP)
0.09% 0.01% 0.27% 1.71% 1.53% 0.43% -1.47% -5.00% 2.99% 8.43% 5.66%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 132.39% 209.36% 62.48% 75.37%
Cost of Revenue to Revenue
28.41% 26.49% 25.77% 24.96% 23.39% 21.97% 23.43% 24.56% 23.32% 19.44% 19.54%
SG&A Expenses to Revenue
7.09% 6.36% 5.88% 5.15% 0.00% 0.00% 0.00% 0.00% 0.00% 3.99% 3.43%
R&D to Revenue
15.67% 14.36% 14.09% 13.55% 12.81% 13.16% 12.69% 11.60% 11.57% 12.04% 11.99%
Operating Expenses to Revenue
70.11% 70.15% 66.88% 62.05% 60.38% 57.53% 57.11% 53.49% 53.28% 50.28% 49.80%
Earnings before Interest and Taxes (EBIT)
12 36 111 228 344 524 639 956 1,235 1,923 2,140
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
51 89 169 374 507 732 906 1,288 1,587 2,291 2,595
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.42 1.24 2.58 2.38 2.72 5.63 15.03 0.00 0.00 48.48 47.72
Price to Tangible Book Value (P/TBV)
1.47 1.31 2.72 2.53 2.94 6.59 19.82 0.00 0.00 63.33 66.89
Price to Revenue (P/Rev)
1.06 0.82 1.02 1.33 1.69 1.86 3.52 8.65 8.47 12.16 8.68
Price to Earnings (P/E)
134.46 32.37 48.39 7.17 11.01 9.87 19.37 44.55 39.16 41.49 31.86
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.74% 3.09% 2.07% 13.96% 9.08% 10.13% 5.16% 2.24% 2.55% 2.41% 3.14%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.11 0.38 0.67 1.10 2.92 8.36 8.20 11.64 8.25
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 1.01 1.83 2.84 3.92 10.78 28.67 27.41 30.27 21.63
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 1.54 3.00 4.20 5.47 15.29 38.62 35.22 36.05 26.23
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 6.12 2.21 4.78 5.98 15.36 39.35 39.28 44.60 33.34
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.29 1.07 1.78 2.65 6.51 21.34 22.47 30.71 21.67
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.54 2.68 3.12 4.03 13.16 28.84 29.57 56.76 31.29
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 1.24 -3.52 -2.14 0.67 0.81
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 1.24 -3.52 -2.14 0.67 0.40
Financial Leverage
-1.51 -1.55 -1.86 -1.92 -1.67 -1.89 -2.39 -6.33 3.64 -4.39 -2.20
Leverage Ratio
2.25 2.47 3.08 3.34 2.96 3.60 6.02 23.50 -18.10 16.52 7.38
Compound Leverage Factor
3.26 2.97 3.46 3.72 3.32 3.73 5.92 23.49 -19.55 17.68 7.87
Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 55.32% 139.73% 187.62% 39.96% 44.60%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 22.37%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 55.32% 139.73% 187.62% 39.96% 22.23%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.93% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 43.75% -39.73% -87.62% 60.04% 55.40%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 1.09 0.77 0.63 0.43 0.38
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 -2.21 -0.98 -0.91 -1.34 -1.13
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 1.09 0.77 0.63 0.43 0.19
Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 1.55 1.06 0.90 0.64 0.59
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 -3.15 -1.35 -1.31 -1.98 -1.74
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 1.55 1.06 0.90 0.64 0.30
Altman Z-Score
1.66 1.55 1.54 1.88 2.18 2.12 2.45 4.53 4.54 6.73 5.24
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.01% 3.23% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.87 1.86 1.67 1.77 1.90 1.50 1.55 1.24 1.19 1.47 1.17
Quick Ratio
1.70 1.69 1.56 1.67 1.79 1.40 1.45 1.13 1.03 1.36 1.05
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
100 96 315 255 463 712 742 1,280 1,471 1,222 1,794
Operating Cash Flow to CapEx
756.32% 514.43% 439.32% 1,205.47% 876.36% 860.76% 506.83% 615.43% 948.31% 595.96% 710.14%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 49.79 71.13 70.05 61.08 89.23
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 100.65 96.14 92.17 112.91 128.89
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 80.79 80.52 82.45 93.96 110.74
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.63 0.65 0.68 0.68 0.62 0.65 0.67 0.73 0.79 0.70 0.67
Accounts Receivable Turnover
4.54 4.46 4.52 4.55 4.38 4.10 4.38 4.27 3.98 4.16 4.31
Inventory Turnover
3.74 3.54 4.18 5.38 4.87 4.42 4.96 4.93 3.30 2.89 3.72
Fixed Asset Turnover
13.46 11.17 7.81 6.98 7.03 6.55 5.89 5.57 5.46 4.98 4.58
Accounts Payable Turnover
5.15 5.71 6.08 5.76 5.54 4.79 5.40 5.54 5.53 5.86 6.30
Days Sales Outstanding (DSO)
80.34 81.93 80.72 80.17 83.43 88.94 83.42 85.50 91.64 87.80 84.67
Days Inventory Outstanding (DIO)
97.59 103.06 87.24 67.79 75.00 82.51 73.56 74.08 110.54 126.17 98.19
Days Payable Outstanding (DPO)
70.92 63.88 60.03 63.37 65.94 76.20 67.59 65.91 66.04 62.30 57.91
Cash Conversion Cycle (CCC)
107.00 121.11 107.93 84.58 92.48 95.24 89.39 93.67 136.14 151.67 124.95
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
-409 -473 -760 -706 -868 -1,100 -1,206 -1,548 -1,912 -1,578 -1,688
Invested Capital Turnover
-2.79 -2.89 -2.43 -2.46 -2.75 -2.64 -2.90 -3.21 -3.07 -3.41 -4.16
Increase / (Decrease) in Invested Capital
-93 -64 -287 54 -161 -232 -106 -342 -364 333 -110
Enterprise Value (EV)
-90 -268 170 683 1,442 2,867 9,765 36,929 43,498 69,342 56,127
Market Capitalization
1,074 1,042 1,520 2,400 3,652 4,822 11,752 38,195 44,946 72,414 59,053
Book Value per Share
$4.39 $4.84 $3.39 $5.93 $7.85 $5.27 $4.78 ($0.36) ($0.60) $1.95 $1.66
Tangible Book Value per Share
$4.26 $4.61 $3.21 $5.58 $7.27 $4.51 $3.63 ($0.60) ($0.81) $1.49 $1.19
Total Capital
755 838 589 1,010 1,342 856 1,787 709 529 2,488 2,234
Total Debt
0.00 0.00 0.00 0.00 0.00 0.00 988 990 992 994 996
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 988 990 992 994 497
Net Debt
-1,164 -1,311 -1,349 -1,717 -2,210 -1,956 -2,004 -1,266 -1,448 -3,072 -2,926
Capital Expenditures (CapEx)
37 67 135 53 92 126 296 281 204 379 365
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-299 -376 -562 -685 -752 -926 -1,269 -1,479 -1,731 -2,156 -2,217
Debt-free Net Working Capital (DFNWC)
592 709 690 965 1,313 911 1,283 732 709 1,911 1,366
Net Working Capital (NWC)
592 709 690 965 1,313 911 1,283 732 709 1,911 866
Net Nonoperating Expense (NNE)
-1.00 -0.15 -3.60 -26 -30 -8.93 29 82 -41 -191 -170
Net Nonoperating Obligations (NNO)
-1,164 -1,311 -1,349 -1,717 -2,210 -1,956 -2,004 -1,266 -1,448 -3,072 -2,926
Total Depreciation and Amortization (D&A)
39 53 58 146 164 208 267 332 352 368 455
Debt-free, Cash-free Net Working Capital to Revenue
-29.67% -29.50% -37.57% -37.96% -34.79% -35.71% -37.98% -33.48% -32.63% -36.20% -32.60%
Debt-free Net Working Capital to Revenue
58.64% 55.61% 46.13% 53.45% 60.71% 35.11% 38.37% 16.57% 13.37% 32.08% 20.09%
Net Working Capital to Revenue
58.64% 55.61% 46.13% 53.45% 60.71% 35.11% 38.37% 16.57% 13.37% 32.08% 12.74%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.05 $0.19 $0.18 $1.96 $1.91 $2.98 $3.72 $1.08 $1.47 $2.28 $2.45
Adjusted Weighted Average Basic Shares Outstanding
170.39M 172.62M 174.32M 169.10M 171M 164.20M 163.20M 791.40M 778.60M 764.40M 758M
Adjusted Diluted Earnings per Share
$0.05 $0.18 $0.18 $1.91 $1.87 $2.91 $3.63 $1.06 $1.46 $2.26 $2.42
Adjusted Weighted Average Diluted Shares Outstanding
176.14M 176.34M 178.08M 174.20M 175M 167.70M 167.10M 805.30M 788.20M 771.90M 764.60M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $1.91 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
171.60M 175.32M 168.02M 170.63M 172.51M 163.19M 160.82M 784.07M 763.03M 768.97M 739.92M
Normalized Net Operating Profit after Tax (NOPAT)
16 35 77 164 302 443 631 934 1,103 1,555 1,675
Normalized NOPAT Margin
1.56% 2.75% 5.16% 9.09% 13.94% 17.09% 18.89% 21.14% 20.80% 26.10% 24.64%
Pre Tax Income Margin
1.68% 3.38% 8.29% 14.09% 17.85% 20.88% 18.80% 21.63% 25.14% 34.56% 33.56%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 42.87 53.12 58.81 96.17 106.47
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 42.67 52.13 52.73 77.73 83.76
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 23.01 37.49 49.09 77.22 88.32
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 22.81 36.51 43.01 58.79 65.61
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
751.22% 344.10% 1,421.34% 63.24% 43.74% 221.11% 122.27% 232.45% 130.73% 0.03% 123.55%

Quarterly Metrics And Ratios for Fortinet

This table displays calculated financial ratios and metrics derived from Fortinet's official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
- - - - - - - - - - 739,923,583.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 739,923,583.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 0.72
Growth Metrics
- - - - - - - - - - -
Revenue Growth
16.10% 10.30% 7.21% 10.95% 13.00% 17.31% 13.77% 13.64% 14.38% 14.75% 20.13%
EBITDA Growth
9.70% 6.27% 11.36% 45.61% 77.87% 41.84% 43.45% 12.19% -0.47% 9.73% 29.77%
EBIT Growth
11.94% 7.40% 15.54% 59.46% 98.85% 48.78% 50.77% 9.63% -4.87% 7.21% 30.84%
NOPAT Growth
27.45% -14.83% 12.22% 44.43% 35.05% 66.13% 29.88% 6.55% 6.44% -1.46% 27.81%
Net Income Growth
39.72% -0.92% 20.83% 42.62% 67.20% 69.25% 44.80% 15.88% -12.22% -3.84% 23.33%
EPS Growth
41.38% 0.00% 25.81% 48.48% 70.73% 70.00% 43.59% 16.33% -11.43% -1.47% 28.57%
Operating Cash Flow Growth
14.12% -63.70% 22.57% -33.61% 10.32% 149.14% 3.96% 32.13% 7.75% 29.86% 24.77%
Free Cash Flow Firm Growth
135.77% -4.33% -35.32% -54.76% -89.15% -75.71% -89.36% -111.68% 205.91% 271.57% 1,179.86%
Invested Capital Growth
-45.40% -23.51% -14.55% -2.62% 14.52% 17.43% 14.30% 21.31% 6.52% -6.97% -15.62%
Revenue Q/Q Growth
3.23% 6.03% -4.37% 5.99% 5.15% 10.08% -7.25% 5.86% 5.82% 10.44% -2.91%
EBITDA Q/Q Growth
6.19% 25.43% -15.18% 28.89% 29.72% 0.01% -14.22% 0.81% 15.08% 10.27% 1.45%
EBIT Q/Q Growth
8.58% 31.84% -18.49% 36.66% 35.40% -1.36% -17.40% -0.63% 17.49% 11.17% 0.80%
NOPAT Q/Q Growth
19.83% -2.10% -4.26% 28.58% 12.05% 20.43% -25.15% 5.49% 11.93% 11.50% -2.91%
Net Income Q/Q Growth
21.25% -3.72% -3.73% 26.90% 42.15% -2.54% -17.64% 1.55% 7.68% 6.77% 5.63%
EPS Q/Q Growth
24.24% -2.44% -2.50% 25.64% 42.86% -2.86% -17.65% 1.79% 8.77% 8.06% 7.46%
Operating Cash Flow Q/Q Growth
7.01% -65.22% 333.18% -58.82% 77.81% -21.46% 80.76% -47.65% 44.99% -5.34% 73.67%
Free Cash Flow Firm Q/Q Growth
3.86% -31.20% -15.29% -25.27% -75.08% 53.96% -62.89% -182.02% 752.74% 87.00% 27.84%
Invested Capital Q/Q Growth
-4.95% 9.17% -13.41% 5.07% 12.59% 12.25% -17.71% 12.85% -3.85% -0.41% -27.23%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
76.20% 77.68% 77.48% 80.83% 82.53% 81.06% 80.96% 80.68% 80.77% 79.57% 80.29%
EBITDA Margin
28.65% 33.88% 30.05% 36.55% 45.09% 40.97% 37.89% 36.08% 39.24% 39.18% 40.93%
Operating Margin
22.72% 27.23% 23.73% 30.48% 31.22% 34.58% 29.47% 28.10% 31.73% 32.84% 31.36%
EBIT Margin
22.19% 27.60% 23.52% 30.33% 39.06% 35.00% 31.17% 29.26% 32.48% 32.70% 33.95%
Profit (Net Income) Margin
24.19% 21.97% 22.12% 26.48% 35.80% 31.70% 28.15% 27.00% 27.47% 26.56% 28.90%
Tax Burden Percent
98.51% 74.81% 86.65% 81.10% 86.19% 85.09% 83.46% 85.08% 79.67% 77.75% 81.40%
Interest Burden Percent
110.67% 106.43% 108.51% 107.66% 106.35% 106.44% 108.21% 108.47% 106.16% 104.48% 104.57%
Effective Tax Rate
-0.09% 22.91% 11.44% 16.34% 12.96% 14.02% 18.58% 14.90% 20.29% 22.25% 18.58%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Equity (ROE)
-419.43% -308.13% -1,902.30% 430.88% 311.53% 338.74% 205.91% 165.17% 228.04% 135.72% 132.39%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
17.92% 21.71% 17.51% 21.62% 27.31% 24.49% 21.19% 19.84% 23.38% 22.07% 23.79%
Return on Assets (ROA)
19.53% 17.28% 16.47% 18.87% 25.04% 22.18% 19.14% 18.31% 19.78% 17.92% 20.25%
Return on Common Equity (ROCE)
-428.52% -308.13% -1,902.30% 430.88% 311.53% 338.74% 205.91% 165.17% 228.04% 135.72% 132.39%
Return on Equity Simple (ROE_SIMPLE)
1,552.90% 0.00% -872.29% 455.55% 168.47% 0.00% 95.74% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
303 297 284 366 410 494 369 390 436 486 472
NOPAT Margin
22.74% 21.00% 21.02% 25.50% 27.18% 29.73% 24.00% 23.91% 25.29% 25.53% 25.53%
Net Nonoperating Expense Percent (NNEP)
1.29% 1.02% 0.75% 0.60% 5.32% 1.44% 2.19% 1.67% 1.47% 0.65% 1.79%
Return On Investment Capital (ROIC_SIMPLE)
- 56.18% - - - 19.84% 12.49% 12.75% 25.20% 21.77% 31.77%
Cost of Revenue to Revenue
23.80% 22.32% 22.52% 19.17% 17.47% 18.94% 19.04% 19.32% 19.23% 20.43% 19.71%
SG&A Expenses to Revenue
4.01% 0.00% 4.02% 3.95% 4.75% 3.32% 3.75% 3.49% 3.56% 3.01% 3.04%
R&D to Revenue
11.76% 10.78% 12.78% 11.53% 12.42% 11.51% 12.90% 12.85% 11.73% 10.76% 11.57%
Operating Expenses to Revenue
53.48% 50.44% 53.75% 50.35% 51.31% 46.47% 51.49% 52.58% 49.04% 46.73% 48.93%
Earnings before Interest and Taxes (EBIT)
296 391 318 435 589 581 480 477 560 623 628
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
382 480 407 524 680 680 583 588 677 746 757
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
621.91 0.00 0.00 159.76 65.32 48.48 37.71 39.27 87.64 47.72 61.10
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 353.90 101.63 63.33 46.10 48.22 175.74 66.89 93.70
Price to Revenue (P/Rev)
8.91 8.47 9.72 8.32 10.39 12.16 12.05 12.77 9.83 8.68 8.51
Price to Earnings (P/E)
40.05 39.16 43.74 35.07 38.77 41.49 39.39 41.72 34.39 31.86 30.94
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
2.50% 2.55% 2.29% 2.85% 2.58% 2.41% 2.54% 2.40% 2.91% 3.14% 3.23%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
8.49 8.20 9.35 7.89 9.91 11.64 11.43 12.19 9.46 8.25 8.06
Enterprise Value to EBITDA (EV/EBITDA)
28.17 27.41 30.96 24.37 27.08 30.27 28.45 30.51 24.53 21.63 20.71
Enterprise Value to EBIT (EV/EBIT)
36.34 35.22 39.46 30.34 32.67 36.05 33.67 36.32 29.56 26.23 25.06
Enterprise Value to NOPAT (EV/NOPAT)
37.88 39.28 44.30 34.93 41.62 44.60 42.80 46.42 36.72 33.34 32.09
Enterprise Value to Operating Cash Flow (EV/OCF)
19.33 22.47 24.15 22.81 28.70 30.71 30.64 32.17 25.33 21.67 20.44
Enterprise Value to Free Cash Flow (EV/FCFF)
24.18 29.57 35.67 33.52 53.68 56.76 52.76 63.04 39.46 31.29 27.61
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
13.38 -2.14 -7.22 3.45 1.09 0.67 0.51 0.48 1.35 0.81 0.50
Long-Term Debt to Equity
13.38 -2.14 -7.22 3.45 1.09 0.67 0.25 0.24 0.68 0.40 0.50
Financial Leverage
5.47 3.64 31.20 -7.67 -4.97 -4.39 -3.21 -2.57 -3.12 -2.20 -2.36
Leverage Ratio
-23.36 -18.10 -114.94 25.50 16.63 16.52 9.90 7.96 11.08 7.38 6.87
Compound Leverage Factor
-25.85 -19.27 -124.73 27.45 17.68 17.58 10.71 8.63 11.77 7.71 7.19
Debt to Total Capital
93.05% 187.62% 116.08% 77.51% 52.25% 39.96% 33.64% 32.57% 57.53% 44.60% 33.42%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 16.86% 16.33% 28.85% 22.37% 0.00%
Long-Term Debt to Total Capital
93.05% 187.62% 116.08% 77.51% 52.25% 39.96% 16.78% 16.24% 28.68% 22.23% 33.42%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
6.95% -87.62% -16.08% 22.49% 47.75% 60.04% 66.36% 67.43% 42.47% 55.40% 66.58%
Debt to EBITDA
0.64 0.63 0.61 0.55 0.48 0.43 0.40 0.39 0.39 0.38 0.18
Net Debt to EBITDA
-1.40 -0.91 -1.25 -1.31 -1.29 -1.34 -1.55 -1.45 -0.96 -1.13 -1.13
Long-Term Debt to EBITDA
0.64 0.63 0.61 0.55 0.48 0.43 0.20 0.20 0.20 0.19 0.18
Debt to NOPAT
0.86 0.90 0.87 0.79 0.73 0.64 0.61 0.60 0.59 0.59 0.28
Net Debt to NOPAT
-1.88 -1.31 -1.78 -1.88 -1.99 -1.98 -2.33 -2.21 -1.43 -1.74 -1.76
Long-Term Debt to NOPAT
0.86 0.90 0.87 0.79 0.73 0.64 0.30 0.30 0.29 0.30 0.28
Altman Z-Score
4.49 4.16 4.71 4.40 5.42 6.28 6.24 6.63 5.25 4.76 4.98
Noncontrolling Interest Sharing Ratio
-2.17% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.30 1.19 1.20 1.32 1.34 1.47 1.36 1.33 1.03 1.17 1.15
Quick Ratio
1.15 1.03 1.06 1.19 1.22 1.36 1.26 1.21 0.90 1.05 1.03
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
961 661 560 418 104 161 60 -49 319 596 762
Operating Cash Flow to CapEx
786.31% 712.64% 374.22% 1,480.52% 1,675.21% 489.34% 1,298.20% 269.31% 747.09% 1,449.07% 1,525.64%
Free Cash Flow to Firm to Interest Expense
177.88 122.39 109.78 83.68 20.85 32.76 12.16 -10.62 51.44 135.55 181.53
Operating Cash Flow to Interest Expense
102.07 35.50 162.82 68.40 121.62 97.47 176.18 98.24 105.68 140.95 256.45
Operating Cash Flow Less CapEx to Interest Expense
89.09 30.52 119.31 63.78 114.36 77.55 162.61 61.76 91.53 131.23 239.64
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.81 0.79 0.74 0.71 0.70 0.70 0.68 0.68 0.72 0.67 0.70
Accounts Receivable Turnover
5.23 3.98 5.18 5.12 5.55 4.16 5.66 5.51 5.93 4.31 5.35
Inventory Turnover
3.57 3.30 3.33 3.20 2.82 2.89 2.86 3.01 3.21 3.72 3.82
Fixed Asset Turnover
5.37 5.46 4.99 4.98 4.94 4.98 4.63 4.55 4.55 4.58 4.59
Accounts Payable Turnover
5.20 5.53 6.61 6.55 5.37 5.86 6.37 6.29 6.28 6.30 6.05
Days Sales Outstanding (DSO)
69.75 91.64 70.47 71.26 65.76 87.80 64.48 66.20 61.60 84.67 68.29
Days Inventory Outstanding (DIO)
102.33 110.54 109.76 114.24 129.40 126.17 127.75 121.33 113.63 98.19 95.44
Days Payable Outstanding (DPO)
70.24 66.04 55.25 55.71 67.99 62.30 57.28 58.06 58.09 57.91 60.37
Cash Conversion Cycle (CCC)
101.85 136.14 124.98 129.79 127.18 151.67 134.95 129.47 117.14 124.95 103.36
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
-2,104 -1,912 -2,168 -2,058 -1,799 -1,578 -1,858 -1,619 -1,682 -1,688 -2,148
Invested Capital Turnover
-2.91 -3.07 -2.66 -2.73 -2.93 -3.41 -3.05 -3.45 -3.77 -4.16 -3.55
Increase / (Decrease) in Invested Capital
-657 -364 -275 -53 306 333 310 439 117 -110 -290
Enterprise Value (EV)
43,905 43,498 50,426 43,697 56,612 69,342 70,201 77,240 62,011 56,127 57,329
Market Capitalization
46,084 44,946 52,456 46,043 59,319 72,414 74,021 80,920 64,428 59,053 60,467
Book Value per Share
$0.09 ($0.60) ($0.18) $0.38 $1.19 $1.95 $2.55 $2.69 $0.96 $1.66 $1.34
Tangible Book Value per Share
($0.12) ($0.81) ($0.39) $0.17 $0.76 $1.49 $2.09 $2.19 $0.48 $1.19 $0.87
Total Capital
1,066 529 855 1,282 1,902 2,488 2,958 3,056 1,731 2,234 1,487
Total Debt
992 992 993 993 994 994 995 995 996 996 497
Total Long-Term Debt
992 992 993 993 994 994 496 496 497 497 497
Net Debt
-2,179 -1,448 -2,030 -2,346 -2,707 -3,072 -3,821 -3,680 -2,417 -2,926 -3,138
Capital Expenditures (CapEx)
70 27 222 23 36 98 67 168 88 43 71
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-2,065 -1,731 -2,264 -2,145 -2,364 -2,156 -2,567 -2,495 -2,497 -2,217 -2,586
Debt-free Net Working Capital (DFNWC)
1,104 709 759 1,194 1,337 1,911 2,214 2,068 627 1,366 709
Net Working Capital (NWC)
1,104 709 759 1,194 1,337 1,911 1,715 1,569 127 866 709
Net Nonoperating Expense (NNE)
-19 -14 -15 -14 -130 -33 -64 -50 -38 -20 -62
Net Nonoperating Obligations (NNO)
-2,179 -1,448 -2,030 -2,346 -2,707 -3,072 -3,821 -3,680 -2,417 -2,926 -3,138
Total Depreciation and Amortization (D&A)
86 89 88 89 91 99 104 111 117 123 129
Debt-free, Cash-free Net Working Capital to Revenue
-39.92% -32.63% -41.95% -38.74% -41.40% -36.20% -41.79% -39.36% -38.09% -32.60% -36.37%
Debt-free Net Working Capital to Revenue
21.34% 13.37% 14.07% 21.56% 23.41% 32.08% 36.04% 32.63% 9.56% 20.09% 9.97%
Net Working Capital to Revenue
21.34% 13.37% 14.07% 21.56% 23.41% 32.08% 27.92% 24.76% 1.94% 12.74% 9.97%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.41 $0.40 $0.39 $0.50 $0.71 $0.68 $0.56 $0.57 $0.63 $0.69 $0.72
Adjusted Weighted Average Basic Shares Outstanding
781.20M 778.60M 762.40M 763.80M 765M 764.40M 768.30M 765.50M 755.50M 758M 738.80M
Adjusted Diluted Earnings per Share
$0.41 $0.40 $0.39 $0.49 $0.70 $0.68 $0.56 $0.57 $0.62 $0.67 $0.72
Adjusted Weighted Average Diluted Shares Outstanding
791.20M 788.20M 770.50M 769.90M 771.90M 771.90M 776.80M 772.70M 761.20M 764.60M 742.80M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
767.91M 763.03M 763.94M 764.91M 766.45M 768.97M 765.42M 766.27M 743.65M 739.92M 732.65M
Normalized Net Operating Profit after Tax (NOPAT)
212 297 284 365 410 494 364 389 435 485 471
Normalized NOPAT Margin
15.90% 21.00% 21.02% 25.43% 27.18% 29.73% 23.66% 23.84% 25.23% 25.48% 25.47%
Pre Tax Income Margin
24.56% 29.37% 25.52% 32.65% 41.54% 37.25% 33.73% 31.74% 34.48% 34.16% 35.50%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
54.85 72.31 62.41 87.00 117.80 118.57 97.94 103.67 90.37 141.57 149.50
NOPAT to Interest Expense
56.20 55.02 55.78 73.16 81.97 100.74 75.40 84.73 70.36 110.55 112.44
EBIT Less CapEx to Interest Expense
41.87 67.33 18.90 82.38 110.54 98.65 84.37 67.20 76.23 131.84 132.69
NOPAT Less CapEx to Interest Expense
43.22 50.04 12.27 68.54 74.71 80.82 61.83 48.25 56.22 100.82 95.63
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
52.52% 130.73% 0.00% 0.00% 58.62% 0.03% 0.00% 20.71% 119.16% 123.55% 159.26%

Financials Breakdown Chart

Key Financial Trends

Fortinet’s latest quarter shows a business that is still growing profitably, but with a few balance-sheet and cash-flow wrinkles investors should watch closely. In Q1 2026, revenue rose to $1.85 billion and net income increased to $534.5 million, both above Q1 2025 levels. The company also generated strong operating cash flow. However, year-over-year comparisons also show heavier spending, a sizable share buyback program, and a sharp decline in equity on the balance sheet relative to total liabilities.

Here are the key takeaways for retail investors:

  • Revenue grew to $1.85 billion in Q1 2026 from $1.54 billion in Q1 2025, showing continued top-line expansion.
  • Net income improved to $534.5 million from $433.4 million a year ago, indicating solid bottom-line growth.
  • Operating cash flow was strong at $1.08 billion in Q1 2026, well above net income and suggesting good cash conversion.
  • Gross profit remained very healthy at $1.49 billion, reflecting strong underlying profitability.
  • The company ended Q1 2026 with $3.29 billion in cash and short-term investments combined, giving it substantial liquidity.
  • Long-term debt stayed relatively low at $496.8 million, which is manageable compared with cash generation.
  • Deferred revenue remained large at $7.35 billion combined current and noncurrent, which supports future recognized revenue but also reflects a meaningful customer obligation.
  • Stock-based and other financing activities continue to affect share count and capital structure, so dilution trends should be monitored.
  • Operating expenses increased meaningfully, especially marketing, which rose to $636.3 million in Q1 2026 from $542.7 million in Q1 2025.
  • The company spent $823 million repurchasing common equity in Q1 2026, a large cash use that helped drive net cash down during the quarter.

Looking at trends over the last several years, Fortinet has maintained a consistent pattern of strong revenue growth, high gross margins, and positive operating cash flow. For example, quarterly revenue has climbed from roughly $1.26 billion in Q1 2023 to $1.85 billion in Q1 2026. Net income has also generally trended upward over that period, despite some quarter-to-quarter volatility.

At the same time, the balance sheet has become more leveraged in a practical sense because total liabilities rose to $8.89 billion in Q1 2026 while total equity was only $989.7 million. That does not necessarily signal distress, especially with strong recurring revenue and a large cash position, but it does mean investors should pay attention to working-capital trends, deferred revenue, and ongoing capital returns.

Bottom line: Fortinet still looks like a high-quality, cash-generative cybersecurity company with healthy profit growth. The main caution is that expense growth and aggressive buybacks are consuming cash faster than some investors may like, so future quarters will need to show continued revenue momentum and disciplined spending to keep the story compelling.

06/01/26 01:48 PM ETAI Generated. May Contain Errors.

Fortinet Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Fortinet's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Fortinet's net income appears to be on an upward trend, with a most recent value of $1.85 billion in 2025, rising from $7.99 million in 2015. The previous period was $1.75 billion in 2024. View Fortinet's forecast to see where analysts expect Fortinet to go next.

Fortinet's total operating income in 2025 was $2.08 billion, based on the following breakdown:
  • Total Gross Profit: $5.47 billion
  • Total Operating Expenses: $3.39 billion

Over the last 10 years, Fortinet's total revenue changed from $1.01 billion in 2015 to $6.80 billion in 2025, a change of 573.7%.

Fortinet's total liabilities were at $9.15 billion at the end of 2025, a 10.7% increase from 2024, and a 784.1% increase since 2015.

In the past 10 years, Fortinet's cash and equivalents has ranged from $543.28 million in 2015 to $2.88 billion in 2024, and is currently $2.50 billion as of their latest financial filing in 2025.

Over the last 10 years, Fortinet's book value per share changed from 4.39 in 2015 to 1.66 in 2025, a change of -62.1%.



Financial statements for NASDAQ:FTNT last updated on 5/13/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners