Free Trial

Elastic (ESTC) Financials

Elastic logo
$60.70 -0.56 (-0.91%)
Closing price 03:59 PM Eastern
Extended Trading
$60.56 -0.14 (-0.23%)
As of 06:34 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Elastic

Annual Income Statements for Elastic

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

Metric 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 4/30/2017 4/30/2018 4/30/2019 4/30/2020 4/30/2021 4/30/2022 4/30/2023 4/30/2024 4/30/2025
Net Income / (Loss) Attributable to Common Shareholders
-52 -53 -102 -167 -129 -204 -236 62 -108
Consolidated Net Income / (Loss)
-52 -53 -102 -167 -129 -204 -236 62 -108
Net Income / (Loss) Continuing Operations
-52 -53 -102 -167 -129 -204 -236 62 -108
Total Pre-Tax Income
-48 -49 -98 -169 -122 -198 -217 -123 -32
Total Operating Income
-47 -48 -101 -171 -129 -174 -219 -130 -55
Total Gross Profit
68 119 194 305 447 630 772 937 1,103
Total Revenue
88 160 272 428 608 862 1,069 1,267 1,483
Operating Revenue
80 160 272 428 608 862 1,069 1,267 1,483
Total Cost of Revenue
20 41 78 123 161 232 297 330 380
Operating Cost of Revenue
-13 41 78 123 161 232 297 330 380
Total Operating Expenses
116 167 295 476 577 804 992 1,067 1,158
Selling, General & Admin Expense
26 29 47 92 104 123 143 161 175
Marketing Expense
57 83 147 219 274 407 504 560 617
Research & Development Expense
33 56 101 165 199 274 313 342 366
Restructuring Charge
- - - - 0.00 0.00 31 4.92 0.23
Total Other Income / (Expense), net
-0.58 -1.36 3.44 1.96 7.76 -24 2.30 7.15 23
Interest Expense
- - - 0.00 0.19 21 25 26 25
Other Income / (Expense), net
-0.58 -1.36 3.44 1.96 7.95 -3.39 27 33 49
Income Tax Expense
4.21 3.38 4.39 -1.97 7.72 6.06 19 -184 77
Basic Earnings per Share
($1.71) ($1.65) ($1.86) ($2.12) ($1.48) ($2.20) ($2.47) $0.62 ($1.04)
Weighted Average Basic Shares Outstanding
30.36M 32.03M 54.89M 78.80M 87.21M 92.55M 95.73M 99.65M 103.66M
Diluted Earnings per Share
($1.71) ($1.65) ($1.86) ($2.12) ($1.48) ($2.20) ($2.47) $0.59 ($1.04)
Weighted Average Diluted Shares Outstanding
30.36M 32.03M 54.89M 78.80M 87.21M 92.55M 95.73M 103.98M 103.66M
Weighted Average Basic & Diluted Shares Outstanding
30.36M 32.03M 54.89M 78.80M 87.21M 94.86M 97.39M 101.72M 105.53M

Quarterly Income Statements for Elastic

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

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 7/31/2023 10/31/2023 1/31/2024 4/30/2024 7/31/2024 10/31/2024 1/31/2025 4/30/2025 7/31/2025 10/31/2025 1/31/2026
Net Income / (Loss) Attributable to Common Shareholders
-49 -25 176 -41 -49 -25 -17 -16 -25 -51 7.75
Consolidated Net Income / (Loss)
-49 -25 176 -41 -49 -25 -17 -16 -25 -51 7.75
Net Income / (Loss) Continuing Operations
-49 -25 176 -41 -49 -25 -17 -16 -25 -51 7.75
Total Pre-Tax Income
-35 -20 -24 -44 -29 -1.78 4.07 -4.70 -0.01 1.31 6.17
Total Operating Income
-36 -22 -26 -46 -34 -4.43 -4.64 -12 -9.44 -8.24 0.61
Total Gross Profit
216 231 243 247 256 272 285 291 319 321 343
Total Revenue
294 311 328 335 347 365 382 388 415 423 450
Operating Revenue
294 311 328 335 347 365 382 388 415 423 450
Total Cost of Revenue
77 80 85 88 92 93 97 98 97 102 106
Operating Cost of Revenue
77 80 85 88 92 93 97 98 97 102 106
Total Operating Expenses
253 252 270 293 290 277 290 303 328 330 343
Selling, General & Admin Expense
38 39 41 43 43 44 42 46 45 48 52
Marketing Expense
133 133 142 152 157 144 154 162 174 174 177
Research & Development Expense
81 80 87 94 89 88 94 95 109 108 114
Restructuring Charge
0.73 0.03 0.00 4.16 0.14 0.09 0.00 - 0.00 0.00 0.00
Total Other Income / (Expense), net
0.99 1.89 2.20 2.06 4.68 2.64 8.71 7.32 9.43 9.54 5.55
Interest Expense
6.31 6.35 6.37 7.11 6.53 6.46 6.48 5.84 6.35 6.29 6.25
Other Income / (Expense), net
7.30 8.24 8.57 9.17 11 9.11 15 13 16 16 12
Income Tax Expense
13 5.15 -200 -2.55 20 24 21 12 25 53 -1.59
Basic Earnings per Share
($0.50) ($0.25) $1.76 ($0.39) ($0.48) ($0.25) ($0.16) ($0.15) ($0.23) ($0.48) $0.07
Weighted Average Basic Shares Outstanding
97.94M 99.07M 100.28M 99.65M 102.28M 103.24M 104.09M 103.66M 105.96M 106.59M 104.50M
Diluted Earnings per Share
($0.50) ($0.25) $1.69 ($1.10) ($0.48) ($0.25) ($0.16) ($0.15) ($0.23) ($0.48) $0.07
Weighted Average Diluted Shares Outstanding
97.94M 99.07M 104.50M 103.98M 102.28M 103.24M 104.09M 103.66M 105.96M 106.59M 106.20M
Weighted Average Basic & Diluted Shares Outstanding
98.42M 99.63M 100.81M 101.72M 102.75M 103.63M 104.41M 105.53M 106.27M 105.37M 103.50M

Annual Cash Flow Statements for Elastic

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

Metric 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 4/30/2017 4/30/2018 4/30/2019 4/30/2020 4/30/2021 4/30/2022 4/30/2023 4/30/2024 4/30/2025
Net Change in Cash & Equivalents
23 -8.28 249 -0.89 104 460 -217 -104 188
Net Cash From Operating Activities
-16 -21 -24 -31 23 5.67 36 149 266
Net Cash From Continuing Operating Activities
-16 -21 -24 -31 23 5.67 36 149 266
Net Income / (Loss) Continuing Operations
-52 -53 -102 -167 -129 -204 -236 62 -108
Consolidated Net Income / (Loss)
-52 -53 -102 -167 -129 -204 -236 62 -108
Depreciation Expense
3.15 5.07 5.70 13 17 20 20 18 12
Amortization Expense
8.42 13 21 28 41 62 69 71 91
Non-Cash Adjustments To Reconcile Net Income
19 13 40 77 92 151 220 252 270
Changes in Operating Assets and Liabilities, net
5.38 1.37 11 18 1.79 -23 -37 -254 1.28
Net Cash From Investing Activities
-20 8.33 -8.28 -29 -1.52 -127 -273 -288 -119
Net Cash From Continuing Investing Activities
-20 8.33 -8.28 -29 -1.52 -127 -273 -288 -119
Purchase of Property, Plant & Equipment
-0.84 -2.97 -3.45 -5.06 -4.23 -7.42 -2.68 -3.45 -4.35
Acquisitions
-4.49 -3.70 -1.99 -24 0.00 -120 0.00 -19 0.00
Purchase of Investments
-15 - - - 0.00 0.00 -270 -537 -550
Sale and/or Maturity of Investments
0.00 15 - - - 0.00 0.00 271 435
Net Cash From Financing Activities
60 3.43 282 59 77 602 17 40 41
Net Cash From Continuing Financing Activities
60 3.43 282 59 77 602 17 40 41
Issuance of Common Equity
0.00 0.00 270 - - 0.00 0.00 19 23
Other Financing Activities, net
2.09 3.90 19 59 77 36 17 21 18
Effect of Exchange Rate Changes
-0.64 0.78 -0.90 0.32 6.03 -21 2.82 -4.41 -0.32
Cash Interest Paid
0.02 0.01 - 0.00 0.00 13 24 25 24
Cash Income Taxes Paid
1.44 3.19 3.07 3.50 -0.42 3.98 12 24 22

Quarterly Cash Flow Statements for Elastic

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

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 7/31/2023 10/31/2023 1/31/2024 4/30/2024 7/31/2024 10/31/2024 1/31/2025 4/30/2025 7/31/2025 10/31/2025 1/31/2026
Net Change in Cash & Equivalents
-13 -41 -63 13 55 64 -74 144 -65 138 -63
Net Cash From Operating Activities
38 -2.39 52 61 53 38 88 87 105 27 43
Net Cash From Continuing Operating Activities
38 -2.39 52 61 53 38 88 87 105 27 43
Net Income / (Loss) Continuing Operations
-49 -25 176 -41 -49 -25 -17 -16 -25 -51 7.75
Consolidated Net Income / (Loss)
-49 -25 176 -41 -49 -25 -17 -16 -25 -51 7.75
Depreciation Expense
5.05 4.73 4.07 4.15 4.17 3.57 2.29 2.29 2.32 2.89 3.41
Amortization Expense
15 17 18 20 21 22 23 24 25 26 28
Non-Cash Adjustments To Reconcile Net Income
61 58 67 65 66 69 66 69 72 76 81
Changes in Operating Assets and Liabilities, net
4.96 -58 -213 13 10 -31 14 8.20 30 -27 -77
Net Cash From Investing Activities
-55 -49 -125 -58 -3.52 14 -159 29 -170 209 83
Net Cash From Continuing Investing Activities
-55 -49 -125 -58 -3.52 14 -159 29 -170 209 83
Purchase of Property, Plant & Equipment
-0.63 -0.90 -1.08 -0.85 -0.75 -0.72 -0.77 -2.12 -0.66 -0.61 -0.94
Purchase of Investments
-84 -95 -180 -179 -95 -71 -223 -161 -249 -41 -73
Sale and/or Maturity of Investments
29 46 75 121 92 86 65 192 87 279 157
Net Cash From Financing Activities
3.84 16 8.85 11 4.75 12 1.49 22 0.33 -97 -190
Net Cash From Continuing Financing Activities
3.84 16 8.85 11 4.75 12 1.49 22 0.33 -97 -190
Repurchase of Common Equity
- - - - - - - - - - -191
Other Financing Activities, net
3.84 6.80 8.85 1.43 4.75 1.78 1.49 9.84 0.33 0.64 0.52
Effect of Exchange Rate Changes
0.04 -4.83 1.01 -0.63 1.24 -1.39 -4.99 4.82 -0.01 -0.29 1.18
Cash Interest Paid
12 0.16 12 0.91 12 0.26 12 -0.37 12 0.07 12
Cash Income Taxes Paid
3.04 12 4.77 4.46 4.91 7.68 3.28 6.13 5.06 10 4.83

Annual Balance Sheets for Elastic

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

Metric 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 4/30/2018 4/30/2019 4/30/2020 4/30/2021 4/30/2022 4/30/2023 4/30/2024 4/30/2025
Total Assets
183 486 804 973 1,643 1,743 2,243 2,593
Total Current Assets
132 430 480 637 1,164 1,274 1,531 1,931
Cash & Equivalents
51 298 297 401 861 644 540 728
Restricted Cash
0.67 2.28 2.31 2.89 2.69 2.47 2.69 3.67
Short-Term Investments
- - - - 0.00 271 544 670
Accounts Receivable
53 81 129 160 215 261 323 376
Prepaid Expenses
15 31 33 37 41 40 43 68
Other Current Assets
12 17 20 36 44 56 78 86
Plant, Property, & Equipment, net
4.54 5.45 7.76 8.88 7.21 5.09 5.45 6.59
Total Noncurrent Assets
46 51 316 327 472 464 706 655
Goodwill
19 20 198 199 304 304 319 319
Intangible Assets
8.30 6.72 50 36 46 29 21 11
Noncurrent Deferred & Refundable Income Taxes
3.95 1.75 3.16 3.70 5.81 7.41 226 168
Other Noncurrent Operating Assets
15 22 64 88 116 124 141 156
Total Liabilities & Shareholders' Equity
183 486 804 973 1,643 1,743 2,243 2,593
Total Liabilities
136 223 390 522 1,227 1,345 1,504 1,666
Total Current Liabilities
125 204 333 450 593 717 871 1,008
Accounts Payable
2.18 4.45 11 7.25 28 35 26 17
Accrued Expenses
12 19 22 29 54 64 75 86
Current Deferred Revenue
96 158 243 353 432 529 664 802
Current Employee Benefit Liabilities
15 22 48 53 68 76 94 94
Other Current Liabilities
- 0.00 7.64 8.53 11 13 12 8.93
Total Noncurrent Liabilities
11 19 57 72 634 628 633 657
Long-Term Debt
- - - - 567 568 569 570
Noncurrent Deferred Revenue
6.63 12 16 45 34 34 30 50
Other Noncurrent Operating Liabilities
3.88 6.72 41 27 34 26 34 37
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-154 263 414 451 415 399 738 927
Total Preferred & Common Equity
-154 263 414 451 415 399 738 927
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
-154 263 414 451 415 399 738 927
Common Stock
63 582 900 1,073 1,251 1,473 1,752 2,051
Retained Earnings
-215 -317 -484 -613 -817 -1,053 -992 -1,100
Treasury Stock
-0.37 -0.37 -0.37 -0.37 -0.37 -0.37 -0.37 -0.37
Accumulated Other Comprehensive Income / (Loss)
-0.96 -1.43 -1.38 -8.11 -18 -20 -22 -23

Quarterly Balance Sheets for Elastic

This table presents Elastic'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 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 10/31/2022 1/31/2023 7/31/2023 10/31/2023 1/31/2024 7/31/2024 10/31/2024 1/31/2025 7/31/2025 10/31/2025 1/31/2026
Total Assets
1,594 1,628 1,701 1,758 2,059 2,150 2,232 2,330 2,524 2,477 2,438
Total Current Assets
1,123 1,165 1,240 1,302 1,362 1,466 1,576 1,693 1,878 1,825 1,788
Cash & Equivalents
856 878 631 590 527 595 659 584 662 801 737
Restricted Cash
2.39 2.36 2.68 2.81 2.77 3.44 3.32 3.60 3.65 3.47 3.69
Short-Term Investments
- - 327 377 488 552 539 700 832 595 511
Accounts Receivable
186 201 185 232 230 196 256 270 222 261 357
Prepaid Expenses
33 33 35 38 45 43 42 56 73 78 85
Other Current Assets
45 50 60 63 69 76 77 80 85 87 93
Plant, Property, & Equipment, net
5.70 3.95 5.04 5.00 5.51 4.95 5.01 5.11 6.34 6.07 6.36
Total Noncurrent Assets
466 459 456 451 691 679 651 632 639 645 645
Goodwill
304 304 304 303 320 319 319 319 326 360 359
Intangible Assets
37 33 25 21 24 17 15 13 14 18 16
Noncurrent Deferred & Refundable Income Taxes
5.40 5.67 7.06 6.82 219 211 187 169 147 113 107
Other Noncurrent Operating Assets
119 117 120 120 129 132 130 130 153 154 163
Total Liabilities & Shareholders' Equity
1,594 1,628 1,701 1,758 2,059 2,150 2,232 2,330 2,524 2,477 2,438
Total Liabilities
1,203 1,243 1,290 1,303 1,351 1,391 1,420 1,471 1,553 1,585 1,647
Total Current Liabilities
587 617 672 687 728 768 791 837 901 927 983
Accounts Payable
41 29 16 35 11 9.34 24 9.12 27 37 29
Accrued Expenses
62 58 64 64 65 72 76 74 73 101 86
Current Deferred Revenue
411 449 507 511 562 599 608 661 710 693 764
Current Employee Benefit Liabilities
61 68 73 65 78 76 73 83 83 90 97
Other Current Liabilities
12 13 12 12 13 11 11 9.94 8.04 6.72 7.09
Total Noncurrent Liabilities
616 626 618 615 623 623 629 634 652 658 664
Long-Term Debt
567 567 568 568 568 569 569 569 570 570 571
Noncurrent Deferred Revenue
23 35 27 25 24 28 38 46 45 40 45
Other Noncurrent Operating Liabilities
26 24 23 22 31 26 23 19 21 48 49
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
392 385 412 455 708 759 812 859 971 891 791
Total Preferred & Common Equity
392 385 412 455 708 759 812 859 971 891 791
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
392 385 412 455 708 759 812 859 971 891 791
Common Stock
1,353 1,412 1,534 1,606 1,678 1,820 1,896 1,963 2,121 2,206 2,284
Retained Earnings
-934 -1,007 -1,102 -1,127 -951 -1,041 -1,066 -1,083 -1,124 -1,176 -1,168
Treasury Stock
-0.37 -0.37 -0.37 -0.37 -0.37 -0.37 -0.37 -0.37 -0.37 -115 -300
Accumulated Other Comprehensive Income / (Loss)
-27 -20 -20 -24 -19 -19 -18 -20 -25 -25 -25

Annual Metrics And Ratios for Elastic

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

Metric 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 4/30/2017 4/30/2018 4/30/2019 4/30/2020 4/30/2021 4/30/2022 4/30/2023 4/30/2024 4/30/2025
Growth Metrics
- - - - - - - - -
Revenue Growth
0.00% 81.38% 69.85% 57.41% 42.30% 41.72% 23.96% 18.55% 17.04%
EBITDA Growth
0.00% 12.81% -124.52% -80.63% 50.53% -51.35% -6.82% 92.36% 1,337.01%
EBIT Growth
0.00% -3.34% -98.41% -72.74% 28.15% -45.70% -8.27% 49.60% 93.52%
NOPAT Growth
0.00% -1.74% -111.18% -68.82% 24.33% -34.14% -26.19% 40.73% 57.72%
Net Income Growth
0.00% -1.46% -94.02% -63.41% 22.58% -57.49% -15.85% 126.13% -275.17%
EPS Growth
0.00% 3.51% -12.73% -13.98% 30.19% -48.65% -12.27% 123.89% -276.27%
Operating Cash Flow Growth
0.00% -29.25% -14.98% -27.69% 173.76% -74.84% 528.74% 317.14% 78.92%
Free Cash Flow Firm Growth
0.00% 0.00% -29.00% -615.86% 91.34% -720.31% 56.50% -212.27% 132.55%
Invested Capital Growth
0.00% 0.00% -783.76% 406.58% -58.76% 151.08% -58.79% 350.60% -56.29%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 11.19% 9.74% 7.71% 3.95% 4.54% 3.74%
EBITDA Q/Q Growth
0.00% 0.00% 0.00% 1.20% 1.79% -24.75% 21.42% -7.63% 70.27%
EBIT Q/Q Growth
0.00% 0.00% 0.00% -1.50% -3.18% -16.34% 13.15% -3.28% 85.75%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% -1.48% -1.97% -14.92% 8.16% -4.47% 38.02%
Net Income Q/Q Growth
0.00% 0.00% 0.00% 2.16% -10.36% -12.29% 7.40% 10.04% 18.61%
EPS Q/Q Growth
0.00% 0.00% 0.00% 0.00% -8.03% 0.00% 0.00% 3,050.00% 16.13%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 14.68% 31.19% 24.03% -20.75% 605.20% 28.94% 10.84%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% 12.64% -9.53% 23.05% 4.14% 53.75%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% -6.40% -21.58% -9.19% -32.49% -14.97% -31.85%
Profitability Metrics
- - - - - - - - -
Gross Margin
77.49% 74.53% 71.28% 71.31% 73.53% 73.08% 72.25% 73.95% 74.39%
EBITDA Margin
-41.04% -19.73% -26.08% -29.93% -10.40% -11.11% -9.57% -0.62% 6.52%
Operating Margin
-53.50% -30.01% -37.31% -40.01% -21.28% -20.14% -20.50% -10.25% -3.70%
EBIT Margin
-54.16% -30.86% -36.04% -39.55% -19.97% -20.53% -17.93% -7.62% -0.42%
Profit (Net Income) Margin
-58.94% -32.97% -37.66% -39.09% -21.27% -23.64% -22.09% 4.87% -7.29%
Tax Burden Percent
108.82% 106.84% 104.48% 98.84% 106.34% 103.06% 108.89% -50.28% 342.47%
Interest Burden Percent
100.00% 100.00% 100.00% 100.00% 100.15% 111.70% 113.12% 127.05% 504.14%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% -311.14% -112.32% -146.97% -183.65% -67.74% -24.35%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% -295.33% -101.29% -123.50% -158.09% -102.89% -14.03%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 261.73% 82.38% 99.91% 125.65% 78.60% 11.37%
Return on Equity (ROE)
0.00% -111.26% -65.92% -49.41% -29.95% -47.06% -58.00% 10.86% -12.98%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% -237.44% -29.12% -233.04% -100.39% -195.09% 53.99%
Operating Return on Assets (OROA)
0.00% -26.97% -29.28% -26.23% -13.68% -13.54% -11.32% -4.85% -0.26%
Return on Assets (ROA)
0.00% -28.81% -30.60% -25.93% -14.57% -15.58% -13.95% 3.10% -4.47%
Return on Common Equity (ROCE)
0.00% 360.42% -23.25% -49.41% -29.95% -47.06% -58.00% 10.86% -12.98%
Return on Equity Simple (ROE_SIMPLE)
0.00% 34.34% -38.90% -40.41% -28.71% -49.07% -59.20% 8.36% -11.66%
Net Operating Profit after Tax (NOPAT)
-33 -34 -71 -120 -91 -122 -153 -91 -38
NOPAT Margin
-37.45% -21.01% -26.12% -28.01% -14.90% -14.10% -14.35% -7.18% -2.59%
Net Nonoperating Expense Percent (NNEP)
0.00% -74.14% -17.82% -15.81% -11.04% -23.48% -25.57% 35.15% -10.32%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - -2.57%
Cost of Revenue to Revenue
22.51% 25.47% 28.72% 28.69% 26.47% 26.93% 27.75% 26.05% 25.61%
SG&A Expenses to Revenue
29.82% 18.10% 17.13% 21.43% 17.06% 14.31% 13.40% 12.67% 11.81%
R&D to Revenue
36.97% 34.79% 37.24% 38.67% 32.74% 31.75% 29.32% 26.98% 24.66%
Operating Expenses to Revenue
130.99% 104.54% 108.59% 111.32% 94.81% 93.21% 92.75% 84.20% 78.09%
Earnings before Interest and Taxes (EBIT)
-48 -49 -98 -169 -122 -177 -192 -97 -6.26
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-36 -32 -71 -128 -63 -96 -102 -7.82 97
Valuation Ratios
- - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 23.21 12.67 24.02 17.13 13.85 13.96 9.71
Price to Tangible Book Value (P/TBV)
0.00 0.00 25.82 31.71 50.20 108.28 83.51 25.88 15.09
Price to Revenue (P/Rev)
2.86 1.58 22.47 12.26 17.79 8.25 5.17 8.13 6.07
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 166.96 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.60% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 43.25 221.20 57.64 106.11 44.54 85.07
Enterprise Value to Revenue (EV/Rev)
0.00 2.51 21.37 11.56 17.13 7.91 4.84 7.72 5.51
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 84.50
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 462.35 1,202.33 145.09 65.78 30.69
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 95.85
Leverage & Solvency
- - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.00 1.36 1.42 0.77 0.61
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 1.36 1.42 0.77 0.61
Financial Leverage
0.00 -1.09 -1.13 -0.89 -0.81 -0.81 -0.79 -0.76 -0.81
Leverage Ratio
0.00 3.86 2.15 1.91 2.06 3.02 4.16 3.51 2.90
Compound Leverage Factor
0.00 3.86 2.15 1.91 2.06 3.37 4.70 4.45 14.64
Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 57.69% 58.73% 43.51% 38.06%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 57.69% 58.73% 43.51% 38.06%
Preferred Equity to Total Capital
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% 423.96% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
0.00% -323.96% 100.00% 100.00% 100.00% 42.31% 41.27% 56.49% 61.94%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 -5.91 -5.55 -72.76 5.89
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 3.10 3.42 66.34 -8.60
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 -5.91 -5.55 -72.76 5.89
Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 -4.66 -3.70 -6.25 -14.82
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 2.44 2.28 5.70 21.62
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 -4.66 -3.70 -6.25 -14.82
Altman Z-Score
0.00 -0.50 15.99 7.27 12.00 3.37 2.25 4.27 3.64
Noncontrolling Interest Sharing Ratio
0.00% 423.96% 64.73% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - -
Current Ratio
0.00 1.06 2.11 1.44 1.42 1.96 1.78 1.76 1.92
Quick Ratio
0.00 0.83 1.86 1.28 1.25 1.81 1.64 1.62 1.76
Cash Flow Metrics
- - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -29 -38 -271 -23 -193 -84 -262 85
Operating Cash Flow to CapEx
-1,910.68% -701.45% -694.43% -603.67% 533.10% 76.47% 1,328.69% 4,311.94% 6,125.85%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 -127.02 -9.31 -3.33 -10.02 3.37
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 121.86 0.27 1.42 5.69 10.52
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 99.01 -0.08 1.31 5.56 10.35
Efficiency Ratios
- - - - - - - - -
Asset Turnover
0.00 0.87 0.81 0.66 0.68 0.66 0.63 0.64 0.61
Accounts Receivable Turnover
0.00 3.00 4.04 4.07 4.21 4.59 4.49 4.34 4.25
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 35.26 54.42 64.75 73.13 107.21 173.83 240.36 246.35
Accounts Payable Turnover
0.00 18.72 23.55 15.40 17.19 13.03 9.33 10.78 17.58
Days Sales Outstanding (DSO)
0.00 121.49 90.36 89.61 86.71 79.50 81.29 84.09 85.96
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 19.50 15.50 23.70 21.23 28.02 39.10 33.85 20.77
Cash Conversion Cycle (CCC)
0.00 101.99 74.86 65.91 65.48 51.47 42.19 50.24 65.19
Capital & Investment Metrics
- - - - - - - - -
Invested Capital
0.00 -4.22 -37 114 47 118 49 220 96
Invested Capital Turnover
0.00 -75.85 -13.10 11.11 7.54 10.43 12.80 9.44 9.40
Increase / (Decrease) in Invested Capital
0.00 -4.22 -33 152 -67 71 -70 171 -124
Enterprise Value (EV)
0.00 401 5,805 4,942 10,424 6,820 5,174 9,786 8,169
Market Capitalization
252 252 6,105 5,242 10,827 7,117 5,524 10,305 9,000
Book Value per Share
$0.00 ($4.79) $3.69 $5.06 $5.02 $4.44 $4.13 $7.32 $8.88
Tangible Book Value per Share
$0.00 ($5.65) $3.31 $2.02 $2.40 $0.70 $0.69 $3.95 $5.71
Total Capital
0.00 47 263 414 451 982 966 1,307 1,497
Total Debt
0.00 0.00 0.00 0.00 0.00 567 568 569 570
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 567 568 569 570
Net Debt
0.00 -52 -300 -299 -404 -297 -350 -518 -831
Capital Expenditures (CapEx)
0.84 2.97 3.45 5.06 4.23 7.42 2.68 3.45 4.35
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -44 -74 -152 -217 -293 -360 -427 -478
Debt-free Net Working Capital (DFNWC)
0.00 7.12 226 147 187 570 558 660 923
Net Working Capital (NWC)
0.00 7.12 226 147 187 570 558 660 923
Net Nonoperating Expense (NNE)
19 19 31 47 39 82 83 -153 70
Net Nonoperating Obligations (NNO)
0.00 -52 -300 -299 -404 -297 -350 -518 -831
Total Depreciation and Amortization (D&A)
12 18 27 41 58 81 89 89 103
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -27.82% -27.32% -35.60% -35.58% -34.01% -33.68% -33.72% -32.24%
Debt-free Net Working Capital to Revenue
0.00% 4.45% 83.22% 34.42% 30.76% 66.14% 52.17% 52.06% 62.21%
Net Working Capital to Revenue
0.00% 4.45% 83.22% 34.42% 30.76% 66.14% 52.17% 52.06% 62.21%
Earnings Adjustments
- - - - - - - - -
Adjusted Basic Earnings per Share
($1.71) ($1.65) ($1.86) ($2.12) ($1.48) ($2.20) ($2.47) $0.62 ($1.04)
Adjusted Weighted Average Basic Shares Outstanding
30.36M 32.03M 75.35M 85.28M 91.50M 92.55M 95.73M 99.65M 103.66M
Adjusted Diluted Earnings per Share
($1.71) ($1.65) ($1.86) ($2.12) ($1.48) ($2.20) ($2.47) $0.59 ($1.04)
Adjusted Weighted Average Diluted Shares Outstanding
30.36M 32.03M 75.35M 85.28M 91.50M 92.55M 95.73M 103.98M 103.66M
Adjusted Basic & Diluted Earnings per Share
($1.71) ($1.65) ($1.86) ($2.12) ($1.48) $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
30.36M 32.03M 54.89M 78.80M 87.21M 94.86M 97.39M 101.72M 105.53M
Normalized Net Operating Profit after Tax (NOPAT)
-33 -34 -71 -120 -91 -122 -132 -87 -38
Normalized NOPAT Margin
-37.45% -21.01% -26.12% -28.01% -14.90% -14.10% -12.30% -6.90% -2.58%
Pre Tax Income Margin
-54.16% -30.86% -36.04% -39.55% -20.00% -22.94% -20.29% -9.69% -2.13%
Debt Service Ratios
- - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 -656.91 -8.55 -7.62 -3.70 -0.25
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 -489.92 -5.87 -6.10 -3.48 -1.52
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 -679.77 -8.91 -7.73 -3.83 -0.42
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 -512.78 -6.23 -6.20 -3.61 -1.69
Payout Ratios
- - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
-0.42% -0.65% -5.54% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Quarterly Metrics And Ratios for Elastic

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

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 7/31/2023 10/31/2023 1/31/2024 4/30/2024 7/31/2024 10/31/2024 1/31/2025 4/30/2025 7/31/2025 10/31/2025 1/31/2026
DEI Shares Outstanding
- - - - - - - - - - 105,372,800.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 105,372,800.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 0.07
Growth Metrics
- - - - - - - - - - -
Profitability Metrics
- - - - - - - - - - -
Net Operating Profit after Tax (NOPAT)
-25 -15 -18 -32 -24 -3.10 19 -8.41 -6.61 323 0.77
Return On Investment Capital (ROIC_SIMPLE)
- - -1.45% - - - 1.36% -0.56% -0.42% 22.10% 0.06%
Earnings before Interest and Taxes (EBIT)
-29 -13 -18 -37 -23 4.68 11 1.14 6.34 7.60 12
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-8.53 8.90 4.20 -12 2.80 31 36 28 34 37 44
Valuation Ratios
- - - - - - - - - - -
Leverage & Solvency
- - - - - - - - - - -
Liquidity Ratios
- - - - - - - - - - -
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
64 31 -205 -203 -181 -129 137 115 111 441 32
Efficiency Ratios
- - - - - - - - - - -
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
20 54 258 220 178 180 141 96 59 62 110
Increase / (Decrease) in Invested Capital
-89 -46 186 171 158 126 -117 -124 -118 -118 -31
Book Value per Share
$4.23 $4.62 $7.10 $7.32 $7.47 $7.90 $8.29 $8.88 $9.20 $8.39 $7.51
Tangible Book Value per Share
$0.85 $1.33 $3.66 $3.95 $4.16 $4.65 $5.08 $5.71 $5.98 $4.83 $3.96
Total Capital
980 1,023 1,276 1,307 1,328 1,381 1,429 1,497 1,557 1,461 1,362
Total Debt
568 568 568 569 569 569 569 570 586 570 571
Total Long-Term Debt
568 568 568 569 569 569 569 570 586 570 571
Net Debt
-392 -401 -449 -518 -582 -632 -718 -831 -912 -829 -681
Capital Expenditures (CapEx)
0.63 0.90 1.08 0.85 0.75 0.72 0.77 2.12 0.66 0.61 0.94
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-391 -355 -384 -427 -453 -416 -431 -478 -520 -501 -447
Debt-free Net Working Capital (DFNWC)
569 615 634 660 698 785 856 923 977 898 804
Net Working Capital (NWC)
569 615 634 660 698 785 856 923 977 898 804
Net Nonoperating Expense (NNE)
23 9.72 -195 9.10 26 22 36 7.97 18 374 -6.98
Net Nonoperating Obligations (NNO)
-392 -401 -449 -518 -582 -632 -718 -831 -912 -829 -681
Total Depreciation and Amortization (D&A)
20 22 22 24 25 26 25 26 27 29 31
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.50) ($0.25) $1.76 ($0.39) ($0.48) ($0.25) ($0.16) ($0.15) ($0.23) ($0.48) $0.07
Adjusted Weighted Average Basic Shares Outstanding
97.94M 99.07M 100.28M 99.65M 102.28M 103.24M 104.09M 103.66M 105.96M 106.59M 104.50M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $1.69 ($1.10) ($0.48) ($0.25) ($0.16) ($0.15) ($0.23) ($0.48) $0.07
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 104.50M 103.98M 102.28M 103.24M 104.09M 103.66M 105.96M 106.59M 106.20M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $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
98.42M 99.63M 100.81M 101.72M 102.75M 103.63M 104.41M 105.53M 106.27M 105.37M 103.50M
Normalized Net Operating Profit after Tax (NOPAT)
-25 -15 -18 -29 -24 -3.04 -3.25 -8.41 -6.61 -5.77 0.43
Debt Service Ratios
- - - - - - - - - - -
Payout Ratios
- - - - - - - - - - -

Financials Breakdown Chart

Key Financial Trends

Elastic’s latest quarter shows a much stronger operating backdrop than a year ago, but profitability is still fragile. In Q3 2026, revenue rose to $449.9 million from $423.5 million in Q2 2026 and $382.1 million in Q3 2025, while the company posted a small net profit of $7.8 million after a series of losses in prior quarters. However, operating income was only $0.6 million, so the business is still running very close to breakeven at the operating level.

Revenue trends are encouraging. Quarterly revenue has generally moved higher over the last year, and gross profit improved to $343.4 million in Q3 2026, with gross margin staying strong at roughly 76%. That suggests Elastic continues to benefit from a software-like revenue model with relatively low cost of revenue.

The balance sheet remains solid, but working capital movements are important. As of Q3 2026, Elastic held $737.2 million in cash and equivalents plus $510.8 million in short-term investments, against $1.65 billion in total liabilities. Total equity was $791.0 million. Cash and investments remain a meaningful cushion, even though current liabilities are high due in part to deferred revenue.

Cash flow improved sharply in Q3 2026. Operating cash flow came in at $42.7 million, up from $26.6 million in Q2 2026 and well above prior-year levels. That said, cash flow can be lumpy because of investment activity, and the company still used a significant amount of cash for share repurchases and other financing items in the quarter.

  • Revenue growth accelerated in the latest quarter, with Q3 2026 revenue up about 6% sequentially and around 18% from Q3 2025.
  • Gross margin stayed healthy at roughly 76%, showing strong underlying economics for the core business.
  • Operating cash flow was strong at $42.7 million, a big improvement from the same quarter last year.
  • Cash and investments remain ample, giving Elastic flexibility to invest in growth and manage volatility.
  • Net income turned positive in Q3 2026 after losses in Q1 and Q2 2026.
  • Deferred revenue remains large at $763.9 million current and $44.9 million noncurrent, which supports near-term revenue visibility but also reflects future service obligations.
  • Long-term debt stayed fairly stable at about $570.6 million, so leverage is not rapidly changing quarter to quarter.
  • Operating expenses remain elevated, especially marketing and R&D, which continue to pressure operating profitability.
  • Q2 2026 was notably weak, with a net loss of $51.3 million and negative operating income of $8.2 million.
  • Share repurchases were large at $190.9 million in Q3 2026, which reduces cash even while the business is still working toward consistent profitability.

Looking at the last several years, the overall trend is mixed but improving. Elastic has grown revenue from the low $200 millions per quarter in 2022 to the mid-to-high $400 millions more recently. At the same time, losses have narrowed, and the company now appears much closer to sustained profitability than it was two to three years ago. The key question for investors is whether Elastic can keep revenue growing while controlling sales and marketing spending enough to generate consistent operating profits.

For retail investors, the stock’s story here is execution. Elastic looks healthier than it did in earlier periods, with better revenue growth, strong gross profit, and a sturdier cash position. But because operating income is still hovering near break-even, the stock likely still depends on continued top-line growth and expense discipline to justify a more durable re-rating.

06/10/26 04:23 PM ETAI Generated. May Contain Errors.

Elastic Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Elastic's fiscal year ends in April. Their fiscal year 2025 ended on April 30, 2025.

Elastic's net income appears to be on an upward trend, with a most recent value of -$108.11 million in 2025, rising from -$51.97 million in 2017. The previous period was $61.72 million in 2024. Check out Elastic's forecast to explore projected trends and price targets.

Elastic's total operating income in 2025 was -$54.92 million, based on the following breakdown:
  • Total Gross Profit: $1.10 billion
  • Total Operating Expenses: $1.16 billion

Over the last 8 years, Elastic's total revenue changed from $88.18 million in 2017 to $1.48 billion in 2025, a change of 1,582.2%.

Elastic's total liabilities were at $1.67 billion at the end of 2025, a 10.7% increase from 2024, and a 1,128.1% increase since 2018.

In the past 7 years, Elastic's cash and equivalents has ranged from $50.94 million in 2018 to $860.95 million in 2022, and is currently $727.54 million as of their latest financial filing in 2025.

Over the last 8 years, Elastic's book value per share changed from 0.00 in 2017 to 8.88 in 2025, a change of 888.1%.



Financial statements for NYSE:ESTC last updated on 3/3/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners