Cloudflare (NET) Financials

$125.26 +1.03 (+0.83%)

As of 10:44 AM Eastern

Annual Income Statements for Cloudflare

This table shows Cloudflare'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
Period end date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024
Net Income / (Loss) Attributable to Common Shareholders	-11	-87	-106	-119	-260	-193	-184	-79
Consolidated Net Income / (Loss)	-11	-87	-106	-119	-260	-193	-184	-79
Net Income / (Loss) Continuing Operations	-11	-87	-106	-119	-260	-193	-184	-79
Total Pre-Tax Income	-9.72	-86	-105	-125	-248	-191	-178	-71
Total Operating Income	-9.73	-85	-108	-107	-128	-201	-185	-155
Total Gross Profit	106	149	224	330	509	743	990	1,291
Total Revenue	135	193	287	431	656	975	1,297	1,670
Operating Revenue	135	193	287	431	656	975	1,297	1,670
Total Cost of Revenue	29	44	63	101	147	233	307	379
Operating Cost of Revenue	29	44	63	101	147	233	307	379
Total Operating Expenses	116	234	332	437	637	944	1,175	1,446
Selling, General & Admin Expense	20	85	82	92	120	180	218	279
Marketing Expense	62	94	159	218	328	466	599	746
Research & Development Expense	34	54	91	127	189	298	358	421
Total Other Income / (Expense), net	0.02	-1.19	3.23	-18	-120	10	7.62	84
Interest Expense	0.86	0.99	1.11	25	121	4.98	56	5.20
Interest & Investment Income	0.76	1.90	5.79	6.59	1.97	15	68	87
Other Income / (Expense), net	0.12	-2.09	-1.44	0.17	-0.79	0.58	-4.37	1.66
Income Tax Expense	1.03	1.08	1.12	-5.60	12	2.65	6.09	7.93
Basic Earnings per Share	($0.14)	($1.08)	($0.72)	($0.40)	($0.83)	($0.59)	($0.55)	($0.23)
Weighted Average Basic Shares Outstanding	77.15M	80.98M	146.31M	299.77M	312.32M	326.33M	333.66M	341.41M
Diluted Earnings per Share	($0.14)	($1.08)	($0.72)	($0.40)	($0.83)	($0.59)	($0.55)	($0.23)
Weighted Average Diluted Shares Outstanding	77.15M	80.98M	146.31M	299.77M	312.32M	326.33M	333.66M	341.41M
Weighted Average Basic & Diluted Shares Outstanding	77.15M	80.98M	146.31M	299.77M	324.08M	330.32M	337.66M	345.07M

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

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024
Period end date	9/30/2022	12/31/2022	3/31/2023	6/30/2023	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024
Net Income / (Loss) Attributable to Common Shareholders	-43	-46	-38	-94	-24	-28	-36	-15	-15	-13
Consolidated Net Income / (Loss)	-43	-46	-38	-94	-24	-28	-36	-15	-15	-13
Net Income / (Loss) Continuing Operations	-43	-46	-38	-94	-24	-28	-36	-15	-15	-13
Total Pre-Tax Income	-41	-45	-37	-93	-22	-26	-33	-14	-13	-11
Total Operating Income	-46	-51	-47	-56	-39	-43	-55	-35	-31	-35
Total Gross Profit	192	207	220	233	258	279	294	312	334	351
Total Revenue	254	275	290	308	336	362	379	401	430	460
Operating Revenue	254	275	290	308	336	362	379	401	430	460
Total Cost of Revenue	62	68	70	75	78	83	85	89	96	109
Operating Cost of Revenue	62	68	70	75	78	83	85	89	96	109
Total Operating Expenses	238	258	267	289	297	322	348	347	365	386
Selling, General & Admin Expense	45	46	48	53	56	60	66	70	69	74
Marketing Expense	116	132	137	147	150	165	194	175	185	192
Research & Development Expense	76	80	82	90	91	96	88	103	111	120
Total Other Income / (Expense), net	4.77	5.85	11	-37	17	17	21	21	18	24
Interest Expense	1.51	0.88	2.13	52	1.14	1.07	1.10	1.22	1.43	1.45
Interest & Investment Income	3.85	8.32	13	17	18	20	21	22	22	22
Other Income / (Expense), net	2.43	-1.60	-0.86	-1.53	0.12	-2.10	1.12	0.27	-3.07	3.33
Income Tax Expense	1.37	1.07	1.31	1.47	1.25	2.05	2.27	1.15	2.51	2.01
Basic Earnings per Share	($0.13)	($0.13)	($0.12)	($0.28)	($0.07)	($0.08)	($0.10)	($0.04)	($0.04)	($0.05)
Weighted Average Basic Shares Outstanding	326.59M	326.33M	330.39M	332.30M	334.67M	333.66M	338.58M	340.65M	342.36M	341.41M
Diluted Earnings per Share	($0.13)	($0.13)	($0.12)	($0.28)	($0.07)	($0.08)	($0.10)	($0.04)	($0.04)	($0.05)
Weighted Average Diluted Shares Outstanding	326.59M	326.33M	330.39M	332.30M	334.67M	333.66M	338.58M	340.65M	342.36M	341.41M
Weighted Average Basic & Diluted Shares Outstanding	328.62M	330.32M	331.91M	334.22M	335.77M	337.66M	339.79M	341.70M	343.19M	345.07M

This table details how cash moves in and out of Cloudflare'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
Period end date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024
Net Change in Cash & Equivalents	13	4.55	114	-27	203	-106	-124	63
Net Cash From Operating Activities	3.17	-43	-39	-17	65	124	254	380
Net Cash From Continuing Operating Activities	3.17	-43	-39	-17	65	124	254	380
Net Income / (Loss) Continuing Operations	-11	-87	-106	-119	-260	-193	-184	-79
Consolidated Net Income / (Loss)	-11	-87	-106	-119	-260	-193	-184	-79
Depreciation Expense	12	19	29	49	67	102	136	128
Amortization Expense	4.29	6.49	9.02	41	84	50	21	40
Non-Cash Adjustments To Reconcile Net Income	-0.26	32	40	78	159	242	380	392
Changes in Operating Assets and Liabilities, net	-2.29	-13	-12	-66	15	-77	-99	-101
Net Cash From Investing Activities	9.54	-121	-418	-515	-709	-236	-186	-330
Net Cash From Continuing Investing Activities	9.54	-121	-418	-515	-709	-236	-186	-330
Purchase of Property, Plant & Equipment	-19	-25	-43	-56	-93	-144	-114	-185
Acquisitions	-4.19	-9.37	-14	-33	-20	-108	-27	-66
Purchase of Investments	-47	-145	-537	-1,267	-1,589	-1,133	-1,878	-1,572
Sale and/or Maturity of Investments	80	59	177	840	993	1,149	1,832	1,493
Other Investing Activities, net	0.03	0.06	0.04	0.40	0.05	0.04	0.07	0.04
Net Cash From Financing Activities	-0.15	169	571	505	847	6.35	-192	13
Net Cash From Continuing Financing Activities	-0.15	169	571	505	847	6.35	-192	13
Repayment of Debt	-5.10	0.00	-0.26	-13	-390	-17	-208	-2.15
Repurchase of Common Equity	-0.02	0.00	-5.55	-0.16	-0.19	-0.00	-0.03	0.00
Issuance of Common Equity	0.00	0.07	571	11	15	15	19	20
Other Financing Activities, net	4.96	19	6.03	-68	-71	7.63	-3.59	-4.86
Cash Interest Paid	0.81	0.79	0.79	2.19	3.63	1.24	0.67	0.08
Cash Income Taxes Paid	0.83	1.30	1.04	0.70	1.55	2.22	4.45	5.00

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

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024
Period end date	9/30/2022	12/31/2022	3/31/2023	6/30/2023	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024
Net Change in Cash & Equivalents	-4.76	66	53	-104	-67	-6.42	171	-102	26	-32
Net Cash From Operating Activities	43	78	36	64	68	85	74	75	105	127
Net Cash From Continuing Operating Activities	43	78	36	64	68	85	74	75	105	127
Net Income / (Loss) Continuing Operations	-43	-46	-38	-94	-24	-28	-36	-15	-15	-13
Consolidated Net Income / (Loss)	-43	-46	-38	-94	-24	-28	-36	-15	-15	-13
Depreciation Expense	27	30	32	34	34	36	30	30	32	36
Amortization Expense	13	10	7.04	5.39	4.82	4.21	6.38	8.56	11	14
Non-Cash Adjustments To Reconcile Net Income	64	70	70	134	85	91	84	97	103	108
Changes in Operating Assets and Liabilities, net	-19	14	-34	-14	-33	-18	-12	-46	-25	-18
Net Cash From Investing Activities	-49	-20	16	0.11	-100	-102	97	-184	-76	-167
Net Cash From Continuing Investing Activities	-49	-20	16	0.11	-100	-102	97	-184	-76	-167
Purchase of Property, Plant & Equipment	-42	-40	-18	-39	-27	-31	-32	-30	-50	-73
Acquisitions	-6.65	-4.32	-4.97	-5.73	-5.93	-9.99	-5.92	-21	-10	-29
Purchase of Investments	-333	-378	-476	-319	-498	-584	-299	-492	-397	-385
Sale and/or Maturity of Investments	332	402	514	363	431	524	434	358	381	320
Other Investing Activities, net	-	0.01	0.05	0.01	0.01	0.01	0.01	0.00	0.01	0.01
Net Cash From Financing Activities	1.44	8.02	1.25	-169	-35	9.79	0.02	7.14	-2.41	8.03
Net Cash From Continuing Financing Activities	1.44	8.02	1.25	-169	-35	9.79	0.02	7.14	-2.41	8.03
Issuance of Common Equity	-0.00	6.60	-	-	-	8.63	-	-	-	9.34
Other Financing Activities, net	1.44	1.42	1.25	-6.78	0.79	1.16	0.02	-1.16	-2.41	-1.31
Cash Interest Paid	0.00	0.60	0.00	0.59	0.07	0.00	0.01	0.06	0.01	0.01
Cash Income Taxes Paid	0.45	0.78	1.26	1.30	1.45	0.45	0.90	1.84	1.28	0.97

This table presents Cloudflare'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
Period end date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024
Total Assets	298	831	1,381	2,372	2,588	2,760	3,301
Total Current Assets	197	690	1,130	1,956	1,888	1,983	2,269
Cash & Equivalents	25	139	109	314	204	87	148
Restricted Cash	-	0.00	2.59	2.96	11	2.52	4.27
Short-Term Investments	136	498	923	1,508	1,446	1,587	1,708
Accounts Receivable	25	34	63	96	149	248	317
Prepaid Expenses	9.37	17	28	29	71	48	75
Other Current Assets	1.55	2.06	3.54	6.08	8.29	11	17
Plant, Property, & Equipment, net	73	101	124	184	287	323	467
Total Noncurrent Assets	28	39	127	232	413	454	565
Goodwill	4.08	4.08	17	24	148	148	181
Intangible Assets	0.16	0.03	2.80	1.25	32	20	22
Other Noncurrent Operating Assets	24	35	107	208	233	286	362
Total Liabilities & Shareholders' Equity	298	831	1,381	2,372	2,588	2,760	3,301
Total Liabilities	80	105	564	1,556	1,964	1,997	2,255
Total Current Liabilities	61	84	141	289	398	567	794
Accounts Payable	14	11	14	26	36	54	106
Accrued Expenses	16	28	20	38	68	64	82
Current Deferred Revenue	17	31	55	117	219	348	478
Current Employee Benefit Liabilities	14	13	34	71	42	64	81
Other Current Liabilities	-	0.00	18	25	33	38	48
Total Noncurrent Liabilities	19	21	422	1,268	1,566	1,430	1,461
Long-Term Debt	-	0.00	383	1,147	1,436	1,283	1,287
Noncurrent Deferred Revenue	0.22	0.80	1.89	4.68	12	17	22
Other Noncurrent Operating Liabilities	8.32	9.80	37	116	118	129	152
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	-114	726	817	811	624	763	1,046
Total Preferred & Common Equity	-114	726	817	811	624	763	1,046
Total Common Equity	-114	726	817	811	624	763	1,046
Common Stock	82	1,027	1,237	1,495	1,476	1,785	2,153
Retained Earnings	-196	-302	-421	-681	-840	-1,024	-1,103
Accumulated Other Comprehensive Income / (Loss)	-0.06	0.06	0.16	-2.65	-12	1.98	-4.25

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

Metric	Q3 2022	Q1 2023	Q2 2023	Q3 2023	Q1 2024	Q2 2024	Q3 2024
Period end date	9/30/2022	3/31/2023	6/30/2023	9/30/2023	3/31/2024	6/30/2024	9/30/2024
Total Assets	2,491	2,668	2,533	2,590	2,802	2,917	3,063
Total Current Assets	1,816	1,954	1,818	1,858	2,016	2,093	2,164
Cash & Equivalents	138	256	159	94	254	157	183
Restricted Cash	11	11	2.80	1.61	5.54	1.00	1.00
Short-Term Investments	1,498	1,459	1,425	1,480	1,462	1,600	1,641
Accounts Receivable	127	180	178	199	213	250	253
Prepaid Expenses	35	41	44	71	70	71	73
Other Current Assets	7.21	8.02	8.67	12	12	13	13
Plant, Property, & Equipment, net	264	298	293	310	329	339	397
Total Noncurrent Assets	411	415	422	422	456	485	502
Goodwill	149	148	148	148	148	156	157
Intangible Assets	37	28	23	18	14	22	19
Other Noncurrent Operating Assets	224	239	251	256	294	307	326
Total Liabilities & Shareholders' Equity	2,491	2,668	2,533	2,590	2,802	2,917	3,063
Total Liabilities	1,897	2,015	1,891	1,891	2,004	2,035	2,090
Total Current Liabilities	339	445	473	478	574	596	642
Accounts Payable	39	55	32	41	48	60	74
Accrued Expenses	55	69	55	56	68	67	69
Current Deferred Revenue	171	239	268	294	356	371	390
Current Employee Benefit Liabilities	45	47	47	52	62	58	66
Other Current Liabilities	29	35	35	35	39	41	43
Total Noncurrent Liabilities	1,557	1,570	1,418	1,413	1,430	1,439	1,448
Long-Term Debt	1,435	1,437	1,281	1,282	1,284	1,285	1,286
Noncurrent Deferred Revenue	8.69	13	19	17	18	24	22
Other Noncurrent Operating Liabilities	114	120	118	113	128	130	140
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	594	653	642	699	797	882	973
Total Preferred & Common Equity	594	653	642	699	797	882	973
Total Common Equity	594	653	642	699	797	882	973
Common Stock	1,405	1,537	1,621	1,699	1,858	1,957	2,047
Retained Earnings	-794	-878	-972	-996	-1,059	-1,074	-1,090
Accumulated Other Comprehensive Income / (Loss)	-17	-6.14	-6.31	-4.15	-0.90	-1.32	16

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

Metric	2017	2018	2019	2020	2021	2022	2023	2024
Period end date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024
Growth Metrics	-	-	-	-	-	-	-	-
Revenue Growth	0.00%	85.62%	48.97%	50.18%	52.28%	48.57%	32.97%	28.76%
EBITDA Growth	0.00%	-1,997.87%	-15.09%	76.56%	231.97%	-322.47%	33.20%	143.95%
EBIT Growth	0.00%	-1,609.46%	-51.50%	2.55%	-20.53%	-56.16%	5.37%	19.36%
NOPAT Growth	0.00%	-1,545.10%	-54.06%	1.09%	-19.59%	-57.58%	7.81%	16.56%
Net Income Growth	0.00%	-1,421.96%	-42.83%	-12.80%	-118.07%	25.71%	4.88%	57.16%
EPS Growth	0.00%	-1,342.86%	66.67%	44.44%	-107.50%	28.92%	6.78%	58.18%
Operating Cash Flow Growth	0.00%	-2,933.25%	20.17%	55.99%	477.42%	91.18%	105.84%	49.54%
Free Cash Flow Firm Growth	0.00%	0.00%	32.31%	-31.80%	47.59%	-428.85%	74.31%	-110.85%
Invested Capital Growth	0.00%	0.00%	92.07%	66.55%	-9.39%	166.46%	-7.39%	27.88%
Revenue Q/Q Growth	0.00%	0.00%	0.00%	10.79%	11.49%	9.07%	7.26%	6.20%
EBITDA Q/Q Growth	0.00%	0.00%	0.00%	59.58%	-7.07%	-47.87%	19.28%	257.56%
EBIT Q/Q Growth	0.00%	0.00%	0.00%	5.10%	-15.11%	-5.69%	3.73%	8.13%
NOPAT Q/Q Growth	0.00%	0.00%	0.00%	4.65%	-14.66%	-5.03%	4.07%	4.98%
Net Income Q/Q Growth	0.00%	0.00%	0.00%	-5.17%	-20.05%	14.04%	8.94%	16.01%
EPS Q/Q Growth	0.00%	0.00%	0.00%	-73.91%	-18.57%	15.71%	8.33%	11.54%
Operating Cash Flow Q/Q Growth	0.00%	0.00%	17.35%	-1.42%	324.81%	43.57%	2.96%	12.37%
Free Cash Flow Firm Q/Q Growth	0.00%	0.00%	0.00%	0.00%	34.41%	-16.91%	36.91%	-48.05%
Invested Capital Q/Q Growth	0.00%	0.00%	0.00%	12.24%	-17.64%	4.61%	-8.77%	8.92%
Profitability Metrics	-	-	-	-	-	-	-	-
Gross Margin	157.32%	154.81%	77.90%	76.56%	77.59%	76.15%	76.33%	77.32%
EBITDA Margin	10.16%	-63.94%	-49.40%	-3.85%	3.34%	-5.00%	-2.51%	0.86%
Operating Margin	-14.42%	-88.13%	-75.22%	-24.77%	-19.45%	-20.63%	-14.30%	-9.27%
EBIT Margin	-14.25%	-90.30%	-76.22%	-24.73%	-19.57%	-20.57%	-14.64%	-9.17%
Profit (Net Income) Margin	-15.93%	-90.48%	-73.74%	-27.69%	-39.66%	-19.83%	-14.19%	-4.72%
Tax Burden Percent	221.27%	202.50%	202.13%	95.52%	104.97%	101.39%	103.42%	111.19%
Interest Burden Percent	202.08%	98.96%	191.45%	117.24%	193.01%	95.07%	93.68%	46.29%
Effective Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Return on Invested Capital (ROIC)	0.00%	-174.65%	-90.25%	-56.42%	-56.66%	-51.25%	-33.73%	-25.69%
ROIC Less NNEP Spread (ROIC-NNEP)	0.00%	-137.66%	-164.92%	-49.44%	-30.70%	-39.44%	-16.20%	-31.80%
Return on Net Nonoperating Assets (RNNOA)	0.00%	94.68%	184.44%	40.95%	24.77%	24.38%	7.21%	16.98%
Return on Equity (ROE)	0.00%	-79.96%	-44.85%	-15.47%	-31.89%	-26.86%	-26.52%	-8.71%
Cash Return on Invested Capital (CROIC)	0.00%	-374.65%	-255.35%	-106.36%	-46.81%	-142.09%	-26.06%	-50.15%
Operating Return on Assets (OROA)	0.00%	-58.31%	-38.75%	-9.64%	-6.85%	-8.09%	-7.10%	-5.05%
Return on Assets (ROA)	0.00%	-29.21%	-37.49%	-10.80%	-13.87%	-7.80%	-6.88%	-2.60%
Return on Common Equity (ROCE)	0.00%	41.63%	-29.10%	-15.47%	-31.80%	-26.78%	-26.52%	-8.71%
Return on Equity Simple (ROE_SIMPLE)	0.00%	76.79%	-29.16%	-14.61%	-32.08%	-30.99%	-24.11%	-7.53%
Net Operating Profit after Tax (NOPAT)	-6.81	-59	-76	-75	-89	-141	-130	-108
NOPAT Margin	-10.10%	-61.69%	-52.65%	-17.34%	-13.62%	-14.44%	-10.01%	-6.49%
Net Nonoperating Expense Percent (NNEP)	0.00%	-36.99%	-6.97%	-6.99%	-25.95%	-11.81%	-17.53%	6.12%
Return On Investment Capital (ROIC_SIMPLE)	-	-	-	-	-	-6.84%	-6.34%	-4.64%
Cost of Revenue to Revenue	42.68%	45.19%	44.19%	23.44%	22.41%	23.85%	23.68%	22.68%
SG&A Expenses to Revenue	30.10%	88.42%	56.84%	21.29%	18.21%	18.43%	16.81%	16.68%
R&D to Revenue	49.88%	56.53%	63.18%	29.50%	28.85%	30.59%	27.62%	25.24%
Operating Expenses to Revenue	171.75%	242.93%	231.02%	101.33%	97.04%	96.78%	90.63%	86.59%
Earnings before Interest and Taxes (EBIT)	-9.62	-87	-109	-107	-128	-201	-190	-153
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	6.85	-62	-71	-17	22	-49	-33	14
Valuation Ratios	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	0.00	0.00	10.51	28.58	52.15	23.81	36.64	35.32
Price to Tangible Book Value (P/TBV)	0.00	0.00	10.57	29.30	53.79	33.50	46.95	43.82
Price to Revenue (P/Rev)	3.89	5.45	17.84	54.17	64.45	15.23	21.56	22.13
Price to Earnings (P/E)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Yield	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%	0.00%
Enterprise Value to Invested Capital (EV/IC)	0.00	10.38	66.28	137.14	277.67	36.61	74.47	76.86
Enterprise Value to Revenue (EV/Rev)	0.00	3.67	22.18	52.66	63.45	15.00	21.26	21.79
Enterprise Value to EBITDA (EV/EBITDA)	0.00	0.00	0.00	0.00	1,899.40	0.00	0.00	2,540.48
Enterprise Value to EBIT (EV/EBIT)	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
Enterprise Value to Operating Cash Flow (EV/OCF)	0.00	0.00	0.00	0.00	644.23	118.39	108.34	95.63
Enterprise Value to Free Cash Flow (EV/FCFF)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Leverage & Solvency	-	-	-	-	-	-	-	-
Debt to Equity	0.00	0.10	0.03	0.47	1.42	2.30	1.68	1.23
Long-Term Debt to Equity	0.00	0.10	0.03	0.47	1.41	2.30	1.68	1.23
Financial Leverage	0.00	-0.69	-0.82	-0.83	-0.81	-0.62	-0.45	-0.53
Leverage Ratio	0.00	2.74	2.39	1.43	2.30	3.45	3.86	3.35
Compound Leverage Factor	0.00	2.71	2.29	1.68	4.44	3.28	3.61	1.55
Debt to Total Capital	0.00%	9.36%	2.85%	31.93%	58.69%	69.71%	62.71%	55.17%
Short-Term Debt to Total Capital	0.00%	0.22%	0.00%	0.00%	0.61%	0.00%	0.00%	0.00%
Long-Term Debt to Total Capital	0.00%	9.13%	2.85%	31.93%	58.08%	69.71%	62.71%	55.17%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.00%	289.90%	0.00%	0.00%	0.22%	0.00%	0.00%	0.00%
Common Equity to Total Capital	0.00%	-49.63%	197.15%	68.07%	41.09%	30.29%	37.29%	44.83%
Debt to EBITDA	0.00	-0.35	-0.15	-23.07	52.86	-29.44	-39.39	89.89
Net Debt to EBITDA	0.00	4.87	17.67	39.21	-30.36	4.60	12.06	-40.00
Long-Term Debt to EBITDA	0.00	-0.34	-0.15	-23.07	52.30	-29.44	-39.39	89.89
Debt to NOPAT	0.00	-0.18	-0.24	-5.13	-12.97	-10.20	-9.88	-11.88
Net Debt to NOPAT	0.00	5.05	16.58	8.72	7.45	1.59	3.03	5.29
Long-Term Debt to NOPAT	0.00	-0.30	-0.24	-5.13	-12.83	-10.20	-9.88	-11.88
Altman Z-Score	0.00	6.46	44.15	25.35	16.85	4.90	8.74	10.25
Noncontrolling Interest Sharing Ratio	0.00%	152.06%	70.25%	0.00%	0.27%	0.31%	0.00%	0.00%
Liquidity Ratios	-	-	-	-	-	-	-	-
Current Ratio	0.00	6.41	8.22	7.99	6.78	4.75	3.50	2.86
Quick Ratio	0.00	6.05	15.99	7.75	6.64	4.52	3.39	2.74
Cash Flow Metrics	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	0.00	-127	-107	-141	-74	-391	-100	-212
Operating Cash Flow to CapEx	33.28%	-339.91%	-179.80%	-30.38%	69.52%	86.07%	222.39%	205.60%
Free Cash Flow to Firm to Interest Expense	0.00	-257.03	-192.25	-5.64	-0.61	-78.35	-1.79	-40.71
Operating Cash Flow to Interest Expense	7.35	-87.26	-69.99	-0.69	0.53	24.80	4.53	73.22
Operating Cash Flow Less CapEx to Interest Expense	-36.81	-138.60	-147.85	-2.94	-0.23	-4.02	2.49	37.60
Efficiency Ratios	-	-	-	-	-	-	-	-
Asset Turnover	0.00	0.65	1.02	0.39	0.35	0.39	0.49	0.55
Accounts Receivable Turnover	0.00	15.32	19.45	8.85	8.25	7.99	6.54	5.91
Inventory Turnover	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Fixed Asset Turnover	0.00	5.26	3.29	3.83	4.27	4.15	4.26	4.23
Accounts Payable Turnover	0.00	6.10	9.85	7.79	7.25	7.54	6.87	4.75
Days Sales Outstanding (DSO)	0.00	95.31	37.53	41.22	44.22	45.68	55.85	61.76
Days Inventory Outstanding (DIO)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Days Payable Outstanding (DPO)	0.00	239.52	74.09	46.86	50.32	48.40	53.10	76.88
Cash Conversion Cycle (CCC)	0.00	-144.21	-73.12	-5.64	-6.11	-2.73	2.74	-15.12
Capital & Investment Metrics	-	-	-	-	-	-	-	-
Invested Capital	0.00	68	99	166	150	400	370	473
Invested Capital Turnover	0.00	11.32	6.86	3.25	4.16	3.55	3.37	3.96
Increase / (Decrease) in Invested Capital	0.00	68	31	66	-16	250	-30	103
Enterprise Value (EV)	0.00	1,413	6,376	22,700	41,648	14,633	27,563	36,382
Market Capitalization	525	1,050	7,629	23,352	42,310	14,857	27,956	36,955
Book Value per Share	$0.00	($1.40)	$2.42	$2.66	$2.52	$1.90	$2.27	$3.05
Tangible Book Value per Share	$0.00	($1.45)	$2.40	$2.59	$2.44	$1.35	$1.77	$2.46
Total Capital	0.00	229	736	1,200	1,975	2,060	2,046	2,334
Total Debt	0.00	11	11	383	1,159	1,436	1,283	1,287
Total Long-Term Debt	0.00	10	11	383	1,147	1,436	1,283	1,287
Net Debt	0.00	-150	-626	-651	-666	-224	-393	-573
Capital Expenditures (CapEx)	19	25	43	56	93	144	114	185
Debt-free, Cash-free Net Working Capital (DFCFNWC)	0.00	-25	-31	-46	-145	-170	-260	-385
Debt-free Net Working Capital (DFNWC)	0.00	136	606	989	1,679	1,490	1,416	1,475
Net Working Capital (NWC)	0.00	135	606	989	1,667	1,490	1,416	1,475
Net Nonoperating Expense (NNE)	3.94	28	30	45	171	53	54	-30
Net Nonoperating Obligations (NNO)	0.00	-150	-626	-651	-666	-224	-393	-573
Total Depreciation and Amortization (D&A)	16	25	38	90	150	152	157	167
Debt-free, Cash-free Net Working Capital to Revenue	0.00%	-26.00%	-21.57%	-10.70%	-22.15%	-17.48%	-20.07%	-23.05%
Debt-free Net Working Capital to Revenue	0.00%	140.77%	422.26%	229.34%	255.84%	152.78%	109.20%	88.36%
Net Working Capital to Revenue	0.00%	140.50%	422.26%	229.34%	254.00%	152.78%	109.20%	88.36%
Earnings Adjustments	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	($0.14)	($1.08)	($0.72)	($0.40)	($0.83)	($0.59)	($0.55)	($0.23)
Adjusted Weighted Average Basic Shares Outstanding	77.15M	80.98M	302.64M	308.83M	312.32M	326.33M	333.66M	341.41M
Adjusted Diluted Earnings per Share	($0.14)	($1.08)	($0.72)	($0.40)	($0.83)	($0.59)	($0.55)	($0.23)
Adjusted Weighted Average Diluted Shares Outstanding	77.15M	80.98M	302.64M	308.83M	312.32M	326.33M	333.66M	341.41M
Adjusted Basic & Diluted Earnings per Share	($0.14)	($1.08)	($0.72)	($0.40)	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	77.15M	80.98M	146.31M	299.77M	324.08M	330.32M	337.66M	345.07M
Normalized Net Operating Profit after Tax (NOPAT)	-6.81	-59	-76	-75	-89	-141	-130	-108
Normalized NOPAT Margin	-10.10%	-61.69%	-52.65%	-17.34%	-13.62%	-14.44%	-10.01%	-6.49%
Pre Tax Income Margin	-14.40%	-89.36%	-72.97%	-28.99%	-37.78%	-19.56%	-13.72%	-4.24%
Debt Service Ratios	-	-	-	-	-	-	-	-
EBIT to Interest Expense	-22.31	-175.38	-196.74	-4.27	-1.06	-40.25	-3.38	-29.47
NOPAT to Interest Expense	-15.80	-119.82	-135.90	-2.99	-0.74	-28.26	-2.31	-20.85
EBIT Less CapEx to Interest Expense	-66.46	-226.73	-274.60	-6.53	-1.82	-69.07	-5.42	-65.08
NOPAT Less CapEx to Interest Expense	-59.96	-171.16	-213.76	-5.25	-1.50	-57.07	-4.35	-56.46
Payout Ratios	-	-	-	-	-	-	-	-
Dividend Payout Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Augmented Payout Ratio	-0.30%	0.00%	-10.49%	-0.13%	-0.07%	0.00%	-0.02%	0.00%

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

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024
Period end date	9/30/2022	12/31/2022	3/31/2023	6/30/2023	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024
Growth Metrics	-	-	-	-	-	-	-	-	-	-
Revenue Growth	47.29%	41.89%	36.77%	31.54%	32.20%	31.95%	30.47%	29.99%	28.15%	26.89%
EBITDA Growth	-125.33%	-456.39%	-28.19%	27.33%	105.32%	63.13%	-76.80%	120.31%	4,760.45%	514.85%
EBIT Growth	-66.51%	-26.04%	-18.80%	10.28%	10.15%	14.08%	-11.01%	40.33%	13.39%	30.15%
NOPAT Growth	-73.42%	-23.44%	-18.11%	12.97%	14.66%	15.51%	-15.40%	38.23%	21.47%	18.94%
Net Income Growth	60.36%	40.75%	7.97%	-48.68%	44.68%	39.31%	6.67%	84.04%	34.86%	53.89%
EPS Growth	61.76%	45.83%	7.69%	-40.00%	46.15%	38.46%	16.67%	85.71%	42.86%	37.50%
Operating Cash Flow Growth	717.06%	92.34%	202.67%	68.49%	59.53%	9.37%	102.06%	16.08%	53.78%	49.00%
Free Cash Flow Firm Growth	-336.43%	-2,059.00%	-95.94%	80.46%	77.98%	99.84%	80.63%	-30.34%	1.36%	-27,657.52%
Invested Capital Growth	109.79%	166.46%	65.04%	2.20%	6.19%	-7.39%	-1.10%	10.07%	7.11%	27.88%
Revenue Q/Q Growth	8.25%	8.21%	5.63%	6.31%	8.79%	8.01%	4.45%	5.91%	7.25%	6.94%
EBITDA Q/Q Growth	87.02%	-270.30%	22.34%	-94.64%	100.95%	-2,668.93%	-272.33%	122.36%	127.29%	119.26%
EBIT Q/Q Growth	32.34%	-20.18%	7.96%	-19.88%	32.24%	-14.92%	-18.90%	35.56%	1.65%	7.31%
NOPAT Q/Q Growth	28.81%	-10.32%	6.74%	-18.83%	30.19%	-9.22%	-27.37%	36.39%	11.25%	-12.75%
Net Income Q/Q Growth	33.04%	-7.92%	17.06%	-148.06%	75.09%	-18.40%	-27.55%	57.58%	-1.68%	16.20%
EPS Q/Q Growth	35.00%	0.00%	7.69%	-133.33%	75.00%	-14.29%	-25.00%	60.00%	0.00%	-25.00%
Operating Cash Flow Q/Q Growth	11.60%	83.01%	-53.39%	77.00%	5.66%	25.46%	-13.88%	1.68%	39.98%	21.56%
Free Cash Flow Firm Q/Q Growth	4.09%	-22.86%	38.11%	73.20%	-8.06%	99.10%	-7,341.76%	-80.36%	18.21%	-152.86%
Invested Capital Q/Q Growth	5.20%	4.61%	-8.96%	2.00%	9.32%	-8.77%	-2.78%	13.52%	6.39%	8.92%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-
Gross Margin	75.59%	75.32%	75.73%	75.62%	76.74%	77.02%	77.54%	77.80%	77.69%	76.37%
EBITDA Margin	-1.31%	-4.49%	-3.30%	-6.04%	0.05%	-1.25%	-4.47%	0.94%	2.00%	4.10%
Operating Margin	-18.10%	-18.45%	-16.29%	-18.21%	-11.68%	-11.82%	-14.41%	-8.65%	-7.16%	-7.55%
EBIT Margin	-17.14%	-19.04%	-16.59%	-18.70%	-11.65%	-12.40%	-14.11%	-8.59%	-7.87%	-6.82%
Profit (Net Income) Margin	-16.76%	-16.72%	-13.12%	-30.62%	-7.01%	-7.69%	-9.39%	-3.76%	-3.56%	-2.79%
Tax Burden Percent	103.33%	102.39%	103.57%	101.58%	105.63%	107.96%	106.82%	108.23%	119.57%	118.49%
Interest Burden Percent	94.62%	85.76%	76.39%	161.18%	56.99%	57.44%	62.28%	40.47%	37.87%	34.55%
Effective Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Return on Invested Capital (ROIC)	-40.16%	-45.84%	-41.11%	-39.13%	-25.10%	-27.87%	-38.61%	-22.96%	-18.75%	-20.92%
ROIC Less NNEP Spread (ROIC-NNEP)	-37.81%	-43.49%	-39.40%	-16.53%	-26.65%	-28.55%	-39.34%	-25.44%	-20.25%	-23.29%
Return on Net Nonoperating Assets (RNNOA)	23.07%	26.89%	19.69%	6.60%	10.42%	12.70%	19.70%	12.42%	10.08%	12.43%
Return on Equity (ROE)	-17.09%	-18.95%	-21.42%	-32.53%	-14.69%	-15.16%	-18.91%	-10.54%	-8.68%	-8.49%
Cash Return on Invested Capital (CROIC)	-118.42%	-142.09%	-99.03%	-40.32%	-40.37%	-26.06%	-36.18%	-40.34%	-34.01%	-50.15%
Operating Return on Assets (OROA)	-6.38%	-7.49%	-6.96%	-8.43%	-5.54%	-6.01%	-7.15%	-4.66%	-4.38%	-3.76%
Return on Assets (ROA)	-6.24%	-6.57%	-5.51%	-13.80%	-3.34%	-3.73%	-4.76%	-2.04%	-1.98%	-1.54%
Return on Common Equity (ROCE)	-17.09%	-18.89%	-21.42%	-32.53%	-14.69%	-15.16%	-18.91%	-10.54%	-8.68%	-8.49%
Return on Equity Simple (ROE_SIMPLE)	-37.87%	0.00%	-29.13%	-34.43%	-28.89%	0.00%	-22.76%	-11.57%	-9.64%	0.00%
Net Operating Profit after Tax (NOPAT)	-32	-35	-33	-39	-27	-30	-38	-24	-22	-24
NOPAT Margin	-12.67%	-12.92%	-11.40%	-12.75%	-8.18%	-8.27%	-10.09%	-6.06%	-5.01%	-5.28%
Net Nonoperating Expense Percent (NNEP)	-2.35%	-2.34%	-1.71%	-22.60%	1.55%	0.69%	0.73%	2.48%	1.50%	2.37%
Return On Investment Capital (ROIC_SIMPLE)	-	-1.72%	-	-	-	-1.47%	-	-	-	-1.04%
Cost of Revenue to Revenue	24.41%	24.68%	24.27%	24.38%	23.26%	22.98%	22.46%	22.20%	22.31%	23.63%
SG&A Expenses to Revenue	17.87%	16.69%	16.71%	17.23%	16.67%	16.66%	17.51%	17.37%	15.99%	16.05%
R&D to Revenue	30.11%	29.01%	28.10%	29.05%	26.99%	26.60%	23.17%	25.57%	25.79%	26.14%
Operating Expenses to Revenue	93.69%	93.78%	92.02%	93.83%	88.42%	88.84%	91.95%	86.46%	84.85%	83.92%
Earnings before Interest and Taxes (EBIT)	-44	-52	-48	-58	-39	-45	-53	-34	-34	-31
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	-3.33	-12	-9.58	-19	0.18	-4.55	-17	3.79	8.60	19
Valuation Ratios	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	30.49	23.81	31.21	33.80	30.13	36.64	40.78	31.93	28.40	35.32
Price to Tangible Book Value (P/TBV)	44.45	33.50	42.70	46.06	39.50	46.95	51.21	39.99	34.70	43.82
Price to Revenue (P/Rev)	20.26	15.23	19.34	19.25	17.43	21.56	23.47	19.05	17.58	22.13
Price to Earnings (P/E)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Yield	0.00%	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%	0.00%	0.00%	0.00%
Enterprise Value to Invested Capital (EV/IC)	46.85	36.61	55.19	57.73	51.21	74.47	89.14	67.74	62.36	76.86
Enterprise Value to Revenue (EV/Rev)	20.02	15.00	19.06	19.01	17.18	21.26	23.16	18.73	17.24	21.79
Enterprise Value to EBITDA (EV/EBITDA)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	2,540.48
Enterprise Value to EBIT (EV/EBIT)	0.00	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	0.00
Enterprise Value to Operating Cash Flow (EV/OCF)	207.92	118.39	102.72	96.66	84.08	108.34	110.01	91.65	80.05	95.63
Enterprise Value to Free Cash Flow (EV/FCFF)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-
Debt to Equity	2.42	2.30	2.20	2.05	1.83	1.68	1.61	1.46	1.32	1.23
Long-Term Debt to Equity	2.42	2.30	2.20	2.00	1.83	1.68	1.61	1.46	1.32	1.23
Financial Leverage	-0.61	-0.62	-0.50	-0.40	-0.39	-0.45	-0.50	-0.49	-0.50	-0.53
Leverage Ratio	3.32	3.45	4.30	4.09	3.93	3.86	3.77	3.58	3.38	3.35
Compound Leverage Factor	3.14	2.95	3.28	6.60	2.24	2.21	2.35	1.45	1.28	1.16
Debt to Total Capital	70.73%	69.71%	68.77%	67.23%	64.71%	62.71%	61.70%	59.32%	56.93%	55.17%
Short-Term Debt to Total Capital	0.00%	0.00%	0.00%	1.80%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Long-Term Debt to Total Capital	70.73%	69.71%	68.77%	65.43%	64.71%	62.71%	61.70%	59.32%	56.93%	55.17%
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%
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%
Common Equity to Total Capital	29.27%	30.29%	31.23%	32.77%	35.29%	37.29%	38.30%	40.68%	43.07%	44.83%
Debt to EBITDA	-43.50	-29.44	-28.25	-30.01	-31.77	-39.39	-32.16	-73.39	-141.53	89.89
Net Debt to EBITDA	6.42	4.60	5.67	6.17	7.27	12.06	10.95	27.01	59.25	-40.00
Long-Term Debt to EBITDA	-43.50	-29.44	-28.25	-29.20	-31.77	-39.39	-32.16	-73.39	-141.53	89.89
Debt to NOPAT	-10.70	-10.20	-9.85	-9.40	-9.48	-9.88	-9.52	-10.72	-11.28	-11.88
Net Debt to NOPAT	1.58	1.59	1.98	1.93	2.17	3.03	3.24	3.95	4.72	5.29
Long-Term Debt to NOPAT	-10.70	-10.20	-9.85	-9.15	-9.48	-9.88	-9.52	-10.72	-11.28	-11.88
Altman Z-Score	6.30	5.09	6.62	7.35	7.20	8.91	10.25	8.87	8.51	10.38
Noncontrolling Interest Sharing Ratio	0.00%	0.31%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-
Current Ratio	5.35	4.75	4.40	3.84	3.89	3.50	3.51	3.51	3.37	2.86
Quick Ratio	5.20	4.52	4.26	3.73	3.71	3.39	3.36	3.37	3.24	2.74
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	-232	-285	-176	-47	-51	-0.46	-34	-62	-50	-127
Operating Cash Flow to CapEx	101.89%	194.60%	207.59%	166.33%	249.53%	277.26%	229.53%	252.54%	208.61%	174.03%
Free Cash Flow to Firm to Interest Expense	-153.51	-325.89	-83.01	-0.91	-44.91	-0.43	-31.07	-50.61	-35.18	-88.23
Operating Cash Flow to Interest Expense	28.23	89.28	17.13	1.24	59.84	79.93	66.89	61.42	73.08	88.10
Operating Cash Flow Less CapEx to Interest Expense	0.52	43.40	8.88	0.50	35.86	51.10	37.75	37.10	38.05	37.48
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.37	0.39	0.42	0.45	0.48	0.49	0.51	0.54	0.56	0.55
Accounts Receivable Turnover	8.45	7.99	6.90	7.51	7.41	6.54	7.05	6.90	6.95	5.91
Inventory Turnover	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Fixed Asset Turnover	4.06	4.15	4.21	4.19	4.21	4.26	4.41	4.67	4.45	4.23
Accounts Payable Turnover	5.62	7.54	5.85	6.25	7.30	6.87	6.28	7.30	6.16	4.75
Days Sales Outstanding (DSO)	43.18	45.68	52.87	48.58	49.26	55.85	51.77	52.88	52.52	61.76
Days Inventory Outstanding (DIO)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Days Payable Outstanding (DPO)	64.95	48.40	62.37	58.39	49.97	53.10	58.10	50.01	59.25	76.88
Cash Conversion Cycle (CCC)	-21.77	-2.73	-9.51	-9.81	-0.71	2.74	-6.33	2.87	-6.73	-15.12
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-
Invested Capital	382	400	364	371	406	370	360	408	435	473
Invested Capital Turnover	3.17	3.55	3.61	3.07	3.07	3.37	3.83	3.79	3.74	3.96
Increase / (Decrease) in Invested Capital	200	250	143	7.98	24	-30	-4.01	37	29	103
Enterprise Value (EV)	17,900	14,633	20,079	21,426	20,776	27,563	32,075	27,672	27,102	36,382
Market Capitalization	18,112	14,857	20,368	21,697	21,069	27,956	32,513	28,145	27,640	36,955
Book Value per Share	$1.81	$1.90	$1.98	$1.93	$2.09	$2.27	$2.35	$2.59	$2.85	$3.05
Tangible Book Value per Share	$1.24	$1.35	$1.44	$1.42	$1.60	$1.77	$1.88	$2.07	$2.33	$2.46
Total Capital	2,029	2,060	2,090	1,959	1,982	2,046	2,082	2,167	2,259	2,334
Total Debt	1,435	1,436	1,437	1,317	1,282	1,283	1,284	1,285	1,286	1,287
Total Long-Term Debt	1,435	1,436	1,437	1,281	1,282	1,283	1,284	1,285	1,286	1,287
Net Debt	-212	-224	-289	-271	-294	-393	-437	-473	-539	-573
Capital Expenditures (CapEx)	42	40	18	39	27	31	32	30	50	73
Debt-free, Cash-free Net Working Capital (DFCFNWC)	-170	-170	-216	-207	-196	-260	-280	-261	-303	-385
Debt-free Net Working Capital (DFNWC)	1,477	1,490	1,510	1,380	1,380	1,416	1,442	1,497	1,522	1,475
Net Working Capital (NWC)	1,477	1,490	1,510	1,345	1,380	1,416	1,442	1,497	1,522	1,475
Net Nonoperating Expense (NNE)	10	10	4.99	55	-3.91	-2.12	-2.64	-9.21	-6.22	-11
Net Nonoperating Obligations (NNO)	-212	-224	-289	-271	-294	-393	-437	-473	-539	-573
Total Depreciation and Amortization (D&A)	40	40	39	39	39	40	36	38	42	50
Debt-free, Cash-free Net Working Capital to Revenue	-19.07%	-17.48%	-20.53%	-18.38%	-16.19%	-20.07%	-20.19%	-17.69%	-19.25%	-23.05%
Debt-free Net Working Capital to Revenue	165.13%	152.78%	143.36%	122.45%	114.17%	109.20%	104.11%	101.31%	96.83%	88.36%
Net Working Capital to Revenue	165.13%	152.78%	143.36%	119.31%	114.17%	109.20%	104.11%	101.31%	96.83%	88.36%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	($0.13)	($0.13)	($0.12)	($0.28)	($0.07)	($0.08)	($0.10)	($0.04)	($0.04)	($0.05)
Adjusted Weighted Average Basic Shares Outstanding	326.59M	326.33M	330.39M	332.30M	334.67M	333.66M	338.58M	340.65M	342.36M	341.41M
Adjusted Diluted Earnings per Share	($0.13)	($0.13)	($0.12)	($0.28)	($0.07)	($0.08)	($0.10)	($0.04)	($0.04)	($0.05)
Adjusted Weighted Average Diluted Shares Outstanding	326.59M	326.33M	330.39M	332.30M	334.67M	333.66M	338.58M	340.65M	342.36M	341.41M
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
Adjusted Weighted Average Basic & Diluted Shares Outstanding	328.62M	330.32M	331.91M	334.22M	335.77M	337.66M	339.79M	341.70M	343.19M	345.07M
Normalized Net Operating Profit after Tax (NOPAT)	-32	-35	-33	-39	-27	-30	-38	-24	-22	-24
Normalized NOPAT Margin	-12.67%	-12.92%	-11.40%	-12.75%	-8.18%	-8.27%	-10.09%	-6.06%	-5.01%	-5.28%
Pre Tax Income Margin	-16.22%	-16.33%	-12.67%	-30.15%	-6.64%	-7.12%	-8.79%	-3.47%	-2.98%	-2.36%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	-28.78	-59.76	-22.64	-1.11	-34.36	-42.03	-48.57	-28.27	-23.63	-21.72
NOPAT to Interest Expense	-21.27	-40.55	-15.56	-0.76	-24.12	-28.05	-34.71	-19.94	-15.04	-16.82
EBIT Less CapEx to Interest Expense	-56.49	-105.64	-30.89	-1.86	-58.34	-70.86	-77.71	-52.59	-58.66	-72.35
NOPAT Less CapEx to Interest Expense	-48.98	-86.43	-23.82	-1.51	-48.10	-56.87	-63.86	-44.26	-50.08	-67.44
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%
Augmented Payout Ratio	0.00%	0.00%	0.00%	-0.02%	-0.02%	-0.02%	0.00%	0.00%	0.00%	0.00%

Frequently Asked Questions About Cloudflare's Financials

When does Cloudflare's financial year end?

According to the most recent income statement we have on file, Cloudflare's fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has Cloudflare's net income changed over the last 7 years?

Cloudflare's net income appears to be on an upward trend, with a most recent value of -$78.80 million in 2024, rising from -$10.75 million in 2017. The previous period was -$183.95 million in 2023. See where experts think Cloudflare is headed by visiting Cloudflare's forecast page.

What is Cloudflare's operating income?

Cloudflare's total operating income in 2024 was -$154.76 million, based on the following breakdown:

Total Gross Profit: $1.29 billion
Total Operating Expenses: $1.45 billion

How has Cloudflare revenue changed over the last 7 years?

Over the last 7 years, Cloudflare's total revenue changed from $134.92 million in 2017 to $1.67 billion in 2024, a change of 1,137.5%.

How much debt does Cloudflare have?

Cloudflare's total liabilities were at $2.25 billion at the end of 2024, a 12.9% increase from 2023, and a 2,705.9% increase since 2018.

How much cash does Cloudflare have?

In the past 6 years, Cloudflare's cash and equivalents has ranged from $25.06 million in 2018 to $313.78 million in 2021, and is currently $147.69 million as of their latest financial filing in 2024.

How has Cloudflare's book value per share changed over the last 7 years?

Over the last 7 years, Cloudflare's book value per share changed from 0.00 in 2017 to 3.05 in 2024, a change of 304.8%.

Related Companies

This page (NYSE:NET) was last updated on 5/5/2025 by MarketBeat.com Staff

From Our Partners

Get 30 Days of MarketBeat All Access for Free

Start Your 30-Day Trial

In-depth profiles and analysis for 20,000 public companies.
Real-time analyst ratings, insider transactions, earnings data, and more.
Our daily ratings and market update email newsletter.

Sign In
Create Account

Your Email Address:

Your Password:

Forgot your password?

Your Email Address:

Choose a Password:

By creating a free account, you agree to our terms of service. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

Cloudflare (NET) Financials

Frequently Asked Questions About Cloudflare's Financials

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools

About MarketBeat

MarketBeat Products

Popular Tools

Financial Calendars

Terms & Info

Cloudflare (NET) Financials

Annual Income Statements for Cloudflare

Quarterly Income Statements for Cloudflare

Annual Cash Flow Statements for Cloudflare

Quarterly Cash Flow Statements for Cloudflare

Annual Balance Sheets for Cloudflare

Quarterly Balance Sheets for Cloudflare

Annual Metrics and Ratios for Cloudflare

Quarterly Metrics and Ratios for Cloudflare

Frequently Asked Questions About Cloudflare's Financials

MarketBeat All Access Features

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools