Go Pro

Rubrik (RBRK) Financials

Rubrik logo
$93.85 +1.71 (+1.86%)
As of 03:58 PM Eastern
Annual Income Statements for Rubrik

Annual Income Statements for Rubrik

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

Metric 2023 2024 2025 2026
Period end date 1/31/2023 1/31/2024 1/31/2025 1/31/2026
Net Income / (Loss) Attributable to Common Shareholders
-278 -354 -1,155 -349
Consolidated Net Income / (Loss)
-278 -354 -1,155 -349
Net Income / (Loss) Continuing Operations
-278 -354 -1,155 -349
Total Pre-Tax Income
-269 -327 -1,148 -326
Total Operating Income
-262 -307 -1,134 -345
Total Gross Profit
418 483 621 1,054
Total Revenue
600 628 887 1,316
Operating Revenue
600 628 887 1,316
Total Cost of Revenue
182 145 266 262
Operating Cost of Revenue
182 145 266 262
Total Operating Expenses
679 789 1,755 1,400
Selling, General & Admin Expense
87 100 356 257
Marketing Expense
418 483 868 769
Research & Development Expense
175 207 532 374
Total Other Income / (Expense), net
-7.60 -21 -14 19
Interest Expense
12 30 41 24
Interest & Investment Income
5.14 11 25 52
Other Income / (Expense), net
-1.03 -1.88 1.48 -9.33
Income Tax Expense
8.60 27 6.37 22
Basic Earnings per Share
($4.66) ($5.84) ($7.48) ($1.78)
Weighted Average Basic Shares Outstanding
59.59M 60.63M 154.29M 196.47M
Diluted Earnings per Share
($4.66) ($5.84) ($7.48) ($1.78)
Weighted Average Diluted Shares Outstanding
59.59M 60.63M 154.29M 196.47M
Weighted Average Basic & Diluted Shares Outstanding
- - 189.78M 202.28M

Quarterly Income Statements for Rubrik

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

Metric Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026 Q1 2027 Q2 2027
Period end date 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 4/30/2026 7/31/2026
Net Income / (Loss) Attributable to Common Shareholders
-97 -732 -177 -131 -115 -102 -96 -64 -87 -42 -62
Consolidated Net Income / (Loss)
-97 -732 -177 -131 -115 -102 -96 -64 -87 -42 -62
Net Income / (Loss) Continuing Operations
-97 -732 -177 -131 -115 -102 -96 -64 -87 -42 -62
Total Pre-Tax Income
-90 -733 -173 -129 -114 -101 -94 -61 -71 -37 -56
Total Operating Income
-83 -725 -168 -125 -116 -93 -94 -75 -82 -53 -72
Total Gross Profit
135 91 150 180 200 218 246 282 308 312 335
Total Revenue
175 187 205 236 258 278 310 350 378 387 427
Operating Revenue
175 187 205 236 258 278 310 350 378 387 427
Total Cost of Revenue
40 96 55 56 58 60 64 68 70 75 92
Operating Cost of Revenue
40 96 55 56 58 60 64 68 70 75 92
Total Operating Expenses
218 816 318 305 316 311 341 358 390 364 407
Selling, General & Admin Expense
30 151 64 66 74 59 67 67 64 57 56
Marketing Expense
129 379 168 159 161 170 182 193 224 193 224
Research & Development Expense
59 285 86 80 80 82 92 98 102 114 127
Total Other Income / (Expense), net
-6.97 -8.31 -4.42 -4.18 2.48 -7.74 0.37 15 12 15 16
Interest Expense
9.58 11 10 10 10 9.81 12 1.08 1.09 1.07 1.10
Interest & Investment Income
2.92 2.94 7.28 7.47 7.67 7.70 12 17 16 16 16
Other Income / (Expense), net
-0.31 -0.62 -1.45 -1.33 4.89 -5.62 0.07 -0.97 -2.82 0.59 0.28
Income Tax Expense
7.41 -1.05 4.22 1.95 1.25 1.27 1.84 2.89 16 4.64 5.48
Basic Earnings per Share
($1.59) ($11.48) ($0.98) ($0.71) $5.69 ($0.53) ($0.49) ($0.32) ($0.44) ($0.21) ($0.30)
Weighted Average Basic Shares Outstanding
60.63M 63.79M 179.85M 183.59M 154.29M 191.63M 194.89M 198.38M 196.47M 203.67M 206.10M
Diluted Earnings per Share
($1.59) ($11.48) ($0.98) ($0.71) $5.69 ($0.53) ($0.49) ($0.32) ($0.44) ($0.21) ($0.30)
Weighted Average Diluted Shares Outstanding
60.63M 63.79M 179.85M 183.59M 154.29M 191.63M 194.89M 198.38M 196.47M 203.67M 206.10M
Weighted Average Basic & Diluted Shares Outstanding
0.00 180.06M 181.65M 185.24M 189.78M 193.49M 197.46M 200.14M 202.28M 205.83M 207.30M

Annual Cash Flow Statements for Rubrik

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

Metric 2023 2024 2025 2026
Period end date 1/31/2023 1/31/2024 1/31/2025 1/31/2026
Net Change in Cash & Equivalents
65 -3.55 57 199
Net Cash From Operating Activities
19 -4.52 48 283
Net Cash From Continuing Operating Activities
19 -4.52 48 283
Net Income / (Loss) Continuing Operations
-278 -354 -1,155 -349
Consolidated Net Income / (Loss)
-278 -354 -1,155 -349
Depreciation Expense
22 24 29 37
Amortization Expense
81 77 90 110
Non-Cash Adjustments To Reconcile Net Income
14 13 941 332
Changes in Operating Assets and Liabilities, net
179 236 143 152
Net Cash From Investing Activities
-125 -94 -383 -830
Net Cash From Continuing Investing Activities
-125 -94 -383 -830
Purchase of Property, Plant & Equipment
-34 -20 -27 -45
Acquisitions
0.00 -90 0.00 -21
Purchase of Investments
-219 -246 -797 -1,472
Sale and/or Maturity of Investments
128 263 440 708
Net Cash From Financing Activities
172 96 398 737
Net Cash From Continuing Financing Activities
172 96 398 737
Repayment of Debt
-0.73 -0.23 -0.71 -332
Repurchase of Common Equity
-2.73 -3.73 -3.55 0.00
Issuance of Debt
171 97 0.00 1,130
Issuance of Common Equity
0.00 0.00 826 29
Other Financing Activities, net
3.82 3.38 -424 -91
Effect of Exchange Rate Changes
-1.01 -1.36 -6.27 9.83
Cash Interest Paid
4.95 9.52 15 12
Cash Income Taxes Paid
6.02 5.05 12 12

Quarterly Cash Flow Statements for Rubrik

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

Metric Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026 Q1 2027 Q2 2027
Period end date 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 4/30/2026 7/31/2026
Net Change in Cash & Equivalents
39 371 -360 -37 83 98 39 -16 78 53 -24
Net Cash From Operating Activities
13 -31 -27 23 84 40 65 85 93 82 77
Net Cash From Continuing Operating Activities
13 -31 -27 23 84 40 65 85 93 82 77
Net Income / (Loss) Continuing Operations
-97 -732 -177 -131 -115 -102 -96 -64 -87 -42 -62
Consolidated Net Income / (Loss)
-97 -732 -177 -131 -115 -102 -96 -64 -87 -42 -62
Depreciation Expense
6.52 7.19 6.95 7.40 7.33 8.08 8.42 9.93 11 12 13
Amortization Expense
20 20 22 24 24 25 26 28 31 29 30
Non-Cash Adjustments To Reconcile Net Income
1.82 641 112 99 89 73 94 82 83 75 102
Changes in Operating Assets and Liabilities, net
82 32 8.72 23 79 36 32 29 56 6.94 -6.11
Net Cash From Investing Activities
28 41 -356 -72 4.16 34 -736 -110 -19 -36 -48
Net Cash From Continuing Investing Activities
28 41 -356 -72 4.16 34 -736 -110 -19 -36 -48
Purchase of Property, Plant & Equipment
-4.06 -5.74 -4.93 -7.53 -8.40 -6.32 -7.18 -8.60 -23 -8.08 -11
Acquisitions
- 0.00 - - - -1.98 -8.18 -11 -0.36 0.00 -24
Purchase of Investments
-24 -43 -407 -192 -156 -120 -878 -291 -183 -292 -201
Sale and/or Maturity of Investments
57 89 55 127 168 163 157 201 187 264 189
Net Cash From Financing Activities
-0.49 362 22 12 1.92 15 712 8.91 0.49 17 -52
Net Cash From Continuing Financing Activities
-0.49 362 22 12 1.92 15 712 8.91 0.49 17 -52
Other Financing Activities, net
0.30 -347 -80 0.66 1.92 1.85 -87 -5.86 0.49 0.66 -52
Effect of Exchange Rate Changes
-1.26 -0.49 0.89 0.50 -7.17 8.75 -1.81 -0.39 3.28 -9.48 -0.64
Cash Income Taxes Paid
1.31 1.78 2.93 4.06 3.17 1.53 2.55 3.60 4.32 9.92 3.53

Annual Balance Sheets for Rubrik

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

Metric 2024 2025 2026
Period end date 1/31/2024 1/31/2025 1/31/2026
Total Assets
874 1,423 2,767
Total Current Assets
549 1,078 2,224
Cash & Equivalents
130 186 380
Short-Term Investments
149 519 1,296
Accounts Receivable
134 178 257
Prepaid Expenses
64 103 180
Other Current Assets
72 92 111
Plant, Property, & Equipment, net
48 53 84
Total Noncurrent Assets
277 292 459
Goodwill
100 100 200
Other Noncurrent Operating Assets
177 192 260
Total Liabilities & Shareholders' Equity
874 1,423 2,767
Total Liabilities
1,578 1,977 3,286
Total Current Liabilities
656 950 1,314
Accounts Payable
6.87 10 15
Accrued Expenses
123 163 230
Current Deferred Revenue
526 777 1,069
Total Noncurrent Liabilities
922 1,027 1,972
Long-Term Debt
287 322 1,131
Noncurrent Deferred Revenue
580 642 777
Other Noncurrent Operating Liabilities
55 62 65
Commitments & Contingencies
0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-1,419 -554 -520
Total Preferred & Common Equity
-1,419 -554 -520
Preferred Stock
0.00 0.00 0.00
Total Common Equity
-1,419 -554 -520
Common Stock
265 2,292 2,663
Retained Earnings
-1,683 -2,837 -3,186
Accumulated Other Comprehensive Income / (Loss)
-2.24 -8.24 3.73

Quarterly Balance Sheets for Rubrik

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

Metric Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026 Q1 2027 Q2 2027
Period end date 4/30/2024 7/31/2024 10/31/2024 4/30/2025 7/31/2025 10/31/2025 4/30/2026 7/31/2026
Total Assets
1,166 1,218 1,269 1,475 2,389 2,549 2,768 2,846
Total Current Assets
853 889 944 1,117 1,929 2,067 2,224 2,272
Cash & Equivalents
503 142 104 284 323 307 429 416
Short-Term Investments
104 459 528 478 1,200 1,296 1,320 1,331
Accounts Receivable
97 138 148 166 217 220 199 269
Prepaid Expenses
75 66 78 94 92 143 165 142
Other Current Assets
75 84 86 95 97 101 110 114
Plant, Property, & Equipment, net
46 46 49 55 58 67 87 93
Total Noncurrent Assets
267 283 276 303 401 415 458 481
Goodwill
100 100 100 102 195 200 200 223
Other Noncurrent Operating Assets
167 183 175 201 207 215 258 258
Total Liabilities & Shareholders' Equity
1,166 1,218 1,269 1,475 2,389 2,549 2,768 2,846
Total Liabilities
1,681 1,717 1,790 2,031 2,953 3,073 3,250 3,346
Total Current Liabilities
738 777 817 961 1,060 1,163 1,280 1,384
Accounts Payable
8.55 10 9.38 9.91 14 12 14 22
Accrued Expenses
160 140 121 113 149 183 144 182
Current Deferred Revenue
569 626 686 839 898 968 1,122 1,180
Total Noncurrent Liabilities
943 941 973 1,070 1,893 1,910 1,970 1,961
Long-Term Debt
297 307 317 323 1,129 1,130 1,132 1,133
Noncurrent Deferred Revenue
591 575 597 670 688 718 766 750
Other Noncurrent Operating Liabilities
55 59 59 77 76 62 71 78
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-515 -499 -521 -557 -564 -524 -481 -499
Total Preferred & Common Equity
-515 -499 -521 -557 -564 -524 -481 -499
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
-515 -499 -521 -557 -564 -524 -481 -499
Common Stock
1,903 2,094 2,202 2,382 2,474 2,575 2,756 2,803
Retained Earnings
-2,415 -2,592 -2,722 -2,939 -3,035 -3,099 -3,228 -3,290
Accumulated Other Comprehensive Income / (Loss)
-2.90 -1.64 -0.82 0.56 -2.58 -0.04 -9.22 -13

Annual Metrics And Ratios for Rubrik

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

Metric 2023 2024 2025 2026
Period end date 1/31/2023 1/31/2024 1/31/2025 1/31/2026
DEI Shares Outstanding
- - - 200,141,545.00
DEI Adjusted Shares Outstanding
- - - 200,141,545.00
DEI Earnings Per Adjusted Shares Outstanding
- - - -1.74
Growth Metrics
- - - -
Profitability Metrics
- - - -
Net Operating Profit after Tax (NOPAT)
-183 -215 -794 -242
Return On Investment Capital (ROIC_SIMPLE)
- 18.95% 343.06% -39.56%
Earnings before Interest and Taxes (EBIT)
-263 -308 -1,133 -355
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-159 -208 -1,013 -208
Valuation Ratios
- - - -
Leverage & Solvency
- - - -
Liquidity Ratios
- - - -
Cash Flow Metrics
- - - -
Free Cash Flow to Firm (FCFF)
0.00 482 -554 -114
Efficiency Ratios
- - - -
Capital & Investment Metrics
- - - -
Invested Capital
0.00 -697 -937 -1,065
Increase / (Decrease) in Invested Capital
0.00 -697 -240 -128
Book Value per Share
$0.00 ($23.41) ($2.99) ($2.60)
Tangible Book Value per Share
$0.00 ($25.06) ($3.53) ($3.59)
Total Capital
0.00 -418 -231 611
Total Debt
0.00 287 322 1,131
Total Long-Term Debt
0.00 287 322 1,131
Net Debt
0.00 7.79 -383 -545
Capital Expenditures (CapEx)
34 20 27 45
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -387 -578 -766
Debt-free Net Working Capital (DFNWC)
0.00 -108 127 910
Net Working Capital (NWC)
0.00 -108 127 910
Net Nonoperating Expense (NNE)
95 140 361 107
Net Nonoperating Obligations (NNO)
0.00 7.79 -383 -545
Total Depreciation and Amortization (D&A)
104 101 119 147
Earnings Adjustments
- - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 ($7.48) ($1.78)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 154.29M 196.47M
Adjusted Diluted Earnings per Share
$0.00 $0.00 ($7.48) ($1.78)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 154.29M 196.47M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 189.78M 202.28M
Normalized Net Operating Profit after Tax (NOPAT)
-183 -215 -794 -242
Debt Service Ratios
- - - -
Payout Ratios
- - - -

Quarterly Metrics And Ratios for Rubrik

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

Metric Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026 Q1 2027 Q2 2027
Period end date 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 4/30/2026 7/31/2026
DEI Shares Outstanding
- - - - - - - - 200,141,545.00 202,276,140.00 205,828,566.00
DEI Adjusted Shares Outstanding
- - - - - - - - 200,141,545.00 202,276,140.00 205,828,566.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - -0.43 -0.21 -0.30
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.00% 38.00% 35.25% 42.62% 47.47% 48.67% 51.19% 48.26% - 38.99% 37.89%
EBITDA Growth
0.00% -1,005.43% -187.04% -147.30% -40.14% 90.56% 57.50% 59.78% - 83.82% 51.65%
EBIT Growth
0.00% -751.98% -127.40% -93.51% -33.33% 86.39% 44.39% 39.38% - 47.28% 24.12%
NOPAT Growth
0.00% -756.82% -128.91% -91.16% -39.71% 87.16% 43.87% 39.51% - 43.46% 23.88%
Net Income Growth
0.00% -720.06% -118.11% -51.75% -17.84% 86.05% 45.78% 51.24% - 59.01% 35.60%
EPS Growth
0.00% -670.47% 27.41% 49.65% 457.86% 95.38% 50.00% 54.93% - 60.38% 38.78%
Operating Cash Flow Growth
0.00% -79.76% -301.35% 233.89% 554.64% 226.37% 338.98% 270.14% - 106.00% 18.73%
Free Cash Flow Firm Growth
0.00% 0.00% 0.00% 0.00% 0.00% -66.25% -85.38% -85.46% - -38.16% 6.26%
Invested Capital Growth
0.00% 0.00% 0.00% 0.00% -34.41% -20.87% -20.78% -19.34% - -10.33% -16.20%
Revenue Q/Q Growth
5.68% 0.00% 9.42% 15.24% 9.28% 7.90% 11.27% 13.01% - 2.48% 10.38%
EBITDA Q/Q Growth
-48.89% 0.00% 79.83% 32.65% 15.63% 17.65% 9.17% 36.27% - 75.73% -171.39%
EBIT Q/Q Growth
-28.00% 0.00% 76.60% 25.70% 11.81% 11.25% 4.38% 19.01% - 38.91% -37.62%
NOPAT Q/Q Growth
-27.32% 0.00% 76.78% 25.85% 6.95% 19.83% -1.47% 20.09% - 36.11% -36.61%
Net Income Q/Q Growth
-13.02% 0.00% 75.83% 26.01% 12.24% 11.13% 6.05% 33.46% - 51.87% -47.60%
EPS Q/Q Growth
-12.77% 0.00% 91.46% 27.55% 901.41% -109.31% 7.55% 34.69% - 52.27% -42.86%
Operating Cash Flow Q/Q Growth
84.62% 0.00% 13.70% 185.27% 261.97% -52.56% 63.22% 32.07% - -12.20% -5.93%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 113.64% 10.75% -78.83% -32.63% -7.43% 10.14% - -6.21% 59.05%
Invested Capital Q/Q Growth
0.00% 0.00% 3.64% -5.32% -12.02% -6.32% 3.71% -4.07% - -3.20% -1.41%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
77.16% 48.76% 73.08% 76.23% 77.35% 78.28% 79.49% 80.54% - 80.55% 78.44%
EBITDA Margin
-32.61% -372.58% -68.67% -40.13% -30.98% -23.65% -19.30% -10.89% - -2.75% -6.77%
Operating Margin
-47.49% -386.96% -82.11% -52.84% -44.99% -33.43% -30.49% -21.56% - -13.60% -16.83%
EBIT Margin
-47.67% -387.29% -82.82% -53.40% -43.10% -35.45% -30.46% -21.83% - -13.45% -16.76%
Profit (Net Income) Margin
-55.71% -390.83% -86.33% -55.43% -44.51% -36.66% -30.96% -18.23% - -10.81% -14.46%
Tax Burden Percent
108.23% 99.86% 102.44% 101.51% 101.10% 101.26% 101.95% 104.75% - 112.46% 109.74%
Interest Burden Percent
107.99% 101.06% 101.75% 102.25% 102.17% 102.14% 99.68% 79.71% - 71.51% 78.60%
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)
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%
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%
Return on Equity (ROE)
50.27% 0.00% 0.00% 0.00% 183.56% 98.00% 83.46% 72.07% - 55.61% 47.83%
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%
Operating Return on Assets (OROA)
-34.26% 0.00% 0.00% 0.00% -33.27% -26.25% -18.29% -13.69% - -9.03% -9.88%
Return on Assets (ROA)
-40.04% 0.00% 0.00% 0.00% -34.37% -27.15% -18.58% -11.43% - -7.26% -8.52%
Return on Common Equity (ROCE)
101.26% 0.00% 0.00% 0.00% 287.82% 98.00% 83.46% 72.07% - 55.61% 47.83%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.00% 0.00% 94.30% 0.00% 0.00% - 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-58 -507 -118 -87 -81 -65 -66 -53 -58 -37 -50
NOPAT Margin
-33.24% -270.87% -57.48% -36.99% -31.49% -23.40% -21.34% -15.09% - -9.52% -11.78%
Net Nonoperating Expense Percent (NNEP)
504.68% -145.34% -40.15% -27.66% -17.92% -9.87% -8.65% -2.79% - -0.95% -2.27%
Return On Investment Capital (ROIC_SIMPLE)
5.14% - - 42.80% 35.13% 27.88% -11.72% -8.73% -9.44% -5.66% -7.95%
Cost of Revenue to Revenue
22.84% 51.24% 26.92% 23.77% 22.65% 21.72% 20.51% 19.46% - 19.45% 21.56%
SG&A Expenses to Revenue
17.32% 80.86% 31.19% 27.89% 28.84% 21.29% 21.52% 19.07% - 14.72% 13.04%
R&D to Revenue
33.78% 152.35% 42.07% 33.89% 30.98% 29.38% 29.73% 27.87% - 29.54% 29.69%
Operating Expenses to Revenue
124.65% 435.72% 155.20% 129.06% 122.34% 111.71% 109.97% 102.10% - 94.15% 95.26%
Earnings before Interest and Taxes (EBIT)
-83 -725 -170 -126 -111 -99 -94 -76 -85 -52 -72
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-57 -698 -141 -95 -80 -66 -60 -38 -44 -11 -29
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
Price to Revenue (P/Rev)
1.20 0.00 0.00 0.00 15.31 13.69 16.97 12.42 - 7.55 9.66
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)
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)
2.35 0.00 0.00 0.00 14.88 13.24 16.61 12.03 - 7.12 9.26
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
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)
0.00 0.00 0.00 0.00 273.49 108.55 85.17 52.62 - 31.20 42.36
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
-0.41 -0.58 -0.61 -0.61 -0.58 -0.58 -2.00 -2.15 - -2.35 -2.27
Long-Term Debt to Equity
-0.41 -0.58 -0.61 -0.61 -0.58 -0.58 -2.00 -2.15 - -2.35 -2.27
Financial Leverage
-0.01 0.60 0.59 0.60 0.30 0.70 0.65 0.75 - 1.02 0.95
Leverage Ratio
-1.24 -2.27 -2.44 -2.43 -1.83 -2.47 -3.39 -3.65 - -4.09 -4.92
Compound Leverage Factor
-1.34 -2.29 -2.48 -2.49 -1.86 -2.52 -3.38 -2.91 - -2.92 -3.87
Debt to Total Capital
-68.75% -136.60% -159.39% -155.31% -139.30% -138.13% 200.03% 186.65% - 174.00% 178.84%
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%
Long-Term Debt to Total Capital
-68.75% -136.60% -159.39% -155.31% -139.30% -138.13% 200.03% 186.65% - 174.00% 178.84%
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
-171.19% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00%
Common Equity to Total Capital
339.94% 236.60% 259.39% 255.31% 239.30% 238.13% -100.03% -86.65% - -74.00% -78.84%
Debt to EBITDA
-1.38 0.00 0.00 0.00 -0.32 -0.85 -3.76 -4.63 - -7.42 -9.32
Net Debt to EBITDA
-0.04 0.00 0.00 0.00 0.38 1.15 1.31 1.94 - 4.05 5.06
Long-Term Debt to EBITDA
-1.38 0.00 0.00 0.00 -0.32 -0.85 -3.76 -4.63 - -7.42 -9.32
Debt to NOPAT
-1.34 0.00 0.00 0.00 -0.41 -0.92 -3.76 -4.26 - -5.30 -5.73
Net Debt to NOPAT
-0.04 0.00 0.00 0.00 0.48 1.25 1.32 1.78 - 2.89 3.11
Long-Term Debt to NOPAT
-1.34 0.00 0.00 0.00 -0.41 -0.92 -3.76 -4.26 - -5.30 -5.73
Altman Z-Score
-2.15 -4.56 -0.99 -0.70 1.80 1.73 2.71 2.00 - 1.22 1.89
Noncontrolling Interest Sharing Ratio
-101.44% 0.00% 0.00% 0.00% -56.80% 0.00% 0.00% 0.00% - 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.84 1.16 1.14 1.16 1.13 1.16 1.82 1.78 - 1.74 1.64
Quick Ratio
0.63 0.95 0.95 0.95 0.93 0.97 1.64 1.57 - 1.52 1.46
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 316 676 749 159 107 99 109 70 66 105
Operating Cash Flow to CapEx
314.76% -546.52% -549.46% 306.83% 995.08% 627.95% 901.32% 994.58% - 1,011.50% 687.72%
Free Cash Flow to Firm to Interest Expense
0.00 29.78 65.99 72.62 15.73 10.88 8.31 100.81 - 61.72 95.14
Operating Cash Flow to Interest Expense
1.33 -2.95 -2.64 2.24 8.30 4.04 5.44 79.15 - 76.34 69.61
Operating Cash Flow Less CapEx to Interest Expense
0.91 -3.49 -3.12 1.51 7.46 3.40 4.84 71.19 - 68.80 59.49
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.72 0.00 0.00 0.00 0.77 0.74 0.60 0.63 - 0.67 0.59
Accounts Receivable Turnover
4.70 0.00 0.00 0.00 5.70 7.44 6.10 6.51 - 7.81 6.34
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
13.12 0.00 0.00 0.00 17.54 19.38 20.71 20.58 - 20.15 20.41
Accounts Payable Turnover
21.11 0.00 0.00 0.00 30.71 24.95 19.67 23.60 - 22.99 16.75
Days Sales Outstanding (DSO)
77.63 0.00 0.00 0.00 64.06 49.09 59.89 56.03 - 46.75 57.54
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)
17.29 0.00 0.00 0.00 11.88 14.63 18.56 15.47 - 15.87 21.79
Cash Conversion Cycle (CCC)
60.34 0.00 0.00 0.00 52.17 34.46 41.33 40.56 - 30.87 35.75
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
-697 -824 -794 -836 -937 -996 -959 -998 -1,065 -1,099 -1,114
Invested Capital Turnover
-0.90 0.00 0.00 0.00 -1.09 -1.07 -1.24 -1.31 - -1.36 -1.49
Increase / (Decrease) in Invested Capital
0.00 -824 -794 -836 -240 -172 -165 -162 -128 -103 -155
Enterprise Value (EV)
1,475 443 6,404 7,180 13,190 12,946 17,978 14,389 - 10,140 14,279
Market Capitalization
752 752 6,698 7,495 13,573 13,385 18,372 14,863 - 10,757 14,894
Book Value per Share
($23.41) ($8.07) ($2.77) ($2.87) ($2.99) ($2.93) ($2.92) ($2.66) ($2.60) ($2.38) ($2.43)
Tangible Book Value per Share
($25.06) ($9.64) ($3.33) ($3.42) ($3.53) ($3.47) ($3.92) ($3.67) ($3.59) ($3.37) ($3.51)
Total Capital
-418 -217 -192 -204 -231 -234 564 605 611 650 633
Total Debt
287 297 307 317 322 323 1,129 1,130 1,131 1,132 1,133
Total Long-Term Debt
287 297 307 317 322 323 1,129 1,130 1,131 1,132 1,133
Net Debt
7.79 -309 -295 -315 -383 -439 -394 -473 -545 -617 -615
Capital Expenditures (CapEx)
4.06 5.74 4.93 7.53 8.40 6.32 7.18 8.60 23 8.08 11
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-387 -491 -489 -505 -578 -606 -655 -699 -766 -805 -860
Debt-free Net Working Capital (DFNWC)
-108 115 112 127 127 156 868 904 910 944 888
Net Working Capital (NWC)
-108 115 112 127 127 156 868 904 910 944 888
Net Nonoperating Expense (NNE)
39 225 59 44 34 37 30 11 29 5.01 11
Net Nonoperating Obligations (NNO)
7.79 -309 -295 -315 -383 -439 -394 -473 -545 -617 -615
Total Depreciation and Amortization (D&A)
26 28 29 31 31 33 35 38 41 41 43
Debt-free, Cash-free Net Working Capital to Revenue
-61.61% 0.00% 0.00% 0.00% -65.16% -62.03% -60.46% -58.43% - -56.53% -55.73%
Debt-free Net Working Capital to Revenue
-17.13% 0.00% 0.00% 0.00% 14.38% 15.92% 80.22% 75.53% - 66.23% 57.59%
Net Working Capital to Revenue
-17.13% 0.00% 0.00% 0.00% 14.38% 15.92% 80.22% 75.53% - 66.23% 57.59%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($1.59) ($11.48) ($0.98) ($0.71) $5.69 ($0.53) ($0.49) ($0.32) ($0.44) ($0.21) ($0.30)
Adjusted Weighted Average Basic Shares Outstanding
60.63M 63.79M 179.85M 183.59M 154.29M 191.63M 194.89M 198.38M 196.47M 203.67M 206.10M
Adjusted Diluted Earnings per Share
($1.59) ($11.48) ($0.98) ($0.71) $5.69 ($0.53) ($0.49) ($0.32) ($0.44) ($0.21) ($0.30)
Adjusted Weighted Average Diluted Shares Outstanding
60.63M 63.79M 179.85M 183.59M 154.29M 191.63M 194.89M 198.38M 196.47M 203.67M 206.10M
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
0.00 180.06M 181.65M 185.24M 189.78M 193.49M 197.46M 200.14M 202.28M 205.83M 207.30M
Normalized Net Operating Profit after Tax (NOPAT)
-58 -507 -118 -87 -81 -65 -66 -53 -58 -37 -50
Normalized NOPAT Margin
-33.24% -270.87% -57.48% -36.99% -31.49% -23.40% -21.34% -15.09% - -9.52% -11.78%
Pre Tax Income Margin
-51.47% -391.40% -84.27% -54.60% -44.03% -36.21% -30.37% -17.40% - -9.61% -13.18%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-8.70 -68.29 -16.57 -12.23 -11.04 -10.06 -7.94 -70.79 - -48.64 -64.88
NOPAT to Interest Expense
-6.07 -47.76 -11.50 -8.47 -8.07 -6.64 -5.56 -48.92 - -34.43 -45.59
EBIT Less CapEx to Interest Expense
-9.13 -68.83 -17.05 -12.96 -11.88 -10.70 -8.54 -78.74 - -56.19 -75.00
NOPAT Less CapEx to Interest Expense
-6.49 -48.30 -11.98 -9.20 -8.90 -7.28 -6.16 -56.88 - -41.98 -55.71
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
-1.05% 0.00% 0.00% 0.00% -0.31% -0.53% 0.00% 0.00% - 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Rubrik’s latest quarter shows a company still growing rapidly, but it remains deeply unprofitable and continues to rely on a very large cash cushion to fund operations. Revenue growth is strong, operating cash flow is positive, and the balance sheet still carries substantial liquidity. However, operating losses remain sizeable, expense levels are high, and shareholders’ equity is still negative.

  • Revenue grew to $387.1 million in Q1 2027 from $377.7 million in Q4 2026 and $278.5 million in Q1 2026, showing continued top-line expansion.
  • Gross profit remained strong at $311.8 million, with gross margin of roughly 80.6%, which is solid for a subscription software business.
  • Operating cash flow was $81.7 million in Q1 2027, indicating the business is generating meaningful cash from operations despite accounting losses.
  • Rubrik ended Q1 2027 with a large liquidity position, including $429.4 million in cash and equivalents and $1.32 billion in short-term investments.
  • Deferred revenue remains a major strength, with $1.12 billion in current deferred revenue and $766.4 million in noncurrent deferred revenue, suggesting a strong base of contracted business.
  • Losses improved versus some earlier periods: Q1 2027 net loss was $41.9 million, better than the $86.0 million to $97.5 million losses seen in several prior quarters.
  • Revenue growth in Q1 2027 was modest sequentially, rising only about 2.5% from Q4 2026, so investors may want to watch whether growth re-accelerates.
  • The company continues to spend heavily on marketing and R&D, which supports growth but also keeps profitability under pressure.
  • Long-term debt stood at $1.13 billion, so leverage remains a meaningful part of the capital structure.
  • Rubrik still reported negative total equity of $481.3 million in Q1 2027, a common but still notable feature for a recently scaled, loss-making growth company.
  • Operating income was still negative at -$52.6 million in Q1 2027, showing the core business has not yet reached operating profitability.
  • Net income was a loss of $41.9 million, or -$0.21 per share, so the company is still not profitable on a bottom-line basis.
  • Operating expenses were very large at $364.4 million, nearly matching total revenue and limiting margin expansion.
  • Marketing expense alone was $193.1 million in Q1 2027, a heavy cost burden that suggests customer acquisition remains expensive.
  • Balance sheet equity remains negative, which underscores that prior losses and financing activity have outweighed cumulative retained earnings.

Looking at the last several years, Rubrik’s trend is encouraging on the revenue and cash generation side, but less so on profitability. Revenue has climbed steadily from about $135.7 million in Q1 2024 to $387.1 million in Q1 2027, while operating cash flow has improved from negative territory to consistently positive results in the most recent periods. At the same time, the company has not yet translated that growth into consistent earnings, and expenses remain elevated.

Bottom line: Rubrik looks like a fast-growing software company with strong liquidity and improving operating cash flow, but investors should expect continued losses until management can slow expense growth or drive much higher operating leverage.

09/04/26 07:48 PM ETAI Generated. May Contain Errors.

Rubrik Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Rubrik's fiscal year ends in January. Their fiscal year 2026 ended on January 31, 2026.

Rubrik's net income appears to be on an upward trend, with a most recent value of -$348.83 million in 2026, rising from -$277.75 million in 2023. The previous period was -$1.15 billion in 2025. Check out Rubrik's forecast to explore projected trends and price targets.

Rubrik's total operating income in 2026 was -$345.42 million, based on the following breakdown:
  • Total Gross Profit: $1.05 billion
  • Total Operating Expenses: $1.40 billion

Over the last 3 years, Rubrik's total revenue changed from $599.82 million in 2023 to $1.32 billion in 2026, a change of 119.4%.

Rubrik's total liabilities were at $3.29 billion at the end of 2026, a 66.2% increase from 2025, and a 108.2% increase since 2024.

In the past 2 years, Rubrik's cash and equivalents has ranged from $130.03 million in 2024 to $380.20 million in 2026, and is currently $380.20 million as of their latest financial filing in 2026.

Over the last 3 years, Rubrik's book value per share changed from 0.00 in 2023 to -2.60 in 2026, a change of -259.6%.



Financial statements for NYSE:RBRK last updated on 9/1/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners