Annual Income Statements for Snowflake
This table shows Snowflake's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Snowflake
This table shows Snowflake's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
Q4 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
-227 |
-214 |
-169 |
-317 |
-317 |
-324 |
-327 |
-430 |
-298 |
-294 |
-310 |
| Consolidated Net Income / (Loss) |
|
-227 |
-215 |
-170 |
-318 |
-318 |
-328 |
-326 |
-430 |
-298 |
-292 |
-310 |
| Net Income / (Loss) Continuing Operations |
|
-227 |
-215 |
-170 |
-318 |
-318 |
-328 |
-326 |
-430 |
-298 |
-292 |
-310 |
| Total Pre-Tax Income |
|
-231 |
-211 |
-174 |
-315 |
-314 |
-326 |
-330 |
-424 |
-298 |
-288 |
-302 |
| Total Operating Income |
|
-285 |
-261 |
-276 |
-349 |
-355 |
-365 |
-387 |
-447 |
-340 |
-329 |
-318 |
| Total Gross Profit |
|
456 |
505 |
533 |
556 |
581 |
621 |
654 |
693 |
773 |
822 |
858 |
| Total Revenue |
|
674 |
734 |
775 |
829 |
869 |
942 |
987 |
1,042 |
1,145 |
1,213 |
1,284 |
| Operating Revenue |
|
674 |
734 |
775 |
829 |
869 |
942 |
987 |
1,042 |
1,145 |
1,213 |
1,284 |
| Total Cost of Revenue |
|
218 |
229 |
242 |
273 |
288 |
321 |
333 |
349 |
372 |
391 |
426 |
| Operating Cost of Revenue |
|
218 |
229 |
242 |
273 |
288 |
321 |
333 |
349 |
372 |
391 |
426 |
| Total Operating Expenses |
|
741 |
766 |
808 |
905 |
936 |
987 |
1,040 |
1,141 |
1,113 |
1,152 |
1,176 |
| Selling, General & Admin Expense |
|
84 |
79 |
82 |
93 |
98 |
106 |
115 |
210 |
119 |
107 |
114 |
| Marketing Expense |
|
343 |
355 |
362 |
401 |
401 |
438 |
433 |
459 |
502 |
550 |
551 |
| Research & Development Expense |
|
314 |
332 |
364 |
411 |
438 |
442 |
492 |
472 |
492 |
494 |
511 |
| Total Other Income / (Expense), net |
|
54 |
49 |
101 |
33 |
41 |
39 |
57 |
23 |
42 |
42 |
16 |
| Interest Expense |
|
- |
0.00 |
- |
0.00 |
0.00 |
0.69 |
- |
2.07 |
2.07 |
2.08 |
2.08 |
| Interest & Investment Income |
|
50 |
53 |
54 |
55 |
49 |
49 |
56 |
53 |
49 |
45 |
42 |
| Other Income / (Expense), net |
|
4.09 |
-4.17 |
48 |
-21 |
-7.95 |
-8.47 |
2.38 |
-28 |
-4.99 |
-1.85 |
-24 |
| Income Tax Expense |
|
-3.72 |
3.39 |
-4.30 |
2.72 |
3.79 |
1.94 |
-4.33 |
5.73 |
0.06 |
3.68 |
7.65 |
| Basic Earnings per Share |
|
($0.69) |
($0.65) |
($0.51) |
($0.95) |
($0.95) |
($0.98) |
($0.98) |
($1.29) |
($0.89) |
($0.87) |
($0.90) |
| Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
328.00M |
0.00 |
334.07M |
331.76M |
332.71M |
0.00 |
335.22M |
339.65M |
337.49M |
| Diluted Earnings per Share |
|
($0.69) |
($0.65) |
($0.51) |
($0.95) |
($0.95) |
($0.98) |
($0.98) |
($1.29) |
($0.89) |
($0.87) |
($0.90) |
| Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
328.00M |
0.00 |
334.07M |
331.76M |
332.71M |
0.00 |
335.22M |
339.65M |
337.49M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
329.70M |
329.30M |
334.20M |
334.80M |
335.20M |
330.10M |
334.10M |
333.70M |
338.80M |
342.20M |
345.70M |
Annual Cash Flow Statements for Snowflake
This table details how cash moves in and out of Snowflake's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
| Net Change in Cash & Equivalents |
|
-93 |
19 |
693 |
267 |
-146 |
824 |
918 |
166 |
| Net Cash From Operating Activities |
|
-144 |
-177 |
-45 |
110 |
546 |
848 |
960 |
1,222 |
| Net Cash From Continuing Operating Activities |
|
-144 |
-177 |
-45 |
110 |
546 |
848 |
960 |
1,222 |
| Net Income / (Loss) Continuing Operations |
|
-178 |
-349 |
-539 |
-680 |
-798 |
-838 |
-1,289 |
-1,329 |
| Consolidated Net Income / (Loss) |
|
-178 |
-349 |
-539 |
-680 |
-798 |
-838 |
-1,289 |
-1,329 |
| Depreciation Expense |
|
1.36 |
3.52 |
9.83 |
21 |
64 |
120 |
183 |
220 |
| Amortization Expense |
|
0.66 |
12 |
37 |
86 |
61 |
13 |
52 |
127 |
| Non-Cash Adjustments To Reconcile Net Income |
|
26 |
108 |
340 |
615 |
956 |
1,189 |
1,578 |
1,822 |
| Changes in Operating Assets and Liabilities, net |
|
6.44 |
49 |
107 |
68 |
263 |
364 |
436 |
381 |
| Net Cash From Investing Activities |
|
-363 |
138 |
-4,037 |
-21 |
-598 |
832 |
191 |
312 |
| Net Cash From Continuing Investing Activities |
|
-363 |
138 |
-4,037 |
-21 |
-598 |
832 |
191 |
312 |
| Purchase of Property, Plant & Equipment |
|
-4.02 |
-23 |
-40 |
-29 |
-49 |
-69 |
-76 |
-102 |
| Acquisitions |
|
0.00 |
-6.31 |
-14 |
-24 |
-363 |
-304 |
-30 |
-182 |
| Purchase of Investments |
|
-738 |
-623 |
-4,860 |
-4,250 |
-3,901 |
-2,476 |
-2,570 |
-2,040 |
| Sale and/or Maturity of Investments |
|
380 |
791 |
878 |
4,283 |
3,716 |
3,682 |
2,867 |
2,636 |
| Net Cash From Financing Activities |
|
414 |
57 |
4,775 |
178 |
-93 |
-854 |
-227 |
-1,385 |
| Net Cash From Continuing Financing Activities |
|
414 |
57 |
4,775 |
178 |
-93 |
-854 |
-227 |
-1,385 |
| Repayment of Debt |
|
- |
0.00 |
2.09 |
- |
0.00 |
0.00 |
-31 |
0.00 |
| Repurchase of Common Equity |
|
-30 |
-0.39 |
- |
0.00 |
0.00 |
-592 |
-1,932 |
-874 |
| Payment of Dividends |
|
- |
- |
- |
- |
- |
0.00 |
0.00 |
-9.30 |
| Issuance of Debt |
|
0.00 |
- |
- |
- |
0.00 |
0.00 |
2,300 |
0.00 |
| Issuance of Common Equity |
|
0.00 |
0.00 |
4,242 |
52 |
54 |
61 |
77 |
88 |
| Other Financing Activities, net |
|
5.02 |
34 |
52 |
126 |
-147 |
-324 |
-640 |
-591 |
| Effect of Exchange Rate Changes |
|
- |
0.00 |
-0.01 |
-0.24 |
-0.93 |
-2.03 |
-6.19 |
17 |
Quarterly Cash Flow Statements for Snowflake
This table details how cash moves in and out of Snowflake's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
Q4 2026 |
| Net Change in Cash & Equivalents |
|
103 |
227 |
781 |
-432 |
-36 |
853 |
532 |
-379 |
-359 |
24 |
880 |
| Net Cash From Operating Activities |
|
83 |
121 |
345 |
355 |
70 |
102 |
433 |
228 |
75 |
138 |
781 |
| Net Cash From Continuing Operating Activities |
|
83 |
121 |
345 |
355 |
70 |
102 |
433 |
228 |
75 |
138 |
781 |
| Net Income / (Loss) Continuing Operations |
|
-227 |
-215 |
-170 |
-318 |
-318 |
-328 |
-326 |
-430 |
-298 |
-292 |
-310 |
| Consolidated Net Income / (Loss) |
|
-227 |
-215 |
-170 |
-318 |
-318 |
-328 |
-326 |
-430 |
-298 |
-292 |
-310 |
| Depreciation Expense |
|
29 |
32 |
35 |
40 |
45 |
47 |
50 |
49 |
55 |
58 |
59 |
| Amortization Expense |
|
0.52 |
2.64 |
7.77 |
11 |
10 |
15 |
17 |
20 |
30 |
33 |
44 |
| Non-Cash Adjustments To Reconcile Net Income |
|
309 |
316 |
274 |
367 |
378 |
390 |
444 |
528 |
430 |
418 |
446 |
| Changes in Operating Assets and Liabilities, net |
|
-28 |
-16 |
198 |
255 |
-45 |
-22 |
248 |
61 |
-141 |
-81 |
542 |
| Net Cash From Investing Activities |
|
101 |
571 |
523 |
-151 |
384 |
-267 |
225 |
-56 |
-299 |
248 |
419 |
| Net Cash From Continuing Investing Activities |
|
101 |
571 |
523 |
-151 |
384 |
-267 |
225 |
-56 |
-299 |
248 |
419 |
| Purchase of Property, Plant & Equipment |
|
-14 |
-19 |
-20 |
-24 |
-11 |
-23 |
-17 |
-45 |
-17 |
-24 |
-16 |
| Acquisitions |
|
-169 |
-16 |
3.83 |
- |
-8.91 |
-8.22 |
-13 |
- |
- |
- |
-16 |
| Purchase of Investments |
|
-689 |
-369 |
-381 |
-1,079 |
-196 |
-1,014 |
-280 |
-1,013 |
-636 |
-341 |
-50 |
| Sale and/or Maturity of Investments |
|
973 |
975 |
920 |
952 |
601 |
779 |
536 |
1,002 |
519 |
613 |
502 |
| Net Cash From Financing Activities |
|
-82 |
-460 |
-89 |
-633 |
-491 |
1,018 |
-120 |
-564 |
-134 |
-362 |
-325 |
| Net Cash From Continuing Financing Activities |
|
-82 |
-460 |
-89 |
-633 |
-491 |
1,018 |
-120 |
-564 |
-134 |
-362 |
-325 |
| Repurchase of Common Equity |
|
- |
-400 |
- |
-516 |
-400 |
-1,016 |
- |
-491 |
- |
-233 |
-150 |
| Payment of Dividends |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-7.15 |
| Other Financing Activities, net |
|
-82 |
-84 |
-89 |
-164 |
-91 |
-265 |
-120 |
-127 |
-134 |
-162 |
-168 |
| Effect of Exchange Rate Changes |
|
0.47 |
-5.60 |
2.56 |
-2.63 |
0.72 |
0.78 |
-5.06 |
12 |
-0.18 |
0.02 |
4.59 |
Annual Balance Sheets for Snowflake
This table presents Snowflake's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
| Total Assets |
|
1,013 |
5,922 |
6,650 |
7,722 |
8,223 |
9,034 |
9,132 |
| Total Current Assets |
|
665 |
4,301 |
4,599 |
4,985 |
5,039 |
5,869 |
5,743 |
| Cash & Equivalents |
|
127 |
820 |
1,086 |
940 |
1,763 |
2,629 |
2,828 |
| Short-Term Investments |
|
307 |
3,088 |
2,766 |
3,068 |
2,083 |
2,009 |
1,202 |
| Accounts Receivable |
|
179 |
294 |
546 |
716 |
927 |
923 |
1,304 |
| Prepaid Expenses |
|
25 |
66 |
150 |
193 |
180 |
211 |
195 |
| Other Current Assets |
|
26 |
32 |
51 |
68 |
86 |
98 |
214 |
| Plant, Property, & Equipment, net |
|
27 |
69 |
105 |
161 |
247 |
296 |
249 |
| Total Noncurrent Assets |
|
320 |
1,552 |
1,946 |
2,577 |
2,937 |
2,868 |
3,141 |
| Long-Term Investments |
|
24 |
1,165 |
1,256 |
1,073 |
916 |
656 |
755 |
| Goodwill |
|
7.05 |
8.45 |
8.45 |
657 |
976 |
1,057 |
1,194 |
| Intangible Assets |
|
4.80 |
16 |
37 |
186 |
331 |
278 |
247 |
| Other Noncurrent Operating Assets |
|
285 |
362 |
644 |
660 |
713 |
877 |
945 |
| Total Liabilities & Shareholders' Equity |
|
1,013 |
5,922 |
6,650 |
7,722 |
8,223 |
9,034 |
9,132 |
| Total Liabilities |
|
621 |
985 |
1,601 |
2,254 |
3,033 |
6,027 |
7,208 |
| Total Current Liabilities |
|
416 |
789 |
1,397 |
1,994 |
2,731 |
3,301 |
4,422 |
| Accounts Payable |
|
8.49 |
5.65 |
13 |
24 |
52 |
170 |
146 |
| Accrued Expenses |
|
63 |
125 |
201 |
269 |
447 |
515 |
880 |
| Current Deferred Revenue |
|
327 |
639 |
1,158 |
1,673 |
2,199 |
2,580 |
3,347 |
| Other Current Liabilities |
|
18 |
20 |
25 |
27 |
34 |
36 |
50 |
| Total Noncurrent Liabilities |
|
205 |
196 |
204 |
260 |
302 |
2,726 |
2,787 |
| Long-Term Debt |
|
- |
- |
- |
- |
0.00 |
2,272 |
2,280 |
| Noncurrent Deferred Revenue |
|
2.91 |
4.19 |
11 |
11 |
14 |
16 |
14 |
| Other Noncurrent Operating Liabilities |
|
202 |
192 |
192 |
249 |
287 |
439 |
492 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
-545 |
4,936 |
5,049 |
5,469 |
5,191 |
3,007 |
1,924 |
| Total Preferred & Common Equity |
|
-545 |
4,936 |
5,049 |
5,456 |
5,180 |
3,000 |
1,924 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
-545 |
4,936 |
5,049 |
5,456 |
5,180 |
3,000 |
1,924 |
| Common Stock |
|
155 |
6,175 |
6,985 |
8,211 |
9,331 |
10,355 |
11,470 |
| Retained Earnings |
|
-700 |
-1,239 |
-1,919 |
-2,716 |
-4,076 |
-7,294 |
-9,494 |
| Treasury Stock |
|
- |
- |
- |
0.00 |
-67 |
- |
-54 |
| Accumulated Other Comprehensive Income / (Loss) |
|
0.22 |
0.44 |
-16 |
-38 |
-8.22 |
-2.24 |
3.34 |
| Noncontrolling Interest |
|
- |
- |
0.00 |
12 |
10 |
6.71 |
0.00 |
Quarterly Balance Sheets for Snowflake
This table presents Snowflake'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 |
| Total Assets |
|
7,064 |
7,156 |
7,447 |
7,510 |
7,264 |
7,298 |
6,944 |
8,202 |
8,157 |
8,197 |
8,230 |
| Total Current Assets |
|
4,504 |
4,559 |
4,570 |
4,405 |
4,312 |
4,143 |
3,898 |
4,984 |
4,786 |
4,596 |
4,623 |
| Cash & Equivalents |
|
907 |
819 |
653 |
755 |
982 |
1,330 |
1,282 |
2,149 |
2,243 |
1,881 |
1,942 |
| Short-Term Investments |
|
3,046 |
3,124 |
3,293 |
2,997 |
2,566 |
2,201 |
1,948 |
2,008 |
1,668 |
1,706 |
1,411 |
| Accounts Receivable |
|
305 |
394 |
353 |
406 |
511 |
346 |
432 |
596 |
531 |
647 |
938 |
| Prepaid Expenses |
|
188 |
160 |
202 |
174 |
178 |
181 |
149 |
141 |
241 |
233 |
164 |
| Other Current Assets |
|
58 |
62 |
69 |
72 |
75 |
85 |
87 |
90 |
104 |
130 |
168 |
| Plant, Property, & Equipment, net |
|
130 |
146 |
176 |
194 |
216 |
264 |
265 |
278 |
290 |
283 |
266 |
| Total Noncurrent Assets |
|
2,430 |
2,451 |
2,701 |
2,911 |
2,736 |
2,891 |
2,781 |
2,940 |
3,081 |
3,318 |
3,341 |
| Long-Term Investments |
|
1,087 |
943 |
1,091 |
1,101 |
948 |
928 |
697 |
893 |
956 |
1,013 |
1,041 |
| Goodwill |
|
503 |
649 |
711 |
774 |
784 |
976 |
984 |
991 |
1,057 |
1,175 |
1,175 |
| Intangible Assets |
|
172 |
196 |
256 |
346 |
330 |
308 |
287 |
269 |
254 |
285 |
257 |
| Other Noncurrent Operating Assets |
|
669 |
662 |
642 |
690 |
674 |
679 |
813 |
788 |
814 |
844 |
868 |
| Total Liabilities & Shareholders' Equity |
|
7,064 |
7,156 |
7,447 |
7,510 |
7,264 |
7,298 |
6,944 |
8,202 |
8,157 |
8,197 |
8,230 |
| Total Liabilities |
|
1,638 |
1,732 |
2,149 |
2,212 |
2,324 |
2,730 |
2,806 |
5,268 |
5,743 |
5,817 |
6,097 |
| Total Current Liabilities |
|
1,401 |
1,479 |
1,888 |
1,913 |
2,033 |
2,429 |
2,465 |
2,647 |
3,031 |
3,096 |
3,383 |
| Accounts Payable |
|
20 |
25 |
22 |
41 |
75 |
64 |
135 |
149 |
155 |
167 |
194 |
| Accrued Expenses |
|
210 |
225 |
276 |
315 |
318 |
398 |
449 |
485 |
528 |
623 |
726 |
| Current Deferred Revenue |
|
1,145 |
1,200 |
1,560 |
1,523 |
1,606 |
1,936 |
1,848 |
1,975 |
2,310 |
2,268 |
2,424 |
| Other Current Liabilities |
|
27 |
29 |
29 |
34 |
33 |
31 |
33 |
38 |
37 |
38 |
40 |
| Total Noncurrent Liabilities |
|
236 |
253 |
261 |
298 |
291 |
302 |
342 |
2,621 |
2,712 |
2,721 |
2,714 |
| Long-Term Debt |
|
- |
- |
- |
- |
- |
- |
- |
2,269 |
2,274 |
2,276 |
2,278 |
| Noncurrent Deferred Revenue |
|
8.79 |
7.33 |
14 |
12 |
12 |
15 |
12 |
12 |
14 |
12 |
11 |
| Other Noncurrent Operating Liabilities |
|
228 |
246 |
247 |
286 |
279 |
287 |
329 |
339 |
425 |
434 |
425 |
| 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 |
|
5,426 |
5,423 |
5,298 |
5,298 |
4,941 |
4,568 |
4,138 |
2,934 |
2,415 |
2,380 |
2,133 |
| Total Preferred & Common Equity |
|
5,426 |
5,411 |
5,286 |
5,287 |
4,930 |
4,558 |
4,129 |
2,929 |
2,408 |
2,373 |
2,133 |
| 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 |
|
5,426 |
5,411 |
5,286 |
5,287 |
4,930 |
4,558 |
4,129 |
2,929 |
2,408 |
2,373 |
2,133 |
| Common Stock |
|
7,782 |
7,989 |
8,450 |
8,679 |
8,932 |
9,547 |
9,823 |
9,964 |
10,672 |
10,939 |
11,218 |
| Retained Earnings |
|
-2,308 |
-2,509 |
-3,065 |
-3,292 |
-3,906 |
-4,909 |
-5,626 |
-6,970 |
-8,215 |
-8,512 |
-9,035 |
| Treasury Stock |
|
- |
- |
-68 |
-68 |
-68 |
-64 |
-63 |
-61 |
-58 |
-57 |
-56 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-48 |
-69 |
-31 |
-32 |
-27 |
-16 |
-5.38 |
-2.76 |
8.17 |
2.78 |
5.12 |
| Noncontrolling Interest |
|
- |
12 |
12 |
11 |
11 |
9.46 |
8.59 |
4.96 |
6.85 |
6.94 |
0.00 |
Annual Metrics And Ratios for Snowflake
This table displays calculated financial ratios and metrics derived from Snowflake's official financial filings.
| Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
342,200,000.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
342,200,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
-3.89 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Net Operating Profit after Tax (NOPAT) |
|
-130 |
-251 |
-381 |
-501 |
-590 |
-766 |
-1,019 |
-1,005 |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-10.78% |
-14.76% |
-19.31% |
-23.90% |
| Earnings before Interest and Taxes (EBIT) |
|
-186 |
-359 |
-545 |
-686 |
-890 |
-1,050 |
-1,491 |
-1,494 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-184 |
-344 |
-497 |
-579 |
-765 |
-917 |
-1,256 |
-1,147 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-185 |
-310 |
-578 |
-1,037 |
-807 |
-575 |
-440 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-66 |
-137 |
-59 |
388 |
428 |
-16 |
-581 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-66 |
-71 |
78 |
447 |
40 |
-444 |
-565 |
| Book Value per Share |
|
$0.00 |
($12.15) |
$17.44 |
$16.48 |
$16.97 |
$15.73 |
$9.09 |
$5.62 |
| Tangible Book Value per Share |
|
$0.00 |
($12.41) |
$17.35 |
$16.34 |
$14.34 |
$11.76 |
$5.05 |
$1.41 |
| Total Capital |
|
0.00 |
392 |
4,936 |
5,049 |
5,469 |
5,191 |
5,278 |
4,204 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2,272 |
2,280 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2,272 |
2,280 |
| Net Debt |
|
0.00 |
-458 |
-5,073 |
-5,108 |
-5,081 |
-4,763 |
-3,023 |
-2,505 |
| Capital Expenditures (CapEx) |
|
4.02 |
23 |
40 |
29 |
49 |
69 |
76 |
102 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-185 |
-397 |
-651 |
-1,017 |
-1,538 |
-2,069 |
-2,709 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
249 |
3,511 |
3,202 |
2,991 |
2,308 |
2,568 |
1,321 |
| Net Working Capital (NWC) |
|
0.00 |
249 |
3,511 |
3,202 |
2,991 |
2,308 |
2,568 |
1,321 |
| Net Nonoperating Expense (NNE) |
|
48 |
98 |
158 |
179 |
208 |
72 |
270 |
324 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-458 |
-5,073 |
-5,108 |
-5,081 |
-4,763 |
-3,023 |
-2,505 |
| Total Depreciation and Amortization (D&A) |
|
2.03 |
15 |
47 |
107 |
124 |
133 |
235 |
347 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($3.81) |
($2.26) |
($2.50) |
($2.55) |
($3.86) |
($3.95) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
288.70M |
300.27M |
318.73M |
328.00M |
332.71M |
337.49M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($3.81) |
($2.26) |
($2.50) |
($2.55) |
($3.86) |
($3.95) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
288.70M |
300.27M |
318.73M |
328.00M |
332.71M |
337.49M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($3.81) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
141.61M |
314.60M |
325M |
334.20M |
334.10M |
345.70M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-130 |
-251 |
-381 |
-501 |
-590 |
-766 |
-1,019 |
-1,005 |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Quarterly Metrics And Ratios for Snowflake
This table displays calculated financial ratios and metrics derived from Snowflake's official financial filings.
| Metric |
|
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
Q4 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
342,200,000.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
342,200,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.90 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Net Operating Profit after Tax (NOPAT) |
|
-200 |
-182 |
-193 |
-244 |
-249 |
-256 |
-271 |
-313 |
-238 |
-231 |
-223 |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
-3.72% |
- |
- |
- |
-5.13% |
-6.68% |
-5.12% |
-5.23% |
-5.30% |
| Earnings before Interest and Taxes (EBIT) |
|
-281 |
-265 |
-228 |
-370 |
-363 |
-374 |
-384 |
-475 |
-345 |
-331 |
-342 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-252 |
-230 |
-185 |
-319 |
-308 |
-312 |
-317 |
-406 |
-261 |
-240 |
-240 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-259 |
-90 |
-233 |
-91 |
-13 |
34 |
173 |
-26 |
-84 |
-93 |
342 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
445 |
444 |
428 |
108 |
210 |
154 |
-16 |
-178 |
56 |
16 |
-581 |
| Increase / (Decrease) in Invested Capital |
|
59 |
-93 |
40 |
-153 |
-236 |
-290 |
-444 |
-287 |
-154 |
-138 |
-565 |
| Book Value per Share |
|
$16.22 |
$14.95 |
$15.73 |
$13.64 |
$12.33 |
$8.74 |
$9.09 |
$7.21 |
$7.11 |
$6.30 |
$5.62 |
| Tangible Book Value per Share |
|
$12.78 |
$11.57 |
$11.76 |
$9.80 |
$8.54 |
$4.98 |
$5.05 |
$3.28 |
$2.73 |
$2.07 |
$1.41 |
| Total Capital |
|
5,298 |
4,941 |
5,191 |
4,568 |
4,138 |
5,204 |
5,278 |
4,688 |
4,655 |
4,411 |
4,204 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2,269 |
2,272 |
2,274 |
2,276 |
2,278 |
2,280 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2,269 |
2,272 |
2,274 |
2,276 |
2,278 |
2,280 |
| Net Debt |
|
-4,853 |
-4,496 |
-4,763 |
-4,459 |
-3,928 |
-2,780 |
-3,023 |
-2,593 |
-2,324 |
-2,117 |
-2,505 |
| Capital Expenditures (CapEx) |
|
14 |
19 |
20 |
24 |
11 |
23 |
17 |
45 |
17 |
24 |
16 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1,260 |
-1,269 |
-1,538 |
-1,817 |
-1,797 |
-1,820 |
-2,069 |
-2,155 |
-2,087 |
-2,113 |
-2,709 |
| Debt-free Net Working Capital (DFNWC) |
|
2,492 |
2,280 |
2,308 |
1,714 |
1,433 |
2,337 |
2,568 |
1,755 |
1,500 |
1,240 |
1,321 |
| Net Working Capital (NWC) |
|
2,492 |
2,280 |
2,308 |
1,714 |
1,433 |
2,337 |
2,568 |
1,755 |
1,500 |
1,240 |
1,321 |
| Net Nonoperating Expense (NNE) |
|
28 |
32 |
-23 |
74 |
69 |
72 |
55 |
117 |
60 |
61 |
87 |
| Net Nonoperating Obligations (NNO) |
|
-4,853 |
-4,496 |
-4,763 |
-4,459 |
-3,928 |
-2,780 |
-3,023 |
-2,593 |
-2,324 |
-2,117 |
-2,505 |
| Total Depreciation and Amortization (D&A) |
|
30 |
35 |
43 |
51 |
55 |
62 |
67 |
69 |
84 |
91 |
103 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.69) |
($0.65) |
($0.51) |
($0.95) |
($0.95) |
($0.98) |
($0.98) |
($1.29) |
($0.89) |
($0.87) |
($0.90) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
327.34M |
329.31M |
328.00M |
0.00 |
0.00 |
0.00 |
332.71M |
0.00 |
335.22M |
339.65M |
337.49M |
| Adjusted Diluted Earnings per Share |
|
($0.69) |
($0.65) |
($0.51) |
($0.95) |
($0.95) |
($0.98) |
($0.98) |
($1.29) |
($0.89) |
($0.87) |
($0.90) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
327.34M |
329.31M |
328.00M |
0.00 |
0.00 |
0.00 |
332.71M |
0.00 |
335.22M |
339.65M |
337.49M |
| 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 |
|
329.70M |
329.30M |
334.20M |
334.80M |
335.20M |
330.10M |
334.10M |
333.70M |
338.80M |
342.20M |
345.70M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-200 |
-182 |
-193 |
-244 |
-249 |
-256 |
-271 |
-313 |
-238 |
-231 |
-223 |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Key Financial Trends
Snowflake (NYSE: SNOW) has shown strong top-line growth over the last four years, with revenue more than doubling from 2023 to 2026. Gross margins have remained solid in the mid-60s to high-60s, and the company generated meaningful operating cash flow in the latest quarter, supporting liquidity. At the same time, GAAP profitability remains negative, and the company continues to invest heavily in operating expenses and capital allocation. The balance sheet reflects a solid liquidity position, with substantial cash balances and a sizeable but manageable debt load, along with sizable current deferred revenue signaling durable customer commitments.
- Revenue growth trend: Q4 2023 revenue of about $589.0M rose to Q4 2026 revenue of about $1.284B, marking multi-year top-line expansion.
- Stable-to-improving gross margins: Q4 2026 shows total gross profit of $857.7M on $1.284B revenue (gross margin around 66%), consistent with peers in the cloud software/SaaS space.
- Solid recent operating cash flow: Q4 2026 reported net cash from continuing operating activities of about $781.2M, indicating strong cash generation from core business.
- Healthy liquidity position: Cash & equivalents around $1.94B at the end of Q4 2026, supporting liquidity for ongoing investments and working capital needs.
- High level of current deferred revenue: Current deferred revenue sits in the multi-billion-dollar range in several quarters, signaling durable future revenue but not immediate cash flow.
- Capital allocation activity varies by quarter: periods with equity issuance or stock repurchases reflect active capital management; net impact on near-term earnings can be mixed.
- Net income remains negative and widened in later periods: Q4 2026 net income attributable to common shareholders was approximately -$309.6M, continuing a negative earnings trajectory.
- Operating expense intensity: Total operating expenses in Q4 2026 were about $1.176B on $1.284B revenue, contributing to negative operating income for the quarter.
- Financing activity net outflows: Q4 2026 saw net cash from financing activities of about -$325.3M, reflecting ongoing stock activity and other financing outflows.
- Debt load remains sizable: Long-term debt around $2.27B, contributing to total liabilities and affecting net leverage metrics.
05/07/26 12:51 PM ETAI Generated. May Contain Errors.