Fortinet

Information Technology Systems Software Sunnyvale, California Last filing Feb 25, 2026 · FY2025

                    Revenue
                    FY2025
                
$6.8B
                    3y CAGR +15.5%
                    
                    P83
                    
                    +14.2%
                    
                    Net income
                    FY2025
                
$1.9B
                    Net margin +27.3%
                    
                    P80
                    
                    +6.2%
                    
                    Total assets
                    FY2025
                
$10.4B
                    ROA +17.8%
                    
                    P83
                    
                    +6.4%
                    
                    Operating cash flow
                    FY2025
                
$2.6B
                    
                    +14.7%

17 yrs · FY2009–FY2025 9 filed · 0 derived · 0 blank

1Y 3Y 5Y 10Y

Dollars % of revenue % of assets YoY % CAGR

Each cell as a share of that year’s revenue.

Balance Sheet

Assets, liabilities, and equity

29 accounts · 5 years

Total assets $10.4B

Total liabilities $9.2B

Shareholders equity $1.2B

Account	2025	2024	2023	2022	2021
Assets
Cash and Cash Equivalents	36.7%	48.3%	26.4%	38.1%	39.5%
Short Term Investments	19.5%	18.9%	19.3%	12.4%	48.9%
Accounts Receivable	24.9%	24.6%	26.4%	28.6%	24.2%
Inventory	5.9%	5.3%	9.1%	6.0%	5.3%
Prepaid Expenses	3.3%	2.1%	1.9%	1.7%	2.0%
Other Current Assets	1.8%	2.2%	2.8%	4.6%	7.1%
Total Current Assets	86.8%	100.3%	83.5%	86.3%	107.7%
Property,Plant and Equipment	23.8%	22.7%	19.7%	20.3%	20.6%
Goodwill	3.8%	4.0%	2.4%	2.9%	3.7%
Intangible Assets	1.4%	1.9%	0.7%	1.3%	1.9%
Long Term Investments	5.0%	—	—	1.0%	13.2%
Deferred Tax Assets	19.3%	22.4%	16.4%	12.9%	10.2%
Other Noncurrent Assets	1.8%	2.2%	2.8%	4.6%	7.1%
Total Assets	152.8%	163.9%	136.8%	141.0%	177.1%
Liabilities
Accounts Payable	3.4%	3.2%	3.9%	5.5%	4.4%
Accrued Liabilities	5.2%	5.7%	8.0%	6.0%	5.9%
Current Portion of Long Term Debt	7.3%	—	—	—	—
Other Current Liabilities	2.1%	2.2%	2.4%	1.9%	1.8%
Total Current Liabilities	74.0%	68.2%	70.1%	69.7%	69.4%
Long Term Debt	7.3%	16.7%	18.7%	22.4%	29.6%
Deferred Tax Liabilities	0.0%	2.9%	3.0%	3.3%	3.7%
Other Noncurrent Liabilities	2.1%	2.2%	2.4%	1.9%	1.8%
Total Liabilities	134.6%	138.8%	145.6%	147.4%	153.2%
Equity
Common Stock	0.0%	0.0%	0.0%	0.0%	0.0%
Additional Paid In Capital	26.0%	27.5%	26.7%	29.1%	37.5%
Retained Earnings	-7.5%	-2.0%	-35.1%	-35.0%	-14.0%
Accumulated Other Comprehensive Income	-0.4%	-0.4%	-0.4%	-0.5%	-0.1%
Total Stockholders Equity	18.2%	25.1%	-8.7%	-6.4%	23.4%
Total Liabilitiesand Equity	152.8%	163.9%	136.8%	141.0%	177.1%

Income Statement

Revenue, expense, and profitability

20 accounts · 5 years

Revenue $6.8B

Operating income $2.1B

Net income $1.9B

Account	2025	2024	2023	2022	2021
IncomeStatement
Revenues Total Revenue	100.0%	100.0%	100.0%	100.0%	100.0%
Expenses Cost of Revenue	19.5%	19.4%	23.3%	24.6%	23.4%
Expenses Research and Development	12.0%	12.0%	11.6%	11.6%	12.7%
Expenses Selling,General and Administrative	3.4%	4.0%	4.0%	3.8%	4.3%
Expenses Depreciation and Amortization	2.2%	2.1%	2.1%	2.4%	2.5%
Expenses Share Based Compensation	4.1%	4.3%	4.7%	4.9%	6.2%
Expenses Operating Expenses	49.8%	50.3%	53.3%	53.5%	57.1%
Other Income Expense Gross Profit	80.5%	80.6%	76.7%	75.4%	76.6%
Other Income Expense Operating Income	30.7%	30.3%	23.4%	21.9%	19.5%
Other Income Expense Interest Income	2.4%	2.6%	2.3%	0.4%	0.1%
Other Income Expense Interest Expense	0.3%	0.3%	0.4%	0.4%	0.4%
Other Income Expense Other Income/expense	0.8%	2.0%	-0.1%	-0.3%	-0.3%
Other Income Expense Income Before Tax	33.6%	34.6%	25.1%	21.6%	18.8%
Income Tax Income Tax Expense	6.5%	4.8%	2.7%	0.7%	0.4%
net Income net Income	27.3%	29.3%	21.6%	19.4%	18.2%
net Income Comprehensive Income	27.3%	29.2%	21.7%	19.1%	18.0%
Earnings Per Share Basic Eps	0.0%	0.0%	0.0%	0.0%	0.0%
Earnings Per Share Diluted Eps	0.0%	0.0%	0.0%	0.0%	0.0%
Earnings Per Share Weighted Average Shares Basic	11.1%	12.8%	14.7%	17.9%	24.4%
Earnings Per Share Weighted Average Shares Diluted	11.2%	13.0%	14.9%	18.2%	25.0%

Cash Flow Statement

Operating, investing, and financing flows

19 accounts · 5 years

Operating cash flow $2.6B

Investing cash flow $-599.1M

Financing cash flow $-2.4B

Account	2025	2024	2023	2022	2021
CashFlow
Operating Activities net Income	27.3%	29.3%	21.6%	19.4%	18.2%
Operating Activities Depreciation and Amortization	2.2%	2.1%	2.1%	2.4%	2.5%
Operating Activities Stock Based Compensation	4.1%	4.3%	4.7%	4.9%	6.2%
Operating Activities Deferred Income Taxes	1.0%	-3.7%	-5.8%	-5.1%	-2.8%
Operating Activities Changes In Operating Assets and Liabilities	17.6%	6.5%	30.5%	43.3%	29.5%
Operating Activities net Cash From Operating Activities	38.1%	37.9%	36.5%	39.2%	44.9%
Investing Activities Business Acquisitions	0.6%	4.6%	0.0%	0.7%	2.2%
Investing Activities Proceeds From Sale of Investments	26.4%	31.8%	26.7%	33.1%	44.0%
Investing Activities Other Investing Activities	-0.0%	-0.0%	-0.0%	0.0%	-0.0%
Investing Activities net Cash From Investing Activities	-8.8%	-12.2%	-12.2%	17.3%	-39.6%
Financing Activities Repurchase of Common Stock	33.7%	0.0%	28.3%	45.1%	22.2%
Financing Activities Proceeds From Stock Issuance	0.7%	1.1%	0.8%	0.6%	0.8%
Financing Activities Tax Withholding On Stock Based Compensation	1.9%	1.7%	2.1%	3.6%	5.0%
Financing Activities Other Financing Activities	-0.0%	-0.2%	-0.0%	-0.1%	-0.0%
Financing Activities net Cash From Financing Activities	-34.9%	-0.8%	-29.6%	-48.2%	2.5%
Cash Reconciliation Effect of Exchange Rate On Cash	-0.0%	-0.0%	-0.0%	-0.0%	-0.0%
Cash Reconciliation net Change In Cash	-5.6%	24.8%	-5.4%	8.2%	7.7%
Cash Reconciliation Cash At Beginning of Period	36.7%	48.3%	26.4%	38.1%	39.5%
Cash Reconciliation Cash At End of Period	36.7%	48.3%	26.4%	38.1%	39.5%

Key Ratios

Margins, returns, liquidity, leverage, efficiency

Computed at import · 5 years

Ratio	2025	2024	2023	2022	2021
Profitability
Gross margin	+80.5%	+80.6%	+76.7%	+75.4%	+76.6%
Operating margin	+30.7%	+30.3%	+23.4%	+21.9%	+19.5%
Net margin	+27.3%	+29.3%	+21.6%	+19.4%	+18.2%
FCF margin	—	—	—	—	—
Growth
Revenue CAGR (3y)	+15.5%	+21.2%	+26.9%	+26.9%	+22.8%
Returns
ROE	+149.8%	+116.8%	-247.7%	-304.4%	+77.6%
ROA	+17.8%	+17.9%	+15.8%	+13.8%	+10.3%
ROIC	-643.8%	-400.9%	-127.4%	-96.3%	+141.0%
Liquidity
Current ratio	1.17x	1.47x	1.19x	1.24x	1.55x
Quick ratio	0.83x	1.07x	0.75x	0.96x	0.92x
Leverage
D/E	7.40x	5.54x	-16.66x	-23.12x	6.55x
Interest coverage	103.72x	90.17x	59.10x	53.87x	43.65x
Efficiency
Asset turnover	0.65x	0.61x	0.73x	0.71x	0.56x
Cash conversion cycle	+137d	+129d	+179d	+111d	+101d

Valuation

Price against fundamentals

FY2025 fundamentals · no price

No price data cached, so there is nothing to multiply. Load prices from the Stock Data tab and this panel reprices itself.

Notes

Your annotations

Not watched

Fortinet

Assets, liabilities, and equity

Revenue, expense, and profitability

Operating, investing, and financing flows

Margins, returns, liquidity, leverage, efficiency

Price against fundamentals

Your annotations

One-year price and volume history

Price data unavailable

Assets, liabilities, and equity

Revenue, expense, and profitability

Operating, investing, and financing flows

Margins, returns, liquidity, leverage, efficiency

Price against fundamentals

Your annotations

One-year price and volume history

Price data unavailable

Recent price history