Financhill
Buy
68

ANET Quote, Financials, Valuation and Earnings

Last price:
$130.92
Seasonality move :
8.66%
Day range:
$129.25 - $131.72
52-week range:
$59.43 - $164.94
Dividend yield:
0%
P/E ratio:
50.01x
P/S ratio:
19.87x
P/B ratio:
13.90x
Volume:
5.5M
Avg. volume:
7.8M
1-year change:
16.12%
Market cap:
$165.5B
Revenue:
$7B
EPS (TTM):
$2.63
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.3B $2.9B $4.4B $5.9B $7B
Revenue Growth (YoY) -3.87% 27.21% 48.62% 33.75% 19.5%
 
Cost of Revenues $835.6M $1.1B $1.7B $2.2B $2.5B
Gross Profit $1.5B $1.9B $2.7B $3.6B $4.5B
Gross Profit Margin 63.94% 63.8% 61.07% 61.95% 64.13%
 
R&D Expenses $486.6M $586.8M $728.4M $854.9M $996.7M
Selling, General & Admin $295.6M $369.3M $420.2M $518.1M $550M
Other Inc / (Exp) $12M $6.1M $27.1M $12.4M $9.4M
Operating Expenses $782.2M $956M $1.1B $1.4B $1.5B
Operating Income $699.7M $924.7M $1.5B $2.3B $2.9B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $738.9M $930.9M $1.6B $2.4B $3.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $104.3M $90M $229.4M $334.7M $413M
Net Income to Company $634.6M $840.9M $1.4B $2.1B $2.9B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $634.6M $840.9M $1.4B $2.1B $2.9B
 
Basic EPS (Cont. Ops) $0.52 $0.69 $1.10 $1.69 $2.27
Diluted EPS (Cont. Ops) $0.50 $0.66 $1.07 $1.65 $2.23
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.3B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.3B
 
EBITDA $760.9M $990.6M $1.6B $2.3B $3B
EBIT $699.7M $924.7M $1.5B $2.3B $2.9B
 
Revenue (Reported) $2.3B $2.9B $4.4B $5.9B $7B
Operating Income (Reported) $699.7M $924.7M $1.5B $2.3B $2.9B
Operating Income (Adjusted) $699.7M $924.7M $1.5B $2.3B $2.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $748.7M $1.2B $1.5B $1.8B $2.3B
Revenue Growth (YoY) 23.66% 57.18% 28.27% 19.97% 27.47%
 
Cost of Revenues $270.1M $466.8M $567M $649.2M $818.1M
Gross Profit $478.6M $710M $942.4M $1.2B $1.5B
Gross Profit Margin 63.93% 60.33% 62.43% 64.15% 64.56%
 
R&D Expenses $153.1M $187.8M $212.4M $235.8M $326M
Selling, General & Admin $92.2M $104.8M $127.4M $140.6M $186M
Other Inc / (Exp) -$290K -$112K -$1.9M $12.3M --
Operating Expenses $245.3M $292.6M $339.7M $376.5M $512M
Operating Income $233.3M $417.3M $602.7M $785.3M $978.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $234.6M $424.2M $644.5M $882.9M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.3M $70.2M $99.2M $135M $224.1M
Net Income to Company $224.3M $354M $545.3M $747.9M $853M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $224.3M $354M $545.3M $747.9M $853M
 
Basic EPS (Cont. Ops) $0.18 $0.29 $0.44 $0.59 $0.68
Diluted EPS (Cont. Ops) $0.18 $0.28 $0.43 $0.58 $0.67
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.3B $1.3B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.3B
 
EBITDA $250.3M $439.2M $619.7M $800.8M $1B
EBIT $233.3M $417.3M $602.7M $785.3M $978.2M
 
Revenue (Reported) $748.7M $1.2B $1.5B $1.8B $2.3B
Operating Income (Reported) $233.3M $417.3M $602.7M $785.3M $978.2M
Operating Income (Adjusted) $233.3M $417.3M $602.7M $785.3M $978.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.8B $3.9B $5.6B $6.6B $8.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $999.4M $1.5B $2.2B $2.4B $3B
Gross Profit $1.8B $2.4B $3.4B $4.3B $5.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $562.7M $695.9M $833.9M $923.2M $1.2B
Selling, General & Admin $356.3M $410M $479.5M $551.5M $639.1M
Other Inc / (Exp) $2.1M $31M $15.1M $10.9M --
Operating Expenses $919.1M $1.1B $1.3B $1.5B $1.8B
Operating Income $853.6M $1.3B $2.1B $2.8B $3.6B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $863.8M $1.4B $2.2B $3.1B $4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $79.3M $198.6M $312.7M $405.8M $644.6M
Net Income to Company $784.5M $1.2B $1.9B $2.7B $3.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $784.5M $1.2B $1.9B $2.7B $3.4B
 
Basic EPS (Cont. Ops) $0.64 $0.95 $1.54 $2.13 $2.67
Diluted EPS (Cont. Ops) $0.62 $0.92 $1.50 $2.08 $2.63
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $921.2M $1.4B $2.2B $2.8B $3.7B
EBIT $853.6M $1.3B $2.1B $2.8B $3.6B
 
Revenue (Reported) $2.8B $3.9B $5.6B $6.6B $8.4B
Operating Income (Reported) $853.6M $1.3B $2.1B $2.8B $3.6B
Operating Income (Adjusted) $853.6M $1.3B $2.1B $2.8B $3.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.1B $3.1B $4.3B $5.1B $6.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $765.5M $1.2B $1.7B $1.8B $2.3B
Gross Profit $1.4B $1.9B $2.6B $3.3B $4.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $428.9M $538M $643.4M $711.7M $888.9M
Selling, General & Admin $270.2M $310.9M $370.3M $403.6M $492.8M
Other Inc / (Exp) -$913K $24M $11.9M $10.5M $9.6M
Operating Expenses $699.1M $848.9M $1B $1.1B $1.4B
Operating Income $659M $1.1B $1.6B $2.1B $2.8B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $663.6M $1.1B $1.7B $2.4B $3.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $62M $170.6M $254M $325M $556.7M
Net Income to Company $601.6M $925.4M $1.5B $2.1B $2.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $601.6M $925.4M $1.5B $2.1B $2.6B
 
Basic EPS (Cont. Ops) $0.49 $0.76 $1.19 $1.63 $2.03
Diluted EPS (Cont. Ops) $0.47 $0.73 $1.16 $1.60 $2.00
Weighted Average Basic Share $3.7B $3.7B $3.7B $3.8B $3.8B
Weighted Average Diluted Share $3.8B $3.8B $3.8B $3.8B $3.8B
 
EBITDA $709.6M $1.1B $1.7B $2.2B $2.9B
EBIT $659M $1.1B $1.6B $2.1B $2.8B
 
Revenue (Reported) $2.1B $3.1B $4.3B $5.1B $6.5B
Operating Income (Reported) $659M $1.1B $1.6B $2.1B $2.8B
Operating Income (Adjusted) $659M $1.1B $1.6B $2.1B $2.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.9B $3.4B $3B $5B $8.3B
Short Term Investments $2B $2.8B $2.4B $3.1B $5.5B
Accounts Receivable, Net $405.9M $540.9M $934.2M $1B $1.1B
Inventory $498.5M $696.4M $1.5B $1.9B $1.8B
Prepaid Expenses $267K $9M $314.2M $412.5M --
Other Current Assets $60.6M $172.9M -- $412.5M $632.3M
Total Current Assets $3.8B $4.8B $5.6B $8.4B $11.9B
 
Property Plant And Equipment $109.5M $143.8M $148.4M $157.5M $150.8M
Long-Term Investments $12.5M $24.5M $43.7M $63.1M $82.7M
Goodwill $189.7M $188.4M $265.9M $268.5M $268.5M
Other Intangibles $122.8M $93.6M $122.2M $88.8M $62M
Other Long-Term Assets $30.1M $33.4M $166.6M $151.9M $263.3M
Total Assets $4.7B $5.7B $6.8B $10B $14B
 
Accounts Payable $134.2M $202.6M $232.6M $435.1M $381.1M
Accrued Expenses $143.4M $226.6M $175.4M $273.1M $287.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $94.4M $87M $131M $161.9M $188.6M
Total Current Liabilities $768.2M $1.1B $1.3B $1.9B $2.7B
 
Long-Term Debt $72.4M $56.5M $44M $44.4M $37.5M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.8B $1.9B $2.7B $4B
 
Common Stock $8K $31K $31K $125K $126K
Other Common Equity Adj $238K -$8.3M -$33.9M -$3.3M -$13.2M
Common Equity $3.3B $4B $4.9B $7.2B $10B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.3B $4B $4.9B $7.2B $10B
 
Total Liabilities and Equity $4.7B $5.7B $6.8B $10B $14B
Cash and Short Terms $2.9B $3.4B $3B $5B $8.3B
Total Debt $72.4M $56.5M $44M $44.4M $37.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $3.4B $3B $4.5B $7.4B $10.1B
Short Term Investments $2.8B $2.3B $2.7B $4.3B --
Accounts Receivable, Net $401.6M $665M $833.4M $1.1B $1.5B
Inventory $600M $1.2B $2.1B $1.9B $2.2B
Prepaid Expenses $34.1M $1.4M $198.4M $113.7M --
Other Current Assets $90.2M $142.6M $274.1M $435M --
Total Current Assets $4.5B $5B $7.7B $10.9B $15.2B
 
Property Plant And Equipment $144.7M $154.7M $161.5M $93M $172.6M
Long-Term Investments $22.5M $43.9M $63.1M $1.4M $1.4M
Goodwill $188.4M $271M $268.5M $268.5M --
Other Intangibles $100.7M $131.5M $95.5M $68.7M --
Other Long-Term Assets $32.5M $59.7M $33.3M $220.3M --
Total Assets $5.4B $6.2B $9.1B $12.8B $18B
 
Accounts Payable $135.3M $278.5M $269M $289.2M $481M
Accrued Expenses $174.4M $240.6M $410.1M $216.4M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $72.4M $128.6M $469M $221.6M --
Total Current Liabilities $893.4M $1.3B $1.8B $2.4B $4.7B
 
Long-Term Debt $61.6M $47.1M $48M -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.8B $2.6B $3.6B $6.1B
 
Common Stock $8K $31K $31K $31K $100K
Other Common Equity Adj -$2M -$47.1M -$23.2M $9.6M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.9B $4.4B $6.5B $9.2B $11.9B
 
Total Liabilities and Equity $5.4B $6.2B $9.1B $12.8B $18B
Cash and Short Terms $3.4B $3B $4.5B $7.4B $10.1B
Total Debt $61.6M $47.1M $48M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $634.6M $840.9M $1.4B $2.1B $2.9B
Depreciation & Amoritzation $61.2M $65.8M $62.7M $70.6M $62M
Stock-Based Compensation $137M $186.9M $230.9M $296.8M $355.4M
Change in Accounts Receivable $10.7M -$127M -$401.5M -$105.9M -$106.1M
Change in Inventories -$235.3M -$170.4M -$638.9M -$655.5M $110.6M
Cash From Operations $735.1M $1B $492.8M $2B $3.7B
 
Capital Expenditures $15.4M $64.7M $44.6M $34.4M $32M
Cash Acquisitions $227.4M -- $145.1M -- --
Cash From Investing -$608.8M -$925.6M $216.3M -$687.5M -$2.5B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $395.2M $411.6M $670.3M $112.3M $423.6M
Other Financing Activities -$8.7M -$16.5M -$32.7M -$33.6M -$58.4M
Cash From Financing -$346.3M -$360.9M -$654.6M -$83.7M -$421.8M
 
Beginning Cash (CF) $893.2M $620.8M $671.7M $1.9B $2.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$218.1M -$272.4M $50.9M $1.3B $824.3M
Ending Cash (CF) $677.1M $346.6M $719M $3.2B $3.6B
 
Levered Free Cash Flow $719.7M $951.1M $448.2M $2B $3.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $224.3M $354M $545.3M $747.9M $853M
Depreciation & Amoritzation $17M $21.8M $7.9M $15.5M $23.2M
Stock-Based Compensation $53.1M $65.5M $85.4M $98.1M $127.9M
Change in Accounts Receivable -$31.4M -$65.6M -$53.6M $105.7M $134.2M
Change in Inventories -$32.5M -$247.7M -$29.2M $83.8M -$96.6M
Cash From Operations $272.6M $134.1M $699M $1.2B $1.3B
 
Capital Expenditures $45.9M $10.4M $11.2M $7M $30.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$425.3M $126.2M -$225.8M -$373.9M -$1.2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $134.2M $47.6M -- $65.2M --
Other Financing Activities -$4.3M -$6.7M -$8.2M -$11.5M --
Cash From Financing -$109.2M -$34.2M $15.2M -$55.6M $20.6M
 
Beginning Cash (CF) $631M $716.3M $1.7B $3.2B $2.3B
Foreign Exchange Rate Adjustment -$848K -$3M -$1.4M $1.7M -$1.6M
Additions / Reductions -$262.7M $223M $487M $746.6M $101.1M
Ending Cash (CF) $367.4M $936.2M $2.2B $3.9B $2.4B
 
Levered Free Cash Flow $226.7M $123.7M $687.8M $1.2B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $784.5M $1.2B $1.9B $2.7B $3.4B
Depreciation & Amoritzation $67.2M $74.2M $59.9M $61M $65.2M
Stock-Based Compensation $175.7M $217.2M $280.4M $336M $406.8M
Change in Accounts Receivable -$93.6M -$250.9M -$181.9M -$292.1M -$358.5M
Change in Inventories -$137.3M -$524.2M -$793M $123.6M -$385.7M
Cash From Operations $977.5M $677.6M $1.5B $3.2B $4.1B
 
Capital Expenditures $63.1M $43.5M $38.9M $25.6M $95M
Cash Acquisitions $161.1M $145.1M -- -- $300M
Cash From Investing -$1.1B $235M -$433.3M -$1.5B -$3.9B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $235.5M $843.6M $115.1M $299.8M $1.1B
Other Financing Activities -$13.4M -$31.4M -$31.1M -$57.1M --
Cash From Financing -$177.9M -$820.8M -$87.1M -$293.1M -$1.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$339.4M $85.3M $1B $1.4B -$848.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $914.4M $634.1M $1.5B $3.2B $4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $601.6M $925.4M $1.5B $2.1B $2.6B
Depreciation & Amoritzation $50.6M $59M $56.2M $46.7M $49.8M
Stock-Based Compensation $135.6M $166M $215.4M $254.6M $306.1M
Change in Accounts Receivable -$6.1M -$129.9M $89.7M -$96.5M -$348.9M
Change in Inventories -$96M -$449.8M -$603.8M $175.2M -$321.1M
Cash From Operations $790.6M $452.3M $1.5B $2.7B $3.1B
 
Capital Expenditures $55.5M $34.2M $28.4M $19.6M $82.5M
Cash Acquisitions -- $145.1M -- -- $300M
Cash From Investing -$861.4M $299.2M -$350.5M -$1.1B -$2.6B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $235.5M $667.5M $112.3M $299.8M $983M
Other Financing Activities -$10.6M -$25.5M -$23.9M -$47.5M -$39.3M
Cash From Financing -$190M -$649.9M -$82.4M -$291.8M -$970.4M
 
Beginning Cash (CF) $2.4B $1.8B $4B $7.7B $6.4B
Foreign Exchange Rate Adjustment -$1.5M -$6.1M -$934K -$1M $1.7M
Additions / Reductions -$262.2M $95.5M $1.1B $1.2B -$435.8M
Ending Cash (CF) $2.1B $1.9B $5B $8.9B $6B
 
Levered Free Cash Flow $735.2M $418.2M $1.5B $2.7B $3B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock