Nutanix Financial Statements (NTNX)
|
|
|
|
Report date
|
|
|
21.09.2021 |
24.05.2023 |
21.09.2023 |
19.09.2024 |
24.09.2025 |
|
02.03.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
1 394 |
1 581 |
1 863 |
2 149 |
2 538 |
|
2 686 |
|
Operating Income, bln rub |
|
|
-662.1 |
-458.9 |
-207.2 |
7.56 |
172.5 |
|
215.3 |
|
EBITDA, bln rub |
? |
|
-842.8 |
-631.0 |
-93.1 |
141.3 |
292.7 |
|
337.2 |
|
Net profit, bln rub |
? |
|
-1 034 |
-797.5 |
-254.6 |
-124.8 |
188.4 |
|
267.1 |
|
|
OCF, bln rub |
? |
|
-99.8 |
67.5 |
272.4 |
672.9 |
821.5 |
|
832.2 |
|
CAPEX, bln rub |
? |
|
58.6 |
49.1 |
65.4 |
75.3 |
71.3 |
|
55.1 |
|
FCF, bln rub |
? |
|
-158.5 |
18.5 |
207.0 |
597.7 |
750.2 |
|
777.1 |
|
Dividend payout, bln rub
|
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
|
Ordinary share dividend yield, %
|
|
|
|
|
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
OPEX, bln rub |
|
|
1 763 |
1 717 |
1 738 |
1 817 |
2 031 |
|
2 125 |
|
Cost of production, bln rub |
|
|
291.9 |
321.2 |
332.2 |
324.1 |
334.8 |
|
345.5 |
|
R&D, bln rub |
|
|
557.0 |
572.0 |
581.0 |
639.0 |
736.8 |
|
769.8 |
|
Interest expenses, bln rub |
|
|
79.9 |
60.7 |
64.1 |
169.4 |
19.7 |
|
20.3 |
|
|
Assets, bln rub |
|
|
2 277 |
2 366 |
2 527 |
2 144 |
3 283 |
|
3 277 |
|
Net Assets, bln rub |
? |
|
-1 012 |
-800.5 |
-707.4 |
-728.1 |
-694.5 |
|
-831.3 |
|
Debt, bln rub |
|
|
1 193 |
1 442 |
1 330 |
695.2 |
1 483 |
|
1 543 |
|
Cash, bln rub |
|
|
1 214 |
1 324 |
1 437 |
994.3 |
1 993 |
|
1 874 |
|
Net debt, bln rub |
|
|
-20.5 |
117.5 |
-107.5 |
-299.1 |
-509.9 |
|
-331.1 |
|
|
Ordinary share price, rub |
|
|
|
|
30.2 |
50.5 |
75.2 |
|
53.7 |
|
Number of ordinary shares, mln |
|
|
206.5 |
220.5 |
233.2 |
244.7 |
267.5 |
|
269.1 |
|
|
Market cap, bln rub |
|
|
0 |
0 |
7 044 |
12 362 |
20 106 |
|
14 445 |
|
EV, bln rub |
? |
|
-20 |
117 |
6 937 |
12 063 |
19 596 |
|
14 114 |
|
Book value, bln rub |
|
|
-1 229 |
-1 002 |
-897 |
-919 |
-882 |
|
-1 019 |
|
|
EPS, rub |
? |
|
-5.01 |
-3.62 |
-1.09 |
-0.51 |
0.70 |
|
0.99 |
|
FCF/share, rub |
|
|
-0.77 |
0.08 |
0.89 |
2.44 |
2.80 |
|
2.89 |
|
BV/share, rub |
|
|
-5.95 |
-4.54 |
-3.85 |
-3.75 |
-3.30 |
|
-3.79 |
|
|
EBITDA margin, % |
? |
|
-60.4% |
-39.9% |
-5.00% |
6.57% |
11.5% |
|
12.6% |
|
Net margin, % |
? |
|
-74.2% |
-50.5% |
-13.7% |
-5.81% |
7.42% |
|
9.95% |
|
FCF yield, % |
? |
|
|
|
2.94% |
4.83% |
3.73% |
|
5.38% |
|
ROE, % |
? |
|
102.2% |
99.6% |
36.0% |
17.1% |
-27.1% |
|
-32.1% |
|
ROA, % |
? |
|
-45.4% |
-33.7% |
-10.1% |
-5.82% |
5.74% |
|
8.15% |
|
|
P/E |
? |
|
0.00 |
0.00 |
-27.7 |
-99.1 |
106.7 |
|
54.1 |
|
P/FCF |
|
|
0.00 |
0.00 |
34.0 |
20.7 |
26.8 |
|
18.6 |
|
P/S |
? |
|
0.00 |
0.00 |
3.78 |
5.75 |
7.92 |
|
5.38 |
|
P/BV |
? |
|
0.00 |
0.00 |
-7.85 |
-13.5 |
-22.8 |
|
-14.2 |
|
EV/EBITDA |
? |
|
0.02 |
-0.19 |
-74.5 |
85.4 |
66.9 |
|
41.9 |
|
Debt/EBITDA |
|
|
0.02 |
-0.19 |
1.15 |
-2.12 |
-1.74 |
|
-0.98 |
|
|
R&D/CAPEX, % |
|
|
949.7% |
1 166% |
888.3% |
849.1% |
1 034% |
|
1 397% |
|
|
CAPEX/Revenue, % |
|
|
4.21% |
3.10% |
3.51% |
3.50% |
2.81% |
|
2.05% |
|
| Nutanix shareholders |
