Zscaler Financial Statements (ZS)
|
|
|
|
Report date
|
|
|
16.09.2021 |
15.09.2022 |
14.09.2023 |
12.09.2024 |
11.09.2025 |
|
26.02.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
673.1 |
1 091 |
1 617 |
2 168 |
2 673 |
|
3 001 |
|
Operating Income, bln rub |
|
|
-207.4 |
-327.4 |
-215.4 |
-123.9 |
-128.5 |
|
-142.8 |
|
EBITDA, bln rub |
? |
|
-105.8 |
-183.4 |
-76.7 |
64.8 |
112.4 |
|
137.7 |
|
Net profit, bln rub |
? |
|
-262.0 |
-390.3 |
-202.3 |
-57.7 |
-41.5 |
|
-67.6 |
|
|
OCF, bln rub |
? |
|
202.0 |
321.9 |
462.3 |
779.8 |
972.5 |
|
1 114 |
|
CAPEX, bln rub |
? |
|
58.3 |
90.6 |
128.7 |
194.9 |
245.8 |
|
240.3 |
|
FCF, bln rub |
? |
|
143.7 |
231.3 |
333.6 |
585.0 |
726.7 |
|
943.7 |
|
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 |
|
|
729.9 |
1 175 |
1 470 |
1 812 |
2 183 |
|
2 440 |
|
Cost of production, bln rub |
|
|
150.6 |
243.3 |
362.5 |
479.7 |
618.2 |
|
704.1 |
|
R&D, bln rub |
|
|
174.7 |
288.8 |
347.5 |
499.7 |
672.5 |
|
776.5 |
|
Interest expenses, bln rub |
|
|
53.4 |
56.6 |
6.82 |
13.1 |
9.52 |
|
10.4 |
|
|
Assets, bln rub |
|
|
2 258 |
2 833 |
3 608 |
4 705 |
6 420 |
|
6 754 |
|
Net Assets, bln rub |
? |
|
528.9 |
573.3 |
725.1 |
1 274 |
1 799 |
|
2 196 |
|
Debt, bln rub |
|
|
964.6 |
1 046 |
1 211 |
1 238 |
1 797 |
|
1 864 |
|
Cash, bln rub |
|
|
1 503 |
1 731 |
2 100 |
2 410 |
3 572 |
|
3 513 |
|
Net debt, bln rub |
|
|
-537.9 |
-685.6 |
-889.7 |
-1 172 |
-1 776 |
|
-1 648 |
|
|
Ordinary share price, rub |
|
|
|
|
160.4 |
179.4 |
285.6 |
|
182.4 |
|
Number of ordinary shares, mln |
|
|
135.7 |
140.9 |
144.9 |
149.6 |
154.4 |
|
159.7 |
|
|
Market cap, bln rub |
|
|
0 |
0 |
23 246 |
26 828 |
44 092 |
|
29 121 |
|
EV, bln rub |
? |
|
-538 |
-686 |
22 356 |
25 657 |
42 316 |
|
27 473 |
|
Book value, bln rub |
|
|
438 |
463 |
610 |
793 |
1 334 |
|
1 001 |
|
|
EPS, rub |
? |
|
-1.93 |
-2.77 |
-1.40 |
-0.39 |
-0.27 |
|
-0.42 |
|
FCF/share, rub |
|
|
1.06 |
1.64 |
2.30 |
3.91 |
4.71 |
|
5.91 |
|
BV/share, rub |
|
|
3.23 |
3.29 |
4.21 |
5.30 |
8.64 |
|
6.27 |
|
|
EBITDA margin, % |
? |
|
-15.7% |
-16.8% |
-4.74% |
2.99% |
4.21% |
|
4.59% |
|
Net margin, % |
? |
|
-38.9% |
-35.8% |
-12.5% |
-2.66% |
-1.55% |
|
-2.25% |
|
FCF yield, % |
? |
|
|
|
1.44% |
2.18% |
1.65% |
|
3.24% |
|
ROE, % |
? |
|
-49.5% |
-68.1% |
-27.9% |
-4.53% |
-2.31% |
|
-3.08% |
|
ROA, % |
? |
|
-11.6% |
-13.8% |
-5.61% |
-1.23% |
-0.65% |
|
-1.00% |
|
|
P/E |
? |
|
0.00 |
0.00 |
-114.9 |
-464.9 |
-1 063 |
|
-430.6 |
|
P/FCF |
|
|
0.00 |
0.00 |
69.7 |
45.9 |
60.7 |
|
30.9 |
|
P/S |
? |
|
0.00 |
0.00 |
14.4 |
12.4 |
16.5 |
|
9.70 |
|
P/BV |
? |
|
0.00 |
0.00 |
38.1 |
33.8 |
33.0 |
|
29.1 |
|
EV/EBITDA |
? |
|
5.08 |
3.74 |
-291.4 |
396.0 |
376.4 |
|
199.5 |
|
Debt/EBITDA |
|
|
5.08 |
3.74 |
11.6 |
-18.1 |
-15.8 |
|
-12.0 |
|
|
R&D/CAPEX, % |
|
|
299.6% |
318.8% |
270.0% |
256.4% |
273.6% |
|
323.2% |
|
|
CAPEX/Revenue, % |
|
|
8.66% |
8.30% |
7.96% |
8.99% |
9.19% |
|
8.01% |
|
| Zscaler shareholders |
