$20 B

ANET Mkt cap, 20-Jul-2018

$472.5 M

Arista Networks Revenue Q1, 2018
Arista Networks Gross profit (Q1, 2018)302.9 M
Arista Networks Gross profit margin (Q1, 2018), %64.1%
Arista Networks Net income (Q1, 2018)144.5 M
Arista Networks EBIT (Q1, 2018)138.7 M
Arista Networks Cash, 31-Mar-2018886.2 M

Arista Networks Income Statement

Annual

usdFY, 2014FY, 2015FY, 2016

Revenue

584.1 m837.6 m328 m

Revenue growth, %

43%(61%)

Cost of goods sold

174 m294 m117.8 m

Gross profit

410.1 m543.6 m210.2 m

Gross profit Margin, %

70%65%64%

Sales and marketing expense

109.1 m38.3 m

R&D expense

209.4 m71.4 m

General and administrative expense

75.7 m22.9 m

Operating expense total

394.3 m132.7 m

EBIT

125.5 m149.3 m77.5 m

EBIT margin, %

21%18%24%

Interest expense

3.2 m918 k

Pre tax profit

146 m77.1 m

Income tax expense

34.7 m24.9 m18.4 m

Net Income

86.9 m121.1 m184.2 m

Quarterly

USDQ2, 2014Q3, 2014Q1, 2015Q2, 2015Q3, 2015Q1, 2016Q2, 2016Q3, 2016Q1, 2017Q2, 2017Q1, 2018

Revenue

137.9 m155.5 m179 m195.6 m217.5 m242.2 m268.7 m290.3 m335.5 m405.2 m472.5 m

Cost of goods sold

44.6 m54.5 m61.3 m67.7 m75.8 m87.1 m97.3 m103.8 m121.3 m145.4 m169.6 m

Gross profit

93.4 m101 m117.8 m127.9 m141.7 m155.1 m171.5 m186.4 m214.2 m259.8 m302.9 m

Gross profit Margin, %

68%65%66%65%65%64%64%64%64%64%64%

Sales and marketing expense

20.7 m21 m24.6 m26.7 m26.5 m27.6 m31.7 m33.2 m37 m38.6 m42.1 m

R&D expense

34.9 m36.2 m43.3 m49.9 m58.7 m62.5 m69 m70.6 m81.6 m81.2 m102.4 m

General and administrative expense

7.1 m9.9 m14.1 m18.4 m25.2 m15.2 m17.5 m19.5 m22.2 m23.3 m19.7 m

Operating expense total

62.7 m67.1 m82 m95 m110.5 m105.4 m118.3 m123.4 m140.8 m143.1 m164.2 m

EBIT

30.7 m33.9 m35.8 m32.9 m31.3 m49.7 m53.2 m63 m73.4 m116.6 m138.7 m

EBIT margin, %

22%22%20%17%14%21%20%22%22%29%29%

Interest expense

1.1 m764 k821 k832 k753 k751 k732 k735 k715 k623 k687 k

Interest income

2.5 m

Pre tax profit

31.7 m32.3 m34.5 m32.4 m30.6 m49.3 m52.8 m62.9 m117.1 m

Income tax expense

10.1 m10.4 m10 m8.4 m1.9 m14.1 m13.9 m11.7 m(9.2 m)14.4 m(1.6 m)

Net Income

21.6 m21.9 m24.5 m24 m28.7 m35.2 m38.9 m51.3 m83 m102.7 m144.5 m

Arista Networks Balance Sheet

Annual

USDFY, 2014FY, 2015FY, 2016

Cash

240 m687.3 m567.9 m

Accounts Receivable

651.9 m1.4 b

Inventories

80.5 m92.1 m236.5 m

Current Assets

679.5 m974.3 m1.5 b

PP&E

71.6 m79.7 m77 m

Total Assets

811 m1.2 b1.7 b

Accounts Payable

32.4 m44 m79.5 m

Current Liabilities

144.4 m235 m459.6 m

Total Liabilities

621.2 m

Additional Paid-in Capital

426.2 m537.9 m674.2 m

Retained Earnings

129.8 m250.9 m435.1 m

Total Equity

788.2 m1.1 b

Financial Leverage

1.5 x1.6 x

Quarterly

USDQ2, 2014Q3, 2014Q1, 2015Q2, 2015Q3, 2015Q1, 2016Q2, 2016Q3, 2016Q1, 2017Q2, 2017Q1, 2018

Cash

397.2 m408.6 m275.2 m343 m418.5 m710.7 m531.1 m500.5 m746.6 m823.5 m886.2 m

Inventories

71.1 m62.6 m91.2 m100.3 m109.9 m84 m118.1 m162.1 m286.8 m363.8 m268.1 m

Current Assets

562.7 m588.4 m736 m850.2 m921.1 m1 b1.1 b1.3 b1.7 b1.9 b2.4 b

PP&E

68.8 m67 m72.8 m73.2 m75.2 m79.9 m79.7 m78.1 m76.3 m75.8 m73.8 m

Total Assets

642.8 m691.9 m875.1 m990.8 m1.1 b1.2 b1.3 b1.5 b1.9 b2.2 b2.6 b

Accounts Payable

20 m19.8 m29.1 m43.8 m31.5 m24.8 m60.1 m77 m61 m80.4 m70.4 m

Current Liabilities

97.7 m101.8 m148.3 m202.5 m225 m214.3 m263.4 m355.1 m532.5 m610.8 m457.8 m

Long-term debt

Total Debt

Total Liabilities

181.6 m199 m264.6 m325.3 m349.7 m360.1 m418.2 m507.7 m711.2 m805.2 m735 m

Preferred Stock

Additional Paid-in Capital

384.3 m394.2 m456.5 m487.4 m516.6 m564.3 m592.5 m636.1 m711.1 m737.4 m841.4 m

Retained Earnings

76.9 m98.8 m154.3 m178.3 m207 m286.2 m325.1 m376.3 m518.9 m621.6 m1 b

Total Equity

665.5 m723.2 m849.9 m916.8 m1 b1.2 b1.4 b1.8 b

Financial Leverage

1.5 x1.5 x1.4 x1.5 x1.5 x1.6 x1.6 x1.4 x

Arista Networks Cash Flow

Annual

usdFY, 2014FY, 2015FY, 2016

Net Income

86.9 m121.1 m184.2 m

Depreciation and Amortization

10 m13.7 m19.7 m

Accounts Receivable

(19.8 m)(47.3 m)(108.9 m)

Inventories

(13.4 m)(14.1 m)(144.4 m)

Accounts Payable

14 m9 m38.7 m

Cash From Operating Activities

126.4 m447.3 m131.4 m

Purchases of PP&E

(13.1 m)(20 m)(21.4 m)

Cash From Investing Activities

(249.4 m)184.2 m(326 m)

Cash From Financing Activities

261.3 m63.1 m75.6 m

Income Taxes Paid

44.8 m6.6 m39.6 m

Quarterly

USDQ2, 2014Q3, 2014Q1, 2015Q2, 2015Q3, 2015Q1, 2016Q2, 2016Q3, 2016Q1, 2017Q1, 2018

Net Income

21.6 m21.9 m24.5 m24 m28.7 m35.2 m38.9 m51.3 m83 m144.5 m

Accounts Receivable

40 m

Inventories

71.1 m62.6 m91.2 m100.3 m109.9 m84 m118.1 m162.1 m286.8 m38.1 m

Accounts Payable

20 m19.8 m29.1 m43.8 m31.5 m24.8 m60.1 m77 m61 m20 m

Cash From Operating Activities

195.5 m

Purchases of PP&E

(6.3 m)

Cash From Investing Activities

(183.9 m)

Cash From Financing Activities

15.3 m

Arista Networks Ratios

USDY, 2018

Financial Leverage

1.4 x
Report incorrect company information

Arista Networks Operating Metrics

Arista Networks's Units Shipped was reported to be 10 m in FY, 2016. Arista Networks's Customers was reported to be 4.2 k in FY, 2016.
FY, 2014FY, 2015FY, 2016

Countries

70 70 80

Customers

3 k3.70 k4.20 k

Units Shipped

3 m5 m10 m
Report incorrect company information