Nutanix Statements
NT
Nutanix Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
524.58
100
79.619
15.2
444.96
84.8
159.22
30.4
297.23
56.7
454.84
86.7
-9.881
-1.9
1.92
0.4
-1.261
-0.2
-10.929
-2.08
4.687
0.9
-15.616
-3
-0.064
245.77
565.23
100
81.556
14.4
483.68
85.6
160.4
28.4
286.35
50.7
446.83
79.1
36.845
6.5
0.998
0.2
1.098
0.2
39.141
6.9
6.346
1.1
32.795
5.8
0.11
298.54
511.05
100
81.559
16
429.5
84
149.68
29.3
268.99
52.6
418.7
81.9
10.794
2.1
-0.961
-0.2
-4.314
-0.8
-10.981
-2.1
4.872
1
-15.853
-3.1
-0.066
241.49
494.2
100
81.4
16.5
412.9
83.5
150.7
30.5
306.9
62.1
457.7
92.6
-44.8
-9.07
-3.5
-0.7
-3.2
-0.6
-7.1
-1.4
6.2
1.3
-13.3
-2.7
-0.06
237.9
448.6
100
82
18.3
366.6
81.7
140.7
31.4
267.8
59.7
408.7
91.1
-42.1
-9.4
-5
-1.1
-2.2
-0.5
-65.8
-14.7
5.2
1.2
-71
-15.8
-0.3
234.7
486.5
100
86.4
17.8
400.1
82.2
140
28.8
299.9
61.6
440.1
90.5
-40
-8.2
-6.9
-1.4
-3.2
-0.7
-66.6
-13.7
4.2
0.9
-70.8
-14.6
-0.31
231.9
433.6
100
82
18.9
351.6
81.1
147.2
33.9
267.7
61.7
415.3
95.8
-63.7
-14.7
-10.2
-2.4
-3.2
-0.7
-94.1
-21.7
5.4
1.2
-99.5
-22.9
-0.43
231.1
385.5
100
79.7
20.7
305.9
79.4
144.3
37.4
294.5
76.4
439.4
114
-133.6
-34.7
-13
-3.4
1.7
0.4
-145
-37.6
6.3
1.6
-151.3
-39.2
-0.67
225.5
403.7
100
79.8
19.8
323.8
80.2
142.3
35.2
273.5
67.7
416.6
103.2
-92.7
-23
-14.2
-3.5
-1.5
-0.4
-108.4
-26.9
3.6
0.9
-112
-27.7
-0.5
222.5
413.1
100
80
19.4
333.1
80.6
141.9
34.4
285.4
69.1
427.9
103.6
-94.8
-22.9
-14.6
-3.5
-0.7
-0.2
-110.1
-26.7
5.3
1.3
-115.4
-27.9
-0.53
218.8
378.5
100
81.4
21.5
297.1
78.5
144.5
38.2
289.5
76.5
434.7
114.8
-137.6
-36.4
-212.2
-56.06
-1.4
-0.4
-416.2
-110
4
1.1
-420.2
-111.02
-1.93
218
390.7
100
78.8
20.2
311.9
79.8
141.7
36.3
313.1
80.1
455.4
116.6
-143.5
-36.7
-209.7
-53.7
-1.9
-0.5
-354.8
-90.8
4.7
1.2
-359.5
-92.01
-1.69
212.7
344.5
100
74.5
21.6
270
78.4
144.9
42.1
305
88.5
450.6
130.8
-180.6
-52.4
63.9
18.5
-2.5
-0.7
-119.2
-34.6
4.4
1.3
-123.6
-35.9
-0.6
207.7
346.4
100
71
20.5
275.4
79.5
135.6
39.1
295.5
85.3
431.6
124.6
-156.2
-45.09
-122.2
-35.3
-3.8
-1.1
-282.2
-81.5
5.1
1.5
-287.4
-83
-1.42
202.5
312.8
100
67.7
21.6
245.1
78.4
135.8
43.4
290.4
92.8
426.8
136.4
-181.8
-58.1
-77.1
-24.6
-1.6
-0.5
-260.8
-83.4
4.2
1.3
-265
-84.7
-1.31
203.1
327.9
100
67
20.4
260.9
79.6
135.3
41.3
296.3
90.4
432.2
131.8
-171.4
-52.3
-8
-2.4
-1.7
-0.5
-181.1
-55.2
4.2
1.3
-185.3
-56.5
-0.93
200.2
318.3
100
72.3
22.7
246
77.3
141.3
44.4
334.2
105
476.1
149.6
-230.2
-72.3
-7.9
-2.5
2.3
0.7
-235.8
-74.08
4.9
1.5
-240.7
-75.6
-1.23
196.4
346.8
100
75.2
21.7
271.5
78.3
139.1
40.1
338.9
97.7
478.6
138
-207.1
-59.7
-7.8
-2.2
1.9
0.5
-212.9
-61.4
4.6
1.3
-217.6
-62.7
-1.13
192.7
314.8
100
72.2
22.9
242.6
77.1
138.2
43.9
324
102.9
462.9
147
-220.3
-70
-7.6
-2.4
2.6
0.8
-225.4
-71.6
3.9
1.2
-229.3
-72.8
-1.21
189.7
299.9
100
69
23
230.9
77
129.2
43.1
283.6
94.6
413.4
137.8
-182.5
-60.9
-7.5
-2.5
2.8
0.9
-187.2
-62.4
7.1
2.4
-194.3
-64.8
-1.04
186.4
287.6
100
75.1
26.1
212.5
73.9
138
48
277.9
96.6
416.5
144.8
-204
-70.9
-7.4
-2.6
4.2
1.5
-207.4
-72.1
2.4
0.8
-209.8
-72.9
-1.15
183
335.4
100
86
25.6
249.4
74.4
123
36.7
241.8
72.1
365.5
109
-116.2
-34.6
-7.3
-2.2
2.9
0.9
-120.6
-36
2.2
0.7
-122.8
-36.6
-0.68
179.4
313.3
100
74.1
23.7
239.2
76.3
110.5
35.3
223.1
71.2
334.2
106.7
-95
-30.3
-7.1
-2.3
4.4
1.4
-97.9
-31.2
-3.6
-1.1
-94.3
-30.1
-0.6
156.8
303.7
100
73.3
24.1
230.5
75.9
97.1
32
212.4
69.9
309.7
102
-79.2
-26.08
-7
-2.3
3
1
-83.3
-27.4
-89.2
-29.4
-87.4
-28.8
-0.51
171.2
289.4
100
95.6
33
193.8
67
81.3
28.1
193.6
66.9
275.1
95.1
-81.3
-28.09
-6.9
-2.4
2.7
0.9
-86.5
-29.9
-0.8
-0.3
-85.7
-29.6
-0.51
166.8
286.7
100
108.5
37.8
178.2
62.2
70.9
24.7
167
58.2
238.1
83
-59.9
-20.9
-0.7
-0.2
-0.1
-0.03
-60.7
-21.2
1.9
0.7
-62.6
-21.8
-0.39
161.7
275.6
100
108.6
39.4
166.9
60.6
64.5
23.4
161.2
58.5
226
82
-59
-21.4
—
0
-0.2
-0.07
-59.2
-21.5
2.3
0.8
-61.5
-22.3
-0.39
156.8
252.5
100
97.5
38.6
154.9
61.3
67.8
26.9
150.9
59.8
219
86.7
-64
-25.3
—
0
-0.5
-0.2
-64.6
-25.6
1.6
0.6
-66.1
-26.2
-0.43
153.6
205.7
100
83.2
40.4
122.5
59.6
74.6
36.3
142.1
69.1
217
105.5
-94.5
-45.9
—
0
0.3
0.1
-94.2
-45.8
2.6
1.3
-96.8
-47.06
-0.67
144.1
199.2
100
76.8
38.6
122.4
61.4
70.9
35.6
126.6
63.6
197.8
99.3
-75.4
-37.9
—
0
-0.4
-0.2
-75.8
-38.05
0.5
0.3
-76.4
-38.4
-0.54
142
188.6
100
69.8
37
118.8
63
75.3
39.9
157.8
83.7
233.2
123.6
-114.5
-60.7
—
0
-25.7
-13.6
-140.2
-74.3
0.1
0.05
-140.3
-74.4
-1.89
74.4
139.8
100
54.4
38.9
85.4
61.1
35.1
25.1
98.2
70.2
133.3
95.4
-47.9
-34.3
—
0
-1
-0.7
-48.9
-35
1
0.7
-49.9
-35.7
-0.37
136.4
114.7
100
43.4
37.8
71.3
62.2
31.4
27.4
84.6
73.8
116
101.1
-44.7
-39
—
0
-2.1
-1.8
-46.8
-40.8
—
0
-46.8
-40.8
-0.34
136.4
102.7
100
37.9
36.9
64.8
63.1
26
25.3
74
72.1
100
97.4
-35.2
-34.3
—
0
2.6
2.5
-32.6
-31.7
0.6
0.6
-33.2
-32.3
-0.24
136.4
87.8
100
35.1
40
52.7
60
23.9
27.2
66
75.2
89.8
102.3
-37.2
-42.4
—
0
-0.9
-1.03
-38
-43.3
0.5
0.6
-38.5
-43.8
-0.28
136.4
74.1
100
30.3
40.9
43.8
59.1
22.7
30.6
55.6
75
78.3
105.7
-34.5
-46.6
—
0
-2.2
-3
-36.7
-49.5
0.5
0.7
-37.2
-50.2
-0.27
136.4
64.5
100
27
41.9
37.5
58.1
19.8
30.7
49.2
76.3
69
107
-31.5
-48.8
—
0
-0.7
-1.09
-32.1
-49.8
0.5
0.8
-32.6
-50.5
-0.24
136.4
39.1
100
17.3
44.2
21.7
55.5
13
33.2
35.3
90.3
48.4
123.8
-26.6
-68.03
—
0
-2.6
-6.6
-29.1
-74.4
0.3
0.8
-29.4
-75.2
-0.22
136.4