Cloudflare, Inc. (NET) Annual Margin Report - Discounting Cash Flows
NET
Cloudflare, Inc.
NET (NYSE)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Feb 15
2025
Dec 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
Revenue 1,489 2,168 2,168 1,670 1,297 975.2 656.4
Revenue Growth Rate 32.07% 0% 29.85% 28.76% 32.97% 48.57% 52.28%
Cost of Revenue 361.8 552.5 552.5 378.7 307 232.6 147.1
Gross Profit 1,127 1,615 1,615 1,291 989.7 742.6 509.3
Gross Margin 76.07% 74.51% 74.51% 77.32% 76.32% 76.15% 77.59%
Operating Income -202.8 -207.2 -207.2 -154.8 -250.9 -248.8 -148.2
Operating Margin -15.97% -9.56% -9.56% -9.27% -19.35% -25.51% -22.58%
Net Income -153.5 -102.3 -102.3 -78.8 -183.9 -193.4 -260.3
Net Margin -14.64% -4.72% -4.72% -4.72% -14.19% -19.83% -39.66%

Monetary values in USD

amounts except #

Average LTM
Feb 15
2025
Dec 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
Revenue 1,489 2,168 2,168 1,670 1,297 975.2 656.4
Cash From Operating Activities Margin 20.58% 30.76% 27.82% 22.79% 19.62% 12.67% 9.85%
Cash From Operating Activities 348.8 666.9 603.1 380.4 254.4 123.6 64.65
Free Cash Flow Margin 6.47% 15.31% 13.26% 11.7% 9.21% -4.08% -6.56%
Free Cash Flow 141.9 331.8 287.5 195.4 119.5 -39.77 -43.09
Depreciation and Amortization Margin 9.56% 6.33% 7.37% 12.55% 10.47% 10.49% 10.15%
Depreciation and Amortization 135.2 137.2 159.8 209.5 135.8 102.3 66.61
Capital Expenditure Margin -14.11% -15.45% -14.56% -11.08% -10.41% -16.75% -16.41%
Capital Expenditure -207 -335 -315.6 -185 -134.9 -163.4 -107.7
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program