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

Margin Analysis (% of Revenue)

In USD

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016
Revenue 749.9 1,770 1,670 1,297 975.2 656.4 431.1 287 192.7 134.9 84.79
Revenue Growth Rate 41.07% 6.02% 28.76% 32.97% 48.57% 52.28% 50.18% 48.97% 42.81% 59.11%
Cost of Revenue 173.5 409.2 378.7 307 232.6 147.1 101.1 63.42 43.54 28.79 23.96
Gross Profit 576.3 1,361 1,291 989.7 742.6 509.3 330 223.6 149.1 106.1 60.83
Gross Margin 76.65% 76.88% 77.32% 76.32% 76.15% 77.59% 76.56% 77.9% 77.4% 78.66% 71.74%
Operating Income -114.9 -153.3 -154.8 -185.5 -201.2 -127.7 -106.8 -107.9 -84.9 -9.73 -17.03
Operating Margin -20.6% -8.66% -9.27% -14.3% -20.63% -19.45% -24.77% -37.61% -44.06% -7.21% -20.08%
Net Income -113.9 -81.71 -78.8 -183.9 -193.4 -260.3 -119.4 -105.8 -87.16 -10.75 -17.33
Net Margin -22.12% -4.62% -4.72% -14.19% -19.83% -39.66% -27.69% -36.87% -45.24% -7.97% -20.44%

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016
Revenue 749.9 1,770 1,670 1,297 975.2 656.4 431.1 287 192.7 134.9 84.79
Cash From Operating Activities Margin 3.71% 25.57% 22.79% 19.62% 12.67% 9.85% -3.97% -13.56% -22.46% 2.35% -15.71%
Cash From Operating Activities 116.6 452.6 380.4 254.4 123.6 64.65 -17.13 -38.92 -43.28 3.17 -13.32
Free Cash Flow Margin -12.7% 10.4% 11.7% 9.21% -4.08% -6.56% -21.36% -33.52% -40.55% -14.68% -37.59%
Free Cash Flow 9.81 184.2 195.4 119.5 -39.77 -43.09 -92.09 -96.2 -78.12 -19.81 -31.88
Depreciation and Amortization Margin 9.81% 8.89% 7.65% 10.47% 10.49% 10.15% 11.46% 10.27% 9.81% 9.02% 9.85%
Depreciation and Amortization 70.81 157.3 127.7 135.8 102.3 66.61 49.39 29.48 18.91 12.17 8.36
Capital Expenditure Margin -16.42% -15.17% -11.08% -10.41% -16.75% -16.41% -17.39% -19.96% -18.08% -17.03% -21.89%
Capital Expenditure -106.8 -268.5 -185 -134.9 -163.4 -107.7 -74.96 -57.28 -34.84 -22.98 -18.56
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