Free Trial

Pure Storage (PSTG) Financials

Pure Storage logo
$81.28 +2.07 (+2.61%)
As of 10:48 AM Eastern
This is a fair market value price provided by Polygon.io. Learn more.
Annual Income Statements for Pure Storage

Annual Income Statements for Pure Storage

This table shows Pure Storage's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 1/31/2015 1/31/2017 1/31/2017 1/31/2018 1/31/2019 2/2/2020 1/31/2021 2/6/2022 2/5/2023 2/4/2024 2/2/2025
Net Income / (Loss) Attributable to Common Shareholders
-183 -222 -245 -160 -178 -201 -282 -143 73 61 107
Consolidated Net Income / (Loss)
-183 -222 -245 -160 -178 -201 -282 -143 73 61 107
Net Income / (Loss) Continuing Operations
-183 -222 -245 -160 -178 -201 -282 -143 73 61 107
Total Pre-Tax Income
-182 -220 -243 -156 -177 -195 -270 -128 92 91 148
Total Operating Income
-180 -221 -245 -167 -169 -191 -261 -98 84 54 85
Total Gross Profit
97 487 476 671 902 1,134 1,149 1,473 1,898 2,021 2,213
Total Revenue
174 739 728 1,025 1,360 1,643 1,684 2,181 2,753 2,831 3,168
Operating Revenue
174 739 728 1,025 1,360 1,643 1,684 2,181 2,753 2,831 3,168
Total Cost of Revenue
78 252 252 354 458 510 535 708 856 809 955
Operating Cost of Revenue
78 252 252 354 458 510 535 708 856 809 955
Total Operating Expenses
277 708 721 838 1,072 1,325 1,410 1,571 1,814 1,968 2,127
Selling, General & Admin Expense
32 85 85 95 138 163 182 190 238 252 286
Marketing Expense
152 348 360 464 584 728 716 799 884 945 1,021
Research & Development Expense
93 246 246 279 350 434 480 582 693 737 804
Restructuring Charge
- - - - 0.00 0.00 31 0.00 0.00 34 16
Total Other Income / (Expense), net
-1.41 1.63 1.63 11 -8.02 -3.38 -9.13 -30 8.30 37 63
Other Income / (Expense), net
-1.41 1.63 1.63 11 -8.02 -3.38 -9.13 -30 8.30 37 63
Income Tax Expense
1.34 1.89 1.89 3.89 1.09 6.32 12 15 19 29 41
Basic Earnings per Share
($6.56) ($1.14) ($1.26) ($0.76) ($0.77) ($0.79) ($1.05) ($0.50) $0.24 $0.20 $0.33
Weighted Average Basic Shares Outstanding
27.93M 194.71M 206.61M 211.61M 232.04M 252.82M 267.82M 285.88M 299.48M 311.83M 325.77M
Diluted Earnings per Share
($6.56) ($1.14) ($1.26) ($0.76) ($0.77) ($0.79) ($1.05) ($0.50) $0.23 $0.19 $0.31
Weighted Average Diluted Shares Outstanding
27.93M 194.71M 206.61M 211.61M 232.04M 252.82M 267.82M 285.88M 339.18M 332.57M 342.70M
Weighted Average Basic & Diluted Shares Outstanding
27.93M 194.71M 194.71M 211.61M 232.04M 252.82M 267.82M 298.50M 308.05M 324.91M 326.02M

Quarterly Income Statements for Pure Storage

This table shows Pure Storage's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 2/5/2023 5/7/2023 8/6/2023 11/5/2023 2/4/2024 5/5/2024 8/4/2024 11/3/2024 2/2/2025 5/4/2025 8/3/2025
Net Income / (Loss) Attributable to Common Shareholders
74 -67 -7.12 70 65 -35 36 64 42 -14 47
Consolidated Net Income / (Loss)
74 -67 -7.12 70 65 -35 36 64 42 -14 47
Net Income / (Loss) Continuing Operations
74 -67 -7.12 70 65 -35 36 64 42 -14 47
Total Pre-Tax Income
81 -60 0.46 79 71 -28 44 77 54 0.48 51
Total Operating Income
65 -72 -6.23 74 57 -42 25 60 42 -31 4.87
Total Gross Profit
561 413 487 553 569 496 540 583 594 536 604
Total Revenue
810 589 689 763 790 693 764 831 880 778 861
Operating Revenue
810 589 689 763 790 693 764 831 880 778 861
Total Cost of Revenue
249 176 202 210 221 198 224 248 286 242 257
Operating Cost of Revenue
249 176 202 210 221 198 224 248 286 242 257
Total Operating Expenses
497 485 493 479 511 537 515 523 552 567 599
Selling, General & Admin Expense
65 67 61 65 59 77 69 67 73 67 72
Marketing Expense
246 232 233 232 248 251 250 256 264 279 286
Research & Development Expense
186 185 182 182 187 194 195 200 215 222 242
Restructuring Charge
- 0.00 17 0.00 17 16 0.00 0.00 - 0.00 0.00
Total Other Income / (Expense), net
17 12 6.69 5.18 13 14 19 17 12 32 46
Other Income / (Expense), net
17 12 6.69 5.18 13 14 19 17 12 32 46
Income Tax Expense
6.82 7.34 7.57 9.01 5.36 7.33 8.64 13 12 14 3.45
Basic Earnings per Share
$0.24 ($0.22) ($0.02) $0.22 $0.22 ($0.11) $0.11 $0.19 $0.14 ($0.04) $0.14
Weighted Average Basic Shares Outstanding
299.48M 305.86M 309.51M 314.15M 311.83M 322.59M 326.33M 327.68M 325.77M 326.54M 327.59M
Diluted Earnings per Share
$0.24 ($0.22) ($0.02) $0.21 $0.22 ($0.11) $0.10 $0.19 $0.13 ($0.04) $0.14
Weighted Average Diluted Shares Outstanding
339.18M 305.86M 309.51M 330.26M 332.57M 322.59M 343.44M 340.56M 342.70M 326.54M 337.73M
Weighted Average Basic & Diluted Shares Outstanding
308.05M 307.53M 311.96M 315.97M 324.91M 325.23M 327.69M 326.24M 326.02M 326.83M 328.64M

Annual Cash Flow Statements for Pure Storage

This table details how cash moves in and out of Pure Storage's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 1/31/2015 1/31/2017 1/31/2017 1/31/2018 1/31/2019 2/2/2020 1/31/2021 2/6/2022 2/5/2023 2/4/2024 2/2/2025
Net Change in Cash & Equivalents
62 -415 -421 62 205 -86 -30 129 115 121 26
Net Cash From Operating Activities
-144 -14 -14 73 164 190 188 410 767 678 754
Net Cash From Continuing Operating Activities
-144 -14 -14 73 164 190 188 410 767 678 754
Net Income / (Loss) Continuing Operations
-183 -222 -245 -160 -178 -201 -282 -143 73 61 107
Consolidated Net Income / (Loss)
-183 -222 -245 -160 -178 -201 -282 -143 73 61 107
Depreciation Expense
15 50 50 62 71 90 70 83 100 124 127
Non-Cash Adjustments To Reconcile Net Income
26 119 118 153 206 255 286 330 369 385 468
Changes in Operating Assets and Liabilities, net
-1.53 38 62 18 45 19 85 108 225 107 52
Net Cash From Investing Activities
-53 -442 -447 -57 -511 -325 -418 -153 -221 3.25 -218
Net Cash From Continuing Investing Activities
-53 -442 -447 -57 -511 -325 -418 -153 -221 3.25 -218
Purchase of Property, Plant & Equipment
-42 -77 -77 -65 -100 -88 -95 -102 -158 -195 -227
Purchase of Investments
0.00 -527 -527 -203 -665 -796 -574 -618 -501 -472 -503
Sale and/or Maturity of Investments
0.00 163 163 211 273 619 595 567 440 665 513
Other Investing Activities, net
-1.61 - -5.60 - -5.00 0.00 -5.00 - -1.99 5.00 -1.75
Net Cash From Financing Activities
258 41 41 47 552 49 200 -128 -431 -560 -510
Net Cash From Continuing Financing Activities
258 41 41 47 552 49 200 -128 -431 -560 -510
Repayment of Debt
7.67 0.00 - 0.00 -6.10 -12 0.00 -2.14 -257 -586 -8.12
Repurchase of Common Equity
-30 0.00 0.00 0.00 -85 -15 -135 -200 -219 -136 -374
Issuance of Debt
- 0.00 15 0.00 562 0.00 252 0.00 0.00 107 0.00
Issuance of Common Equity
0.00 26 26 22 33 43 32 37 40 45 52
Other Financing Activities, net
- 15 - 25 47 33 51 38 5.18 9.79 -179
Cash Interest Paid
- 0.00 - 0.00 0.37 0.72 2.28 5.02 1.19 5.83 7.18
Cash Income Taxes Paid
0.43 2.87 2.87 3.09 4.70 4.82 11 13 14 29 38

Quarterly Cash Flow Statements for Pure Storage

This table details how cash moves in and out of Pure Storage's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 2/5/2023 5/7/2023 8/6/2023 11/5/2023 2/4/2024 5/5/2024 8/4/2024 11/3/2024 2/2/2025 5/4/2025 8/3/2025
Net Change in Cash & Equivalents
-215 -203 31 120 173 198 70 -72 -170 22 150
Net Cash From Operating Activities
233 173 102 158 244 222 227 97 209 284 212
Net Cash From Continuing Operating Activities
233 173 102 158 244 222 227 97 209 284 212
Net Income / (Loss) Continuing Operations
74 -67 -7.12 70 65 -35 36 64 42 -14 47
Consolidated Net Income / (Loss)
74 -67 -7.12 70 65 -35 36 64 42 -14 47
Depreciation Expense
28 30 30 32 33 34 36 28 29 34 36
Non-Cash Adjustments To Reconcile Net Income
95 87 114 93 92 126 114 113 115 105 105
Changes in Operating Assets and Liabilities, net
35 124 -35 -36 54 97 41 -107 22 159 24
Net Cash From Investing Activities
-382 151 -69 -37 -42 -48 -85 39 -125 -112 130
Net Cash From Continuing Investing Activities
-382 151 -69 -37 -42 -48 -85 39 -125 -112 130
Purchase of Property, Plant & Equipment
-60 -51 -55 -45 -44 -49 -60 -62 -56 -72 -62
Purchase of Investments
-409 -129 -118 -105 -120 -165 -105 -44 -189 -115 -141
Sale and/or Maturity of Investments
88 331 104 113 117 166 81 145 122 75 333
Net Cash From Financing Activities
-66 -528 -2.11 -0.91 -30 25 -72 -209 -253 -150 -192
Net Cash From Continuing Financing Activities
-66 -528 -2.11 -0.91 -30 25 -72 -209 -253 -150 -192
Repayment of Debt
-1.10 -577 -0.29 -7.52 -1.62 -1.10 -2.84 -1.79 -2.40 -1.13 -102
Repurchase of Common Equity
-68 -70 -22 -22 -21 0.00 - -182 -192 -120 -42
Other Financing Activities, net
2.18 -2.13 20 -1.70 -6.54 0.75 -70 -51 -59 -56 -48
Cash Interest Paid
0.03 0.39 1.75 1.85 1.85 1.74 1.78 1.79 1.88 1.43 0.70
Cash Income Taxes Paid
5.94 9.33 4.66 5.47 9.21 3.54 20 6.37 8.56 8.27 13

Annual Balance Sheets for Pure Storage

This table presents Pure Storage's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 1/31/2015 1/31/2017 1/31/2017 1/31/2018 1/31/2019 2/2/2020 1/31/2021 2/6/2022 2/5/2023 2/4/2024 2/2/2025
Total Assets
356 900 900 1,124 1,973 2,364 2,819 3,135 3,543 3,656 3,964
Total Current Assets
294 780 780 943 1,702 1,890 1,908 2,192 2,475 2,498 2,567
Cash & Equivalents
193 184 184 244 448 363 337 466 581 703 724
Short-Term Investments
- 363 363 353 749 937 916 947 1,001 829 798
Accounts Receivable
59 169 169 243 379 459 461 542 612 662 681
Inventories, net
22 23 23 34 45 39 47 39 50 43 43
Prepaid Expenses
11 25 25 48 52 57 90 116 161 173 223
Other Current Assets
9.43 16 16 21 29 37 57 82 69 89 99
Plant, Property, & Equipment, net
40 82 82 89 125 123 163 195 272 353 462
Total Noncurrent Assets
22 38 38 91 146 351 748 748 796 805 935
Long-Term Investments
- - - - - - 11 11 11 9.60 13
Goodwill
- - - 0.00 11 38 359 359 361 361 361
Intangible Assets
8.28 6.56 6.56 5.06 20 58 77 63 49 33 19
Other Noncurrent Operating Assets
14 31 31 85 115 255 302 316 375 401 542
Total Liabilities & Shareholders' Equity
356 900 900 1,124 1,973 2,364 2,819 3,135 3,543 3,656 3,964
Total Liabilities
112 421 421 550 1,235 1,534 2,069 2,381 2,602 2,386 2,657
Total Current Liabilities
70 273 273 363 510 615 761 952 1,750 1,366 1,597
Short-Term Debt
- - - - - - - 0.00 575 0.00 100
Accounts Payable
11 53 53 84 103 78 68 71 67 83 112
Accrued Expenses
6.11 22 22 27 40 47 62 79 124 136 157
Current Deferred Revenue
32 158 158 191 267 356 438 563 718 852 954
Current Employee Benefit Liabilities
14 39 39 60 100 107 161 205 233 250 230
Other Current Liabilities
6.49 1.36 1.36 - 0.00 27 32 35 34 45 43
Total Noncurrent Liabilities
43 148 148 187 725 919 1,309 1,429 852 1,020 1,061
Noncurrent Deferred Revenue
41 145 145 183 269 341 405 517 668 742 841
Other Noncurrent Operating Liabilities
0.80 3.16 3.16 4.03 6.27 101 148 125 185 178 219
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-300 478 478 574 738 830 750 754 941 1,270 1,306
Total Preferred & Common Equity
-300 478 478 574 738 830 750 754 941 1,270 1,306
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
-300 478 478 574 738 830 750 754 941 1,270 1,306
Common Stock
42 1,281 1,281 1,480 1,820 2,108 2,308 2,471 2,494 2,750 2,675
Retained Earnings
-342 -802 -802 -904 -1,082 -1,283 -1,565 -1,708 -1,537 -1,476 -1,369
Accumulated Other Comprehensive Income / (Loss)
- -0.56 -0.56 -1.92 -0.34 5.45 7.41 -8.37 -16 -3.78 0.95

Quarterly Balance Sheets for Pure Storage

This table presents Pure Storage's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 5/8/2022 8/7/2022 11/6/2022 5/7/2023 8/6/2023 11/5/2023 5/5/2024 8/4/2024 11/3/2024 5/4/2025 8/3/2025
Total Assets
2,828 3,050 3,253 2,959 3,134 3,356 3,624 3,781 3,854 3,810 4,027
Total Current Assets
1,875 2,021 2,209 1,868 2,041 2,247 2,448 2,553 2,560 2,400 2,525
Cash & Equivalents
455 653 796 378 409 529 901 965 895 739 888
Short-Term Investments
837 710 669 806 820 822 823 855 754 840 650
Accounts Receivable
346 402 436 391 525 636 423 417 578 411 530
Inventories, net
41 52 60 52 47 46 41 44 42 38 47
Prepaid Expenses
128 133 179 172 168 139 174 185 204 271 305
Other Current Assets
67 71 69 69 71 74 85 87 87 101 105
Plant, Property, & Equipment, net
207 220 249 303 326 338 368 397 431 504 544
Total Noncurrent Assets
746 809 796 789 767 771 808 832 863 907 958
Long-Term Investments
11 11 11 9.96 9.96 9.96 9.60 15 11 19 20
Goodwill
359 361 361 361 361 361 361 361 361 361 361
Intangible Assets
59 58 53 45 41 37 29 27 23 15 11
Other Noncurrent Operating Assets
319 380 370 372 355 363 408 428 468 511 565
Total Liabilities & Shareholders' Equity
2,828 3,050 3,253 2,959 3,134 3,356 3,624 3,781 3,854 3,810 4,027
Total Liabilities
2,101 2,289 2,412 2,053 2,148 2,207 2,250 2,328 2,444 2,566 2,708
Total Current Liabilities
1,441 1,525 1,623 1,106 1,204 1,238 1,226 1,283 1,445 1,495 1,534
Short-Term Debt
573 573 574 0.00 0.00 0.00 - - 100 100 0.00
Accounts Payable
59 64 103 71 98 101 56 68 102 84 112
Accrued Expenses
84 94 109 121 129 141 128 119 142 158 157
Current Deferred Revenue
577 610 647 732 770 802 860 869 897 969 1,006
Current Employee Benefit Liabilities
111 151 159 143 165 150 138 177 156 142 213
Other Current Liabilities
37 34 31 38 42 44 45 50 48 41 46
Total Noncurrent Liabilities
660 763 789 947 944 969 1,023 1,045 999 1,072 1,173
Noncurrent Deferred Revenue
535 569 601 663 667 695 741 754 784 858 905
Other Noncurrent Operating Liabilities
125 194 188 184 177 174 182 191 215 214 268
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
727 761 841 906 986 1,148 1,374 1,453 1,411 1,244 1,319
Total Preferred & Common Equity
727 761 841 906 986 1,148 1,374 1,453 1,411 1,244 1,319
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
727 761 841 906 986 1,148 1,374 1,453 1,411 1,244 1,319
Common Stock
2,368 2,392 2,476 2,521 2,611 2,700 2,890 2,926 2,821 2,625 2,653
Retained Earnings
-1,622 -1,611 -1,612 -1,604 -1,612 -1,541 -1,511 -1,475 -1,411 -1,383 -1,336
Accumulated Other Comprehensive Income / (Loss)
-19 -20 -24 -11 -13 -10 -5.58 2.71 1.02 1.83 1.92

Annual Metrics And Ratios for Pure Storage

This table displays calculated financial ratios and metrics derived from Pure Storage's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 1/31/2016 1/31/2017 1/31/2017 1/31/2018 1/31/2019 2/2/2020 1/31/2021 2/6/2022 2/5/2023 2/4/2024 2/2/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
152.41% 67.87% 0.00% 0.00% 32.70% 20.86% 2.48% 29.49% 26.26% 2.80% 11.92%
EBITDA Growth
-8.06% 5.83% 0.00% 51.16% 9.42% 8.89% -119.92% 91.95% 1,496.28% 11.84% 27.67%
EBIT Growth
-16.65% -3.52% 0.00% 35.85% -13.64% -9.81% -38.78% 52.44% 171.45% -1.33% 63.20%
NOPAT Growth
-16.46% -5.28% 0.00% 52.49% -1.09% -13.01% -36.46% 62.30% 196.50% -45.47% 69.84%
Net Income Growth
-16.66% -3.64% 0.00% 0.00% -11.56% -12.68% -40.35% 49.21% 151.01% -16.09% 74.09%
EPS Growth
60.52% 55.98% 0.00% 0.00% -1.32% -2.60% -32.91% 52.38% 146.00% -17.39% 63.16%
Operating Cash Flow Growth
94.53% -82.82% 0.00% 0.00% 125.99% 15.30% -1.02% 118.57% 87.07% -11.67% 11.20%
Free Cash Flow Firm Growth
69.43% -135.68% -12.20% 34.14% 19.03% -15.33% -174.49% 113.34% 369.34% -50.22% -85.47%
Invested Capital Growth
-180.52% -64.83% 0.00% 66.37% 57.01% 180.82% 2,932.38% -51.48% -165.65% -121.52% 25.03%
Revenue Q/Q Growth
0.00% 13.66% 0.00% 0.00% 0.00% 2.48% 3.13% 10.42% 3.83% -0.72% 2.93%
EBITDA Q/Q Growth
0.00% 15.18% 0.00% 0.00% 0.00% 41.47% -29.37% 84.19% 52.46% -2.63% -6.85%
EBIT Q/Q Growth
0.00% 10.30% 0.00% 0.00% 0.00% 20.86% -15.71% 34.94% 203.22% -10.38% -10.01%
NOPAT Q/Q Growth
0.00% 9.77% 0.00% 0.00% 0.00% 20.02% -14.76% 43.77% 205.17% -14.28% -22.19%
Net Income Q/Q Growth
0.00% 10.11% 0.00% 0.00% 0.00% 21.35% -15.52% 31.94% 439.55% -12.84% -17.73%
EPS Q/Q Growth
0.00% -319.23% 0.00% 0.00% 0.00% 18.56% -11.70% 32.43% 360.00% -9.52% -22.50%
Operating Cash Flow Q/Q Growth
90.63% -45.51% 0.00% 0.00% 15.28% -5.45% -0.44% 20.30% 14.10% 1.71% -4.55%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -473.47% 122.06% 22.75% 38.76% -83.70%
Invested Capital Q/Q Growth
0.00% -68.53% 0.00% 0.00% 0.00% -97.06% 0.00% -9.33% -25.66% -51.55% 14.27%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
61.87% 65.87% 65.35% 65.48% 66.35% 68.97% 68.22% 67.52% 68.92% 71.40% 69.84%
EBITDA Margin
-40.86% -22.92% -26.51% -9.20% -6.28% -4.73% -10.16% -0.63% 6.98% 7.60% 8.66%
Operating Margin
-47.73% -29.94% -33.63% -16.34% -12.45% -11.64% -15.50% -4.51% 3.03% 1.89% 2.69%
EBIT Margin
-48.19% -29.72% -33.40% -15.22% -13.04% -11.85% -16.04% -5.89% 3.33% 3.20% 4.67%
Profit (Net Income) Margin
-48.54% -29.97% -33.66% -15.60% -13.12% -12.23% -16.75% -6.57% 2.65% 2.17% 3.37%
Tax Burden Percent
100.74% 100.86% 100.78% 102.49% 100.61% 103.25% 104.41% 111.49% 79.59% 67.68% 72.20%
Interest Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate
0.00% 0.00% -0.78% 0.00% 0.00% 0.00% 0.00% 0.00% 20.41% 32.32% 27.80%
Return on Invested Capital (ROIC)
-2,938.13% 0.00% 0.00% 0.00% 0.00% 0.00% -146.35% -38.37% 329.97% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
-2,921.42% 0.00% 0.00% 0.00% 0.00% 0.00% -131.41% -25.38% 329.17% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
2,885.18% 0.00% 0.00% 0.00% 0.00% 0.00% 110.64% 19.32% -321.35% 0.00% 0.00%
Return on Equity (ROE)
-52.94% -42.53% 0.00% -27.83% -27.19% -25.64% -35.70% -19.05% 8.62% 5.55% 8.29%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00% -1,903.34% -333.58% 30.95% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
-34.58% -24.81% -27.03% -13.88% -11.45% -8.98% -10.42% -4.32% 2.75% 2.52% 3.88%
Return on Assets (ROA)
-34.84% -25.02% -27.24% -14.22% -11.52% -9.27% -10.88% -4.81% 2.19% 1.70% 2.80%
Return on Common Equity (ROCE)
-17.28% -42.53% 0.00% -27.83% -27.19% -25.64% -35.70% -19.05% 8.62% 5.55% 8.29%
Return on Equity Simple (ROE_SIMPLE)
-37.94% -46.30% - -27.83% -24.18% -24.21% -37.61% -18.99% 7.76% 4.83% 8.17%
Net Operating Profit after Tax (NOPAT)
-147 -155 -247 -117 -118 -134 -183 -69 66 36 62
NOPAT Margin
-33.41% -20.95% -33.89% -11.44% -8.71% -8.15% -10.85% -3.16% 2.41% 1.28% 1.94%
Net Nonoperating Expense Percent (NNEP)
-16.71% -11.58% 0.30% -7.46% -8.90% -8.55% -14.94% -12.99% 0.80% 2.04% 3.14%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - 4.39% 2.65% 4.38%
Cost of Revenue to Revenue
38.13% 34.13% 34.65% 34.52% 33.65% 31.03% 31.78% 32.48% 31.08% 28.60% 30.16%
SG&A Expenses to Revenue
17.12% 11.45% 11.63% 9.29% 10.11% 9.93% 10.83% 8.71% 8.64% 8.91% 9.03%
R&D to Revenue
37.85% 33.26% 33.77% 27.25% 25.73% 26.39% 28.53% 26.68% 25.15% 26.03% 25.39%
Operating Expenses to Revenue
109.60% 95.81% 98.97% 81.82% 78.80% 80.61% 83.72% 72.03% 65.89% 69.51% 67.15%
Earnings before Interest and Taxes (EBIT)
-212 -220 -243 -156 -177 -195 -270 -128 92 91 148
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-180 -169 -193 -94 -85 -78 -171 -14 192 215 274
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
4.39 4.75 4.62 7.60 5.87 5.58 8.41 10.14 9.62 10.51 16.93
Price to Tangible Book Value (P/TBV)
4.45 4.82 4.69 7.67 6.12 6.31 20.06 22.97 17.06 15.25 23.88
Price to Revenue (P/Rev)
5.62 3.07 3.04 4.26 3.18 2.82 3.75 3.51 3.29 4.72 6.98
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 123.86 217.74 207.19
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% -11.08% 0.00% 0.00% 0.00% 0.00% 0.00% 0.81% 0.46% 0.48%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00 478.24 24.00 59.78 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
4.24 2.33 2.29 3.68 2.63 2.32 3.44 3.22 2.92 4.21 6.53
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 41.78 55.39 75.34
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 87.49 131.47 139.90
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 120.84 328.58 335.96
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 51.80 21.77 20.11 30.92 17.10 10.47 17.57 27.44
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 126.19 30.80 91.73 1,096.45
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.61 0.57 1.01 1.04 0.61 0.08 0.08
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.61 0.57 1.01 1.04 0.00 0.08 0.00
Financial Leverage
-0.99 -1.11 0.00 -1.04 -1.03 -1.00 -0.84 -0.76 -0.98 -1.11 -1.12
Leverage Ratio
1.52 1.70 1.88 1.96 2.36 2.77 3.28 3.96 3.94 3.26 2.96
Compound Leverage Factor
1.52 1.70 1.88 1.96 2.36 2.77 3.28 3.96 3.94 3.26 2.96
Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 37.88% 36.49% 50.19% 51.05% 37.90% 7.30% 7.11%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 37.90% 0.00% 7.11%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 37.88% 36.49% 50.19% 51.05% 0.00% 7.30% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
100.00% 100.00% 100.00% 100.00% 62.12% 63.51% 49.81% 48.95% 62.10% 92.70% 92.89%
Debt to EBITDA
0.00 0.00 0.00 0.00 -5.27 -6.13 -4.42 -57.15 2.99 0.47 0.36
Net Debt to EBITDA
0.00 0.00 0.00 0.00 8.76 10.57 2.97 46.27 -5.30 -6.70 -5.23
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 -5.27 -6.13 -4.42 -57.15 0.00 0.47 0.00
Debt to NOPAT
0.00 0.00 0.00 0.00 -3.80 -3.56 -4.14 -11.42 8.64 2.76 1.62
Net Debt to NOPAT
0.00 0.00 0.00 0.00 6.31 6.14 2.78 9.25 -15.32 -39.75 -23.30
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 -3.80 -3.56 -4.14 -11.42 0.00 2.76 0.00
Altman Z-Score
4.47 2.68 2.49 4.71 2.45 2.12 1.82 2.20 2.59 4.02 5.73
Noncontrolling Interest Sharing Ratio
67.36% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
4.27 2.86 2.86 2.60 3.34 3.08 2.51 2.30 1.41 1.83 1.61
Quick Ratio
3.96 2.62 2.62 2.32 3.09 2.86 2.25 2.05 1.25 1.61 1.38
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-54 -128 -247 -162 -132 -152 -416 56 261 130 19
Operating Cash Flow to CapEx
-19.96% -18.71% -18.71% 111.83% 164.02% 215.80% 197.57% 400.96% 485.16% 347.26% 332.38%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.72 0.84 0.81 0.91 0.88 0.76 0.65 0.73 0.82 0.79 0.83
Accounts Receivable Turnover
4.75 5.01 4.31 4.22 4.37 3.93 3.66 4.35 4.77 4.44 4.72
Inventory Turnover
7.95 11.43 10.74 10.26 11.56 12.26 12.56 16.54 19.21 17.44 22.36
Fixed Asset Turnover
9.52 11.01 8.91 11.50 12.68 13.25 11.79 12.17 11.77 9.06 7.78
Accounts Payable Turnover
6.83 5.55 4.79 4.19 4.87 5.63 7.37 10.25 12.42 10.80 9.79
Days Sales Outstanding (DSO)
76.82 72.91 84.72 86.55 83.44 92.99 99.64 83.94 76.53 82.18 77.37
Days Inventory Outstanding (DIO)
45.93 31.94 34.00 35.59 31.59 29.78 29.07 22.07 19.00 20.93 16.33
Days Payable Outstanding (DPO)
53.47 65.76 76.27 87.10 74.94 64.82 49.50 35.62 29.39 33.79 37.27
Cash Conversion Cycle (CCC)
69.28 39.08 42.45 35.05 40.08 57.94 79.21 70.39 66.14 69.32 56.42
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
-41 -68 -68 -23 -9.86 7.97 242 117 -77 -171 -128
Invested Capital Turnover
87.93 -13.49 -10.67 -22.48 -82.89 -1,737.25 13.49 12.15 136.69 -22.86 -21.23
Increase / (Decrease) in Invested Capital
-93 -27 0.00 45 13 18 234 -124 -194 -94 43
Enterprise Value (EV)
1,869 1,726 1,665 3,769 3,580 3,813 5,802 7,012 8,032 11,909 20,681
Market Capitalization
2,474 2,273 2,211 4,366 4,327 4,635 6,310 7,649 9,050 13,350 22,116
Book Value per Share
$2.96 $2.39 $2.46 $2.65 $3.05 $3.19 $2.75 $2.60 $3.11 $4.02 $4.00
Tangible Book Value per Share
$2.93 $2.36 $2.43 $2.63 $2.92 $2.82 $1.15 $1.15 $1.75 $2.77 $2.84
Total Capital
563 478 478 574 1,188 1,307 1,506 1,541 1,516 1,370 1,406
Total Debt
0.00 0.00 0.00 0.00 450 477 756 787 575 100 100
Total Long-Term Debt
0.00 0.00 0.00 0.00 450 477 756 787 0.00 100 0.00
Net Debt
-605 -547 -547 -597 -748 -822 -508 -637 -1,018 -1,441 -1,434
Capital Expenditures (CapEx)
39 77 77 65 100 88 95 102 158 195 227
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-1.20 -40 -40 -17 -5.46 -24 -106 -173 -283 -399 -451
Debt-free Net Working Capital (DFNWC)
604 507 507 581 1,192 1,276 1,148 1,240 1,299 1,132 1,071
Net Working Capital (NWC)
604 507 507 581 1,192 1,276 1,148 1,240 725 1,132 971
Net Nonoperating Expense (NNE)
67 67 -1.64 43 60 67 99 74 -6.60 -25 -45
Net Nonoperating Obligations (NNO)
-605 -547 -547 -597 -748 -822 -508 -637 -1,018 -1,441 -1,434
Total Depreciation and Amortization (D&A)
32 50 50 62 92 117 99 115 100 124 127
Debt-free, Cash-free Net Working Capital to Revenue
-0.27% -5.37% -5.45% -1.62% -0.40% -1.43% -6.30% -7.95% -10.27% -14.09% -14.24%
Debt-free Net Working Capital to Revenue
137.06% 68.58% 69.64% 56.68% 87.66% 77.62% 68.13% 56.85% 47.20% 40.00% 33.80%
Net Working Capital to Revenue
137.06% 68.58% 69.64% 56.68% 87.66% 77.62% 68.13% 56.85% 26.33% 40.00% 30.64%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($2.59) ($1.26) $0.00 ($0.84) ($0.77) ($0.79) ($1.05) ($0.50) $0.24 $0.20 $0.33
Adjusted Weighted Average Basic Shares Outstanding
192.11M 206.61M 194.50M 229.24M 244.93M 534.06M 280.34M 285.88M 299.48M 311.83M 325.77M
Adjusted Diluted Earnings per Share
($2.59) ($1.26) $0.00 ($0.84) ($0.77) ($0.79) ($1.05) ($0.50) $0.23 $0.19 $0.31
Adjusted Weighted Average Diluted Shares Outstanding
192.11M 206.61M 194.50M 229.24M 244.93M 534.06M 280.34M 285.88M 339.18M 332.57M 342.70M
Adjusted Basic & Diluted Earnings per Share
($2.59) ($1.26) $0.00 ($0.84) ($0.77) ($0.79) ($1.05) $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
82.46M 194.71M 194.71M 211.61M 232.04M 252.82M 267.82M 298.50M 308.05M 324.91M 326.02M
Normalized Net Operating Profit after Tax (NOPAT)
-147 -134 -150 -117 -118 -134 -161 -69 66 59 73
Normalized NOPAT Margin
-33.41% -18.11% -20.66% -11.44% -8.71% -8.15% -9.56% -3.16% 2.41% 2.08% 2.31%
Pre Tax Income Margin
-48.19% -29.72% -33.40% -15.22% -13.04% -11.85% -16.04% -5.89% 3.33% 3.20% 4.67%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
-1.73% 0.00% 0.00% 0.00% -47.45% -7.47% -47.92% -139.73% 299.80% 221.50% 350.37%

Quarterly Metrics And Ratios for Pure Storage

This table displays calculated financial ratios and metrics derived from Pure Storage's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 2/5/2023 5/7/2023 8/6/2023 11/5/2023 2/4/2024 5/5/2024 8/4/2024 11/3/2024 2/2/2025 5/4/2025 8/3/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
14.34% -5.01% 6.48% 12.84% -2.52% 17.68% 10.91% 8.94% 11.40% 12.26% 12.73%
EBITDA Growth
111.01% -354.93% -20.99% 246.59% -5.30% 120.61% 161.40% -5.85% -19.46% 447.19% 7.85%
EBIT Growth
311.40% -458.85% -96.94% 1,156.45% -12.91% 53.91% 9,575.76% -3.21% -23.22% 101.75% 14.12%
NOPAT Growth
162.83% -1,472.45% 821.92% 5,884.16% -10.36% 41.83% -79.30% -24.87% -37.49% 3,182.29% -77.34%
Net Income Growth
398.37% -484.32% -165.14% 9,043.96% -12.13% 48.06% 601.39% -9.59% -35.15% 60.02% 32.08%
EPS Growth
300.00% -450.00% -166.67% 0.00% -8.33% 50.00% 600.00% -9.52% -40.91% 63.64% 40.00%
Operating Cash Flow Growth
68.57% -21.30% -36.24% 2.42% 4.89% 27.85% 122.99% -38.78% -14.69% 28.19% -6.37%
Free Cash Flow Firm Growth
72.49% -42.16% -5.11% -38.23% -42.16% -68.72% -28.87% -26.49% -106.51% 2,020.68% -126.10%
Invested Capital Growth
-165.65% -6,487.99% -296.26% -83.67% -121.52% -37.99% -85.21% -32.54% 25.03% 2.14% 15.47%
Revenue Q/Q Growth
19.84% -27.26% 16.86% 10.77% 3.54% -12.20% 10.14% 8.81% 5.87% -11.52% 10.60%
EBITDA Q/Q Growth
241.63% -127.75% 201.01% 261.92% -6.65% -93.96% 1,181.13% 30.36% -20.15% -58.97% 152.52%
EBIT Q/Q Growth
1,186.42% -173.89% 100.76% 17,235.15% -10.83% -139.10% 260.08% 73.40% -29.26% -99.11% 10,348.55%
NOPAT Q/Q Growth
5,301.64% -184.96% 292.46% -32.00% -19.39% -155.13% 168.49% 146.82% -32.93% 2,618.78% -99.50%
Net Income Q/Q Growth
9,562.64% -190.51% 89.44% 1,089.30% -7.03% -153.50% 201.90% 78.39% -33.32% -132.98% 436.68%
EPS Q/Q Growth
0.00% -191.67% 90.91% 1,150.00% 4.76% -150.00% 190.91% 90.00% -31.58% -130.77% 450.00%
Operating Cash Flow Q/Q Growth
50.63% -25.65% -41.35% 55.91% 54.28% -9.38% 2.30% -57.20% 114.97% 36.18% -25.28%
Free Cash Flow Firm Q/Q Growth
33.75% -46.73% 55.99% -44.42% 25.24% -71.19% 254.69% -42.56% -111.09% 9,485.17% -104.37%
Invested Capital Q/Q Growth
-25.66% -144.32% 19.05% 26.10% -51.55% -52.19% -8.65% 47.11% 14.27% -98.65% 6.15%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
69.28% 70.14% 70.66% 72.46% 71.98% 71.48% 70.71% 70.14% 67.51% 68.87% 70.19%
EBITDA Margin
13.51% -5.15% 4.46% 14.56% 13.12% 0.90% 10.50% 12.58% 9.49% 4.40% 10.05%
Operating Margin
7.97% -12.19% -0.90% 9.73% 7.27% -6.02% 3.26% 7.18% 4.83% -4.00% 0.57%
EBIT Margin
10.03% -10.19% 0.07% 10.41% 8.96% -3.99% 5.80% 9.25% 6.18% 0.06% 5.87%
Profit (Net Income) Margin
9.19% -11.44% -1.03% 9.23% 8.29% -5.05% 4.67% 7.66% 4.82% -1.80% 5.47%
Tax Burden Percent
91.61% 112.21% -1,553.49% 88.66% 92.43% 126.46% 80.50% 82.82% 78.06% -2,891.53% 93.17%
Interest Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate
8.39% 0.00% 1,653.49% 11.34% 7.57% 0.00% 19.50% 17.18% 21.94% 2,991.53% 6.83%
Return on Invested Capital (ROIC)
998.19% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
996.34% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
-972.67% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Equity (ROE)
25.52% 2.11% -0.10% 7.07% 5.55% 8.22% 11.19% 10.14% 8.29% 9.76% 10.04%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
8.27% -9.59% 0.06% 8.98% 7.05% -3.56% 5.05% 7.89% 5.14% 0.05% 5.04%
Return on Assets (ROA)
7.58% -10.76% -0.92% 7.96% 6.52% -4.50% 4.07% 6.54% 4.01% -1.57% 4.70%
Return on Common Equity (ROCE)
25.52% 2.11% -0.10% 7.07% 5.55% 8.22% 11.19% 10.14% 8.29% 9.76% 10.04%
Return on Equity Simple (ROE_SIMPLE)
0.00% 1.90% -0.08% 6.13% 0.00% 6.82% 9.39% 9.20% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
59 -50 97 66 53 -29 20 49 33 901 4.54
NOPAT Margin
7.30% -8.53% 14.05% 8.62% 6.72% -4.22% 2.62% 5.95% 3.77% 115.78% 0.53%
Net Nonoperating Expense Percent (NNEP)
1.85% -1.88% -10.72% 0.43% 1.01% -0.42% 1.09% 1.01% 0.65% -58.45% 2.59%
Return On Investment Capital (ROIC_SIMPLE)
3.90% - - 5.27% 3.87% - - 3.27% 2.36% 67.06% 0.34%
Cost of Revenue to Revenue
30.72% 29.86% 29.34% 27.54% 28.02% 28.52% 29.29% 29.86% 32.49% 31.13% 29.81%
SG&A Expenses to Revenue
7.99% 11.43% 8.83% 8.49% 7.51% 11.07% 9.09% 8.10% 8.26% 8.62% 8.31%
R&D to Revenue
22.90% 31.45% 26.50% 23.87% 23.66% 27.95% 25.60% 24.08% 24.44% 28.48% 28.11%
Operating Expenses to Revenue
61.31% 82.33% 71.56% 62.73% 64.72% 77.50% 67.46% 62.96% 62.69% 72.88% 69.62%
Earnings before Interest and Taxes (EBIT)
81 -60 0.46 79 71 -28 44 77 54 0.48 51
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
109 -30 31 111 104 6.26 80 105 83 34 86
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
9.62 7.70 11.71 9.50 10.51 12.35 12.15 11.84 16.93 12.54 13.51
Price to Tangible Book Value (P/TBV)
17.06 13.97 19.77 14.54 15.25 17.26 16.58 16.27 23.88 17.98 18.83
Price to Revenue (P/Rev)
3.29 2.56 4.18 3.83 4.72 5.78 5.87 5.42 6.98 4.79 5.32
Price to Earnings (P/E)
123.86 405.36 0.00 155.04 217.74 181.14 129.36 128.69 207.19 122.09 127.99
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.81% 0.25% 0.00% 0.65% 0.46% 0.55% 0.77% 0.78% 0.48% 0.82% 0.78%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
2.92 2.16 3.77 3.38 4.21 5.23 5.29 4.92 6.53 4.33 4.85
Enterprise Value to EBITDA (EV/EBITDA)
41.78 39.21 73.41 43.68 55.39 60.96 52.87 51.37 75.34 46.61 52.65
Enterprise Value to EBIT (EV/EBIT)
87.49 138.39 371.74 95.42 131.47 124.75 95.44 92.14 139.90 80.11 89.21
Enterprise Value to NOPAT (EV/NOPAT)
120.84 892.80 80,999.50 228.12 328.58 240.82 169.66 191.32 335.96 202.62 280.64
Enterprise Value to Operating Cash Flow (EV/OCF)
10.47 8.16 15.71 14.47 17.57 21.13 18.71 19.17 27.44 17.28 20.28
Enterprise Value to Free Cash Flow (EV/FCFF)
30.80 30.64 91.31 103.09 91.73 113.48 71.20 130.77 1,096.45 220.21 1,137.52
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.61 0.11 0.10 0.09 0.08 0.07 0.07 0.07 0.08 0.08 0.00
Long-Term Debt to Equity
0.00 0.11 0.10 0.09 0.08 0.07 0.07 0.00 0.00 0.00 0.00
Financial Leverage
-0.98 -1.12 -1.11 -1.09 -1.11 -1.20 -1.18 -1.10 -1.12 -1.20 -1.19
Leverage Ratio
3.94 3.54 3.54 3.32 3.26 2.89 2.83 2.82 2.96 2.84 2.82
Compound Leverage Factor
3.94 3.54 3.54 3.32 3.26 2.89 2.83 2.82 2.96 2.84 2.82
Debt to Total Capital
37.90% 9.94% 9.21% 8.01% 7.30% 6.78% 6.44% 6.62% 7.11% 7.44% 0.00%
Short-Term Debt to Total Capital
37.90% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 6.62% 7.11% 7.44% 0.00%
Long-Term Debt to Total Capital
0.00% 9.94% 9.21% 8.01% 7.30% 6.78% 6.44% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
62.10% 90.06% 90.79% 91.99% 92.70% 93.22% 93.56% 93.38% 92.89% 92.56% 100.00%
Debt to EBITDA
2.99 0.67 0.71 0.45 0.47 0.40 0.33 0.34 0.36 0.33 0.00
Net Debt to EBITDA
-5.30 -7.30 -8.03 -5.71 -6.70 -6.49 -5.76 -5.29 -5.23 -4.95 0.00
Long-Term Debt to EBITDA
0.00 0.67 0.71 0.45 0.47 0.40 0.33 0.00 0.00 0.00 0.00
Debt to NOPAT
8.64 15.18 778.15 2.37 2.76 1.57 1.07 1.26 1.62 1.44 0.00
Net Debt to NOPAT
-15.32 -166.10 -8,860.32 -29.82 -39.75 -25.65 -18.49 -19.72 -23.30 -21.53 0.00
Long-Term Debt to NOPAT
0.00 15.18 778.15 2.37 2.76 1.57 1.07 0.00 0.00 0.00 0.00
Altman Z-Score
2.58 2.44 3.71 3.61 4.00 5.13 5.24 4.80 5.65 4.28 4.65
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.41 1.69 1.70 1.82 1.83 2.00 1.99 1.77 1.61 1.61 1.65
Quick Ratio
1.25 1.42 1.46 1.61 1.61 1.75 1.74 1.54 1.38 1.33 1.35
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
253 135 211 117 147 42 150 86 -9.54 896 -39
Operating Cash Flow to CapEx
386.90% 336.90% 184.41% 351.59% 560.99% 453.73% 377.44% 156.98% 371.76% 392.47% 342.04%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.82 0.94 0.89 0.86 0.79 0.89 0.87 0.85 0.83 0.88 0.86
Accounts Receivable Turnover
4.77 7.39 5.96 5.32 4.44 7.20 6.39 5.07 4.72 7.79 7.08
Inventory Turnover
19.21 17.99 16.77 15.80 17.44 17.97 18.73 20.30 22.36 25.57 22.86
Fixed Asset Turnover
11.77 10.67 10.14 9.73 9.06 8.75 8.33 8.01 7.78 7.46 7.12
Accounts Payable Turnover
12.42 12.89 10.33 8.21 10.80 13.09 10.27 8.77 9.79 14.33 11.46
Days Sales Outstanding (DSO)
76.53 49.42 61.22 68.62 82.18 50.66 57.10 72.01 77.37 46.83 51.58
Days Inventory Outstanding (DIO)
19.00 20.29 21.76 23.10 20.93 20.31 19.48 17.98 16.33 14.28 15.96
Days Payable Outstanding (DPO)
29.39 28.32 35.34 44.47 33.79 27.89 35.55 41.61 37.27 25.47 31.85
Cash Conversion Cycle (CCC)
66.14 41.39 47.64 47.24 69.32 43.08 41.04 48.38 56.42 35.63 35.70
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
-77 -188 -152 -113 -171 -260 -282 -149 -128 -254 -238
Invested Capital Turnover
136.69 -28.50 -28.98 -32.80 -22.86 -13.11 -13.86 -23.52 -21.23 -12.67 -12.87
Increase / (Decrease) in Invested Capital
-194 -185 -114 -51 -94 -71 -130 -37 43 5.56 44
Enterprise Value (EV)
8,032 5,880 10,409 9,645 11,909 15,340 15,922 15,136 20,681 14,099 16,258
Market Capitalization
9,050 6,974 11,548 10,906 13,350 16,973 17,657 16,696 22,116 15,597 17,816
Book Value per Share
$3.11 $2.94 $3.21 $3.68 $4.02 $4.23 $4.47 $4.30 $4.00 $3.82 $4.04
Tangible Book Value per Share
$1.75 $1.62 $1.90 $2.40 $2.77 $3.03 $3.27 $3.13 $2.84 $2.66 $2.90
Total Capital
1,516 1,006 1,086 1,248 1,370 1,474 1,553 1,511 1,406 1,344 1,319
Total Debt
575 100 100 100 100 100 100 100 100 100 0.00
Total Long-Term Debt
0.00 100 100 100 100 100 100 0.00 0.00 0.00 0.00
Net Debt
-1,018 -1,094 -1,139 -1,261 -1,441 -1,634 -1,735 -1,560 -1,434 -1,498 -1,557
Capital Expenditures (CapEx)
60 51 55 45 44 49 60 62 56 72 62
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-283 -422 -391 -342 -399 -503 -550 -434 -451 -573 -547
Debt-free Net Working Capital (DFNWC)
1,299 762 837 1,009 1,132 1,221 1,270 1,215 1,071 1,006 990
Net Working Capital (NWC)
725 762 837 1,009 1,132 1,221 1,270 1,115 971 906 990
Net Nonoperating Expense (NNE)
-15 17 104 -4.60 -12 5.77 -16 -14 -9.28 915 -43
Net Nonoperating Obligations (NNO)
-1,018 -1,094 -1,139 -1,261 -1,441 -1,634 -1,735 -1,560 -1,434 -1,498 -1,557
Total Depreciation and Amortization (D&A)
28 30 30 32 33 34 36 28 29 34 36
Debt-free, Cash-free Net Working Capital to Revenue
-10.27% -15.52% -14.16% -11.99% -14.09% -17.12% -18.29% -14.08% -14.24% -17.62% -16.33%
Debt-free Net Working Capital to Revenue
47.20% 27.97% 30.29% 35.40% 40.00% 41.62% 42.20% 39.47% 33.80% 30.92% 29.56%
Net Working Capital to Revenue
26.33% 27.97% 30.29% 35.40% 40.00% 41.62% 42.20% 36.22% 30.64% 27.84% 29.56%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.24 ($0.22) ($0.02) $0.22 $0.22 ($0.11) $0.11 $0.19 $0.14 ($0.04) $0.14
Adjusted Weighted Average Basic Shares Outstanding
299.48M 305.86M 309.51M 314.15M 311.83M 322.59M 326.33M 327.68M 325.77M 326.54M 327.59M
Adjusted Diluted Earnings per Share
$0.24 ($0.22) ($0.02) $0.21 $0.22 ($0.11) $0.10 $0.19 $0.13 ($0.04) $0.14
Adjusted Weighted Average Diluted Shares Outstanding
339.18M 305.86M 309.51M 330.26M 332.57M 322.59M 343.44M 340.56M 342.70M 326.54M 337.73M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
308.05M 307.53M 311.96M 315.97M 324.91M 325.23M 327.69M 326.24M 326.02M 326.83M 328.64M
Normalized Net Operating Profit after Tax (NOPAT)
59 -50 7.38 66 69 -18 20 49 33 -22 4.54
Normalized NOPAT Margin
7.30% -8.53% 1.07% 8.62% 8.69% -2.61% 2.62% 5.95% 3.77% -2.80% 0.53%
Pre Tax Income Margin
10.03% -10.19% 0.07% 10.41% 8.96% -3.99% 5.80% 9.25% 6.18% 0.06% 5.87%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
299.80% 1,293.57% -22,109.38% 258.51% 221.50% 70.32% 32.18% 156.82% 350.37% 386.62% 385.18%

Key Financial Trends

Pure Storage (NYSE: PSTG) has displayed notable financial trends over the last several quarters and years, with insights from its latest quarterly results through Q1 2026 and several preceding periods. Here’s an analysis focusing on key themes from income statements, cash flows, and balance sheets.

  • Revenue Growth: Operating revenue has generally increased from approximately $562.7 million in Q3 2022 to $778.5 million in Q1 2026, showing a solid growth trajectory in top-line sales.
  • Improvement in Operating Cash Flows: Net cash from continuing operating activities reached $283.9 million in Q1 2026, a strong increase compared to $127 million in Q3 2022, reflecting improved operational cash generation.
  • Substantial Cash Reserves: Cash and equivalents rose notably to $739 million in Q1 2026 from $404 million in Q3 2022, indicating strong liquidity to fund operations and investments.
  • Investments in Growth: Capital expenditures on property, plant, and equipment have increased to $72.3 million in Q1 2026 compared to around $25-40 million in prior years, showing ongoing investment in infrastructure.
  • Reduction in Debt Levels: Short-term debt remained at $100 million in Q1 2026, but repayments were consistent, and total liabilities have been managed effectively relative to asset growth.
  • Fluctuating Net Income: Pure Storage's net income showed volatility, with losses in Q1 2026 (-$14 million) and earlier quarters, interspersed with profitable quarters like Q4 2025 ($42.4 million) and Q3 2025 ($63.6 million).
  • Marketing and R&D Expenses Remain High: Marketing and research & development expenses are consistently significant, exceeding $200 million per quarter in recent reports, which is a key focus area for growth but pressures margins.
  • Negative Operating Income in Some Recent Quarters: For example, Q1 2026 reports a negative operating income (-$31 million), indicating some operational challenges despite revenue growth.
  • Equity Fluctuations: Total common equity has seen some decreases, reflecting net losses in some periods, but remains above $1.24 billion as of Q1 2026, supported by share issuances and retained earnings trends.
  • Recent Net Losses: Pure Storage reported net losses in Q1 2026 (-$14 million) and previous quarters showing inconsistent profitability, which could concern investors seeking stable earnings.
  • Significant Buybacks Yet Negative Earnings: The company repurchased significant common equity shares (e.g., $119.9 million in Q1 2026) even during quarters with losses, which could pressure cash reserves or indicate a focus on shareholder returns while earnings fluctuate.
  • High Deferred Revenue and Liabilities: Current deferred revenue is high (nearly $969 million in Q1 2026), and total liabilities remain substantial ($2.57 billion Q1 2026), suggesting ongoing commitments and obligations that require careful monitoring.
  • Operating Expenses Pressure Margins: Total operating expenses have increased over the years and outpaced revenue growth at times, leading to negative operating margins in recent reporting periods.
  • Tax Expenses Without Corresponding Profits: Despite losses in some quarters, income tax expenses continue to be incurred (e.g., $14.5 million in Q1 2026), impacting net results.

Summary: Over the past few years, Pure Storage has achieved consistent revenue growth and improved its operating cash flow and liquidity position substantially. However, profitability remains inconsistent, with recent quarters showing net losses and elevated operating expenses, particularly in marketing and R&D. The company's investment in infrastructure and equity repurchases underscores a commitment to growth and shareholder value, but volatility in earnings and substantial liabilities warrant attention. Retail investors should weigh Pure Storage’s strong growth and cash position against profitability challenges and expense pressures as they consider its stock.

09/10/25 10:48 AM ETAI Generated. May Contain Errors.

Financials Breakdown Chart

Frequently Asked Questions About Pure Storage's Financials

When does Pure Storage's fiscal year end?

According to the most recent income statement we have on file, Pure Storage's financial year ends in February. Their financial year 2025 ended on February 2, 2025.

How has Pure Storage's net income changed over the last 10 years?

Pure Storage's net income appears to be on a downward trend, with a most recent value of $106.74 million in 2025, falling from -$183.23 million in 2015. The previous period was $61.31 million in 2024. View Pure Storage's forecast to see where analysts expect Pure Storage to go next.

What is Pure Storage's operating income?
Pure Storage's total operating income in 2025 was $85.26 million, based on the following breakdown:
  • Total Gross Profit: $2.21 billion
  • Total Operating Expenses: $2.13 billion
How has Pure Storage's revenue changed over the last 10 years?

Over the last 10 years, Pure Storage's total revenue changed from $174.45 million in 2015 to $3.17 billion in 2025, a change of 1,716.1%.

How much debt does Pure Storage have?

Pure Storage's total liabilities were at $2.66 billion at the end of 2025, a 11.4% increase from 2024, and a 2,268.9% increase since 2015.

How much cash does Pure Storage have?

In the past 10 years, Pure Storage's cash and equivalents has ranged from $183.68 million in 2016 to $723.58 million in 2025, and is currently $723.58 million as of their latest financial filing in 2025.

How has Pure Storage's book value per share changed over the last 10 years?

Over the last 10 years, Pure Storage's book value per share changed from 2.96 in 2015 to 4.00 in 2025, a change of 35.2%.



This page (NYSE:PSTG) was last updated on 9/10/2025 by MarketBeat.com Staff
From Our Partners