AI Tokens
Stock Analysis on Net

Fortinet Inc. (NASDAQ:FTNT)

This company has been moved to the archive! The financial data has not been updated since May 8, 2023.

Common-Size Income Statement

Fortinet Inc., common-size consolidated income statement

Microsoft Excel
12 months ended: Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Product 40.31 37.55 35.32 36.57 37.44
Service 59.69 62.45 64.68 63.43 62.56
Revenue 100.00% 100.00% 100.00% 100.00% 100.00%
Product -15.65 -14.59 -13.58 -15.05 -16.16
Service -8.91 -8.84 -8.39 -8.41 -8.85
Cost of revenue -24.56% -23.43% -21.97% -23.46% -25.01%
Gross profit 75.44% 76.57% 78.03% 76.54% 74.99%
Research and development -11.60 -12.69 -13.16 -12.85 -13.57
Sales and marketing -38.17 -40.26 -41.32 -42.99 -43.43
General and administrative -3.83 -4.29 -4.61 -4.74 -5.16
Gain on intellectual property matter 0.10 0.14 1.55 0.00 0.00
Operating expenses -53.49% -57.11% -57.53% -60.57% -62.17%
Operating income 21.95% 19.46% 20.50% 15.96% 12.82%
Interest income 0.39 0.13 0.68 1.97 1.47
Interest expense -0.41 -0.45 0.00 0.00 0.00
Other expense, net -0.31 -0.35 -0.30 -0.35 -0.37
Income before income taxes and loss from equity method investment 21.63% 18.80% 20.88% 17.59% 13.93%
(Provision for) benefit from income taxes -0.70 -0.42 -2.05 -2.44 4.51
Loss from equity method investment -1.54 -0.23 0.00 0.00 0.00
Net income including non-controlling interests 19.39% 18.15% 18.83% 15.14% 18.44%
Net loss attributable to non-controlling interests, net of tax 0.02 0.00 0.00 0.00 0.00
Net income attributable to Fortinet, Inc. 19.41% 18.16% 18.83% 15.14% 18.44%

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).


An examination of the financial performance from 2018 to 2022 reveals a consistent trend of operational optimization and the expansion of operating margins. While revenue composition shifted slightly, the company achieved a significant reduction in operating expenses relative to total revenue, leading to enhanced profitability at the operating level.

Revenue Composition and Gross Profitability
Product revenue experienced a gradual increase from 37.44% in 2018 to 40.31% in 2022, while service revenue saw a corresponding decline from 62.56% to 59.69%. Despite these shifts in the revenue mix, gross profit margins remained consistently high, peaking at 78.03% in 2020 and ending at 75.44% in 2022, indicating strong pricing power and stable cost of revenue management.
Operating Expense Efficiency
A pronounced downward trend is observed across all major operating expense categories. Sales and marketing expenses, the largest cost component, decreased from 43.43% of revenue in 2018 to 38.17% in 2022. Research and development expenses declined from 13.57% to 11.60%, and general and administrative expenses fell from 5.16% to 3.83%. Collectively, total operating expenses dropped from 62.17% to 53.49%, suggesting significant economies of scale.
Operating and Net Income Trends
Operating income showed substantial growth, rising from 12.82% of revenue in 2018 to 21.95% in 2022. This growth was primarily driven by the reduction in operating expenses rather than gross margin expansion. Net income attributable to the company remained relatively stable over the five-year period, starting at 18.44% in 2018 and concluding at 19.41% in 2022, with fluctuations influenced by varying tax provisions and the introduction of losses from equity method investments in later years.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?