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
Quarterly Data

Fortinet Inc., common-size consolidated income statement (quarterly data)

Microsoft Excel
3 months ended: Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020 Dec 31, 2019 Sep 30, 2019 Jun 30, 2019 Mar 31, 2019 Dec 31, 2018 Sep 30, 2018 Jun 30, 2018 Mar 31, 2018
Product 39.67 42.10 40.77 38.90 38.86 39.32 38.87 37.24 33.89 38.56 34.37 34.31 33.29 38.87 36.00 36.40 34.43 39.61 36.24 37.68 35.79
Service 60.33 57.90 59.23 61.10 61.14 60.68 61.13 62.76 66.11 61.44 65.63 65.69 66.71 61.13 64.00 63.60 65.57 60.39 63.76 62.32 64.21
Revenue 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Product -15.34 -14.80 -16.11 -15.07 -16.86 -15.20 -15.49 -14.43 -12.85 -14.36 -12.95 -13.67 -13.21 -15.09 -14.43 -15.85 -14.85 -17.14 -15.86 -16.75 -14.59
Service -9.05 -8.37 -8.51 -9.28 -9.72 -8.49 -8.87 -8.90 -9.19 -7.97 -8.43 -8.21 -9.07 -7.78 -8.24 -8.74 -9.06 -8.21 -8.72 -8.88 -9.77
Cost of revenue -24.38% -23.17% -24.62% -24.35% -26.58% -23.69% -24.35% -23.33% -22.05% -22.33% -21.38% -21.88% -22.28% -22.87% -22.67% -24.59% -23.91% -25.35% -24.59% -25.63% -24.36%
Gross profit 75.62% 76.83% 75.38% 75.65% 73.42% 76.31% 75.65% 76.67% 77.95% 77.67% 78.62% 78.13% 77.72% 77.13% 77.33% 75.41% 76.09% 74.65% 75.41% 74.37% 75.64%
Research and development -11.97 -10.05 -11.68 -12.07 -13.08 -11.69 -12.43 -13.31 -13.68 -11.90 -13.82 -13.29 -13.90 -11.59 -12.77 -12.92 -14.52 -12.92 -12.93 -13.87 -14.81
Sales and marketing -37.89 -35.53 -37.16 -40.34 -40.59 -38.16 -40.03 -40.81 -42.80 -38.96 -40.96 -41.09 -45.01 -41.85 -41.53 -43.42 -45.68 -40.61 -43.69 -43.69 -46.44
General and administrative -4.18 -3.45 -3.54 -4.41 -4.04 -4.29 -4.13 -4.29 -4.51 -4.33 -4.52 -4.68 -4.99 -4.43 -4.77 -4.66 -5.18 -4.34 -4.96 -5.33 -6.27
Gain on intellectual property matter 0.10 0.09 0.10 0.12 0.12 0.12 0.13 0.15 0.15 0.16 0.17 0.18 6.37 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating expenses -53.95% -48.94% -52.28% -56.69% -57.60% -54.01% -56.46% -58.26% -60.83% -55.03% -59.13% -58.89% -57.52% -57.86% -59.07% -60.99% -65.38% -57.87% -61.58% -62.88% -67.52%
Operating income 21.67% 27.89% 23.10% 18.96% 15.81% 22.30% 19.19% 18.41% 17.12% 22.65% 19.49% 19.24% 20.20% 19.27% 18.26% 14.41% 10.71% 16.79% 13.84% 11.49% 8.12%
Interest income 1.63 0.71 0.40 0.23 0.14 0.10 0.14 0.15 0.15 0.27 0.38 0.65 1.59 1.61 2.08 2.11 2.16 1.83 1.52 1.31 1.13
Interest expense -0.40 -0.35 -0.39 -0.44 -0.47 -0.47 -0.53 -0.56 -0.18 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other income (expense), net 0.16 0.45 -0.08 -0.90 -0.95 -0.43 -0.73 0.10 -0.28 0.04 -0.15 0.15 -1.38 -0.10 -1.10 -0.08 -0.11 -0.45 0.20 -1.13 -0.05
Income before income taxes and loss from equity method investment 23.06% 28.70% 23.03% 17.85% 14.53% 21.51% 18.07% 18.10% 16.81% 22.95% 19.72% 20.03% 20.41% 20.78% 19.25% 16.45% 12.76% 18.17% 15.55% 11.67% 9.20%
(Provision for) benefit from income taxes -1.69 -0.72 -2.37 -0.23 0.85 -0.38 1.07 -0.94 -1.72 -3.34 -0.77 -1.60 -2.30 -2.03 -4.68 -2.51 -0.32 17.85 -2.62 -0.50 1.23
Loss from equity method investment -1.75 -3.52 -0.55 -0.79 -0.89 -0.50 -0.32 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net income including non-controlling interests 19.62% 24.46% 20.10% 16.83% 14.48% 20.63% 18.82% 17.16% 15.09% 19.61% 18.95% 18.43% 18.11% 18.75% 14.58% 13.94% 12.44% 36.02% 12.93% 11.17% 10.43%
Net (income) loss attributable to non-controlling interests, net of tax 0.00 0.00 0.04 0.01 0.01 0.02 -0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net income attributable to Fortinet, Inc. 19.62% 24.46% 20.15% 16.84% 14.50% 20.65% 18.81% 17.16% 15.09% 19.61% 18.95% 18.43% 18.11% 18.75% 14.58% 13.94% 12.44% 36.02% 12.93% 11.17% 10.43%

Based on: 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31), 10-K (reporting date: 2018-12-31), 10-Q (reporting date: 2018-09-30), 10-Q (reporting date: 2018-06-30), 10-Q (reporting date: 2018-03-31).


The financial performance from March 2018 to March 2023 is characterized by significant expansion in operating margins and a general improvement in operational efficiency. While gross margins remained consistently high, the primary driver of increased profitability was the systematic reduction of sales and marketing expenses as a percentage of total revenue.

Revenue Composition and Gross Profitability
Revenue streams are divided between product and service offerings. Service revenue typically represents the majority of the mix, fluctuating between 58% and 66%, while product revenue fluctuates between 33% and 42%. A slight shift toward product revenue is observable in late 2022, peaking at 42.10% in December. Gross profit margins have remained remarkably stable and robust, generally oscillating between 73% and 78%, indicating strong pricing power and effective management of the cost of revenue.
Operating Expense Trends
Operating expenses have shown a downward trend relative to revenue. Sales and marketing expenses, the largest component of operating costs, decreased from a peak of 46.44% in March 2018 to 37.89% by March 2023. Similarly, general and administrative expenses declined from 6.27% to 4.18% over the same period. Research and development spending remained relatively stable, though it saw a gradual compression from approximately 15% to 12% of revenue, suggesting a transition toward more efficient R&D scaling.
Operating and Net Income Performance
The combination of stable gross margins and reduced operating expenses led to a substantial increase in operating income. The operating margin grew from 8.12% in March 2018 to a peak of 27.89% in December 2022. Net income margins followed a similar upward trajectory, moving from roughly 10% to approximately 20%. A notable anomaly occurred in December 2018, where net income spiked to 36.02% due to a significant one-time tax benefit of 17.85% of revenue.
Other Financial Factors
Since March 2020, a consistent but small positive impact has been recorded from gains on intellectual property matters. Interest income showed volatility, peaking early in the period and rising again to 1.63% by March 2023. More recently, since September 2021, losses from equity method investments have emerged as a recurring drag on net income, reaching a peak impact of 3.52% of revenue in December 2022.

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?