Stock Analysis on Net

Palo Alto Networks Inc. (NASDAQ:PANW) 

Income Statement
Quarterly Data

Palo Alto Networks Inc., consolidated income statement (quarterly data)

US$ in thousands

Microsoft Excel
3 months ended: Jul 31, 2025 Apr 30, 2025 Jan 31, 2025 Oct 31, 2024 Jul 31, 2024 Apr 30, 2024 Jan 31, 2024 Oct 31, 2023 Jul 31, 2023 Apr 30, 2023 Jan 31, 2023 Oct 31, 2022 Jul 31, 2022 Apr 30, 2022 Jan 31, 2022 Oct 31, 2021 Jul 31, 2021 Apr 30, 2021 Jan 31, 2021 Oct 31, 2020 Jul 31, 2020 Apr 30, 2020 Jan 31, 2020 Oct 31, 2019
Product 573,900 452,700 421,500 353,800 480,500 391,000 390,700 341,100 507,400 388,100 352,900 330,000 408,100 351,500 308,000 295,500 339,400 288,900 254,700 237,300 305,600 280,900 246,500 231,200
Subscription and support 1,962,400 1,836,300 1,835,900 1,785,000 1,709,000 1,593,800 1,584,400 1,537,000 1,445,900 1,332,800 1,302,200 1,233,400 1,142,400 1,035,200 1,008,900 951,900 879,900 785,000 762,200 708,700 644,800 588,500 570,200 540,700
Revenue 2,536,300 2,289,000 2,257,400 2,138,800 2,189,500 1,984,800 1,975,100 1,878,100 1,953,300 1,720,900 1,655,100 1,563,400 1,550,500 1,386,700 1,316,900 1,247,400 1,219,300 1,073,900 1,016,900 946,000 950,400 869,400 816,700 771,900
Product (136,200) (100,700) (101,300) (75,000) (104,700) (77,900) (88,200) (77,400) (104,300) (93,400) (100,500) (120,100) (142,800) (126,000) (97,800) (88,900) (88,800) (81,900) (75,600) (62,200) (87,300) (73,300) (68,700) (65,100)
Subscription and support (542,800) (518,600) (497,900) (479,100) (469,000) (435,700) (410,900) (395,400) (402,500) (381,400) (365,700) (341,800) (349,500) (314,500) (307,500) (291,700) (270,100) (248,700) (232,000) (215,600) (203,100) (185,000) (164,400) (152,600)
Cost of revenue (679,000) (619,300) (599,200) (554,100) (573,700) (513,600) (499,100) (472,800) (506,800) (474,800) (466,200) (461,900) (492,300) (440,500) (405,300) (380,600) (358,900) (330,600) (307,600) (277,800) (290,400) (258,300) (233,100) (217,700)
Gross profit 1,857,300 1,669,700 1,658,200 1,584,700 1,615,800 1,471,200 1,476,000 1,405,300 1,446,500 1,246,100 1,188,900 1,101,500 1,058,200 946,200 911,600 866,800 860,400 743,300 709,300 668,200 660,000 611,100 583,600 554,200
Research and development (503,500) (494,500) (505,700) (480,400) (494,800) (457,200) (447,900) (409,500) (414,400) (413,700) (404,100) (371,800) (363,800) (355,400) (359,000) (339,500) (325,300) (311,000) (266,700) (237,400) (215,900) (196,300) (185,400) (170,500)
Sales and marketing (829,300) (792,500) (758,300) (720,100) (742,300) (718,700) (673,000) (660,500) (664,000) (639,500) (625,500) (615,000) (570,600) (543,600) (528,800) (505,900) (489,800) (448,000) (427,400) (388,600) (391,200) (388,400) (374,900) (365,700)
General and administrative (27,300) (163,900) (153,800) (97,700) (140,300) (118,600) (301,500) (120,100) (114,600) (114,200) (119,400) (99,500) (108,400) (94,800) (97,700) (104,100) (105,700) (94,700) (104,000) (86,700) (70,700) (82,900) (76,200) (69,800)
Operating expenses (1,360,100) (1,450,900) (1,417,800) (1,298,200) (1,377,400) (1,294,500) (1,422,400) (1,190,100) (1,193,000) (1,167,400) (1,149,000) (1,086,300) (1,042,800) (993,800) (985,500) (949,500) (920,800) (853,700) (798,100) (712,700) (677,800) (667,600) (636,500) (606,000)
Operating income (loss) 497,200 218,800 240,400 286,500 238,400 176,700 53,600 215,200 253,500 78,700 39,900 15,200 15,400 (47,600) (73,900) (82,700) (60,400) (110,400) (88,800) (44,500) (17,800) (56,500) (52,900) (51,800)
Interest expense (200) (700) (900) (1,200) (300) (2,300) (2,800) (2,900) (5,700) (7,800) (6,900) (6,800) (6,900) (6,800) (6,800) (6,900) (41,400) (41,000) (40,700) (40,200) (31,400) (19,400) (19,000) (18,900)
Other income (expense), net 94,800 92,400 85,300 83,300 80,900 76,800 84,700 70,300 68,700 60,100 51,400 26,000 8,800 1,900 (100) (1,600) (500) 1,000 (500) 2,400 800 8,100 10,800 16,200
Income (loss) before income taxes 591,800 310,500 324,800 368,600 319,000 251,200 135,500 282,600 316,500 131,000 84,400 34,400 17,300 (52,500) (80,800) (91,200) (102,300) (150,400) (130,000) (82,300) (48,400) (67,800) (61,100) (54,500)
(Provision for) benefit from income taxes (338,000) (48,400) (57,500) (17,900) 38,700 27,600 1,611,400 (88,400) (88,800) (23,200) (200) (14,400) (14,000) (20,700) (12,700) (12,400) (17,000) 5,300 (12,300) (9,900) (10,500) (7,000) (12,600) (5,100)
Net income (loss) 253,800 262,100 267,300 350,700 357,700 278,800 1,746,900 194,200 227,700 107,800 84,200 20,000 3,300 (73,200) (93,500) (103,600) (119,300) (145,100) (142,300) (92,200) (58,900) (74,800) (73,700) (59,600)

Based on: 10-K (reporting date: 2025-07-31), 10-Q (reporting date: 2025-04-30), 10-Q (reporting date: 2025-01-31), 10-Q (reporting date: 2024-10-31), 10-K (reporting date: 2024-07-31), 10-Q (reporting date: 2024-04-30), 10-Q (reporting date: 2024-01-31), 10-Q (reporting date: 2023-10-31), 10-K (reporting date: 2023-07-31), 10-Q (reporting date: 2023-04-30), 10-Q (reporting date: 2023-01-31), 10-Q (reporting date: 2022-10-31), 10-K (reporting date: 2022-07-31), 10-Q (reporting date: 2022-04-30), 10-Q (reporting date: 2022-01-31), 10-Q (reporting date: 2021-10-31), 10-K (reporting date: 2021-07-31), 10-Q (reporting date: 2021-04-30), 10-Q (reporting date: 2021-01-31), 10-Q (reporting date: 2020-10-31), 10-K (reporting date: 2020-07-31), 10-Q (reporting date: 2020-04-30), 10-Q (reporting date: 2020-01-31), 10-Q (reporting date: 2019-10-31).


Revenue Trends
The total revenue demonstrates a consistent upward trend over the periods analyzed. From October 2019 to October 2023, revenue increased from approximately $772 million to $2.54 billion, indicating strong growth. Both product revenue and subscription and support revenue contributed to this increase, with subscription and support consistently accounting for a larger portion of total revenue.
Product Revenue
Product revenue showed growth from October 2019, peaking notably in mid-2023 with values exceeding $500 million in July 2023. However, it exhibited periods of volatility and a slight decline following peaks, suggesting fluctuations possibly linked to seasonal factors or changes in product sales cycles.
Subscription and Support Revenue
Subscription and support revenue experienced steady growth throughout the period. Beginning at approximately $541 million in October 2019, it rose consistently, reaching nearly $2 billion by October 2024. This reflects a growing and stable recurring revenue base, important for long-term financial strength.
Cost of Revenue
The cost of revenue increased progressively, corresponding with the revenue growth. Both product cost of revenue and subscription and support cost of revenue rose, though product-related costs showed more significant fluctuations. This increase is consistent with scaling business operations to support revenue growth.
Gross Profit
Gross profit followed an upward trajectory, increasing from $554 million in October 2019 to over $1.85 billion by October 2024. This increase indicates improved profitability in core operations and effective management of cost structures relative to revenue growth.
Operating Expenses
Operating expenses steadily rose, with research and development (R&D), sales and marketing, and general and administrative costs all increasing. R&D expenses grew significantly, reflecting ongoing investment in innovation. Sales and marketing expenses also increased to support expanding revenue streams. Notably, general and administrative expenses saw spikes in some periods which could be linked to specific events or restructuring efforts.
Operating Income (Loss)
Operating income shifted from negative values in earlier periods to positive territory starting around mid-2022. This transition from losses to profits indicates enhanced operational efficiency and successful scaling of the business. The rise to over $497 million by October 2024 demonstrates strong operating leverage.
Interest Expense and Other Income
Interest expense remained relatively stable and low throughout the periods, generally under $50 million, contributing minimally to overall expenses. Other income showed a marked increase, especially from late 2021 onwards, contributing positively to income before taxes, with values growing from modest figures to nearly $95 million by late 2024.
Income Before Income Taxes and Taxes
Income before taxes mirrored the increase in operating income, shifting from negative to strong positive results, notably surging after 2021. The provision for income taxes fluctuated with occasional unusual spikes or benefits, particularly a large benefit noted around early 2024, which likely impacted net income significantly.
Net Income
Net income improved substantially, moving from consistent losses through 2019 and 2020 to positive net income from about early 2022. Subsequently, net income surged sharply, reaching over $1.74 billion in early 2024 before stabilizing somewhat but remaining near peak positive levels. This change signals successful overall profitability improvements and possibly favorable tax impacts or extraordinary items.
Summary of Financial Health
The data reflects a company in growth and transformation, moving from early losses to strong profitability supported by growing subscription revenue and controlled operational costs. Investment in R&D and marketing continues to expand, underpinning future growth prospects. Improved operating margins and increasing net income highlight enhanced financial performance over the analyzed periods.