Stock Analysis on Net

Arista Networks Inc. (NYSE:ANET)

Income Statement
Quarterly Data

The income statement presents information on the financial results of a company business activities over a period of time. The income statement communicates how much revenue the company generated during a period and what cost it incurred in connection with generating that revenue.

Arista Networks Inc., consolidated income statement (quarterly data)

US$ in thousands

Microsoft Excel
3 months ended: Jun 30, 2025 Mar 31, 2025 Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 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
Product 1,877,000 1,692,500 1,608,098 1,523,807 1,423,271 1,328,845 1,310,314 1,285,548 1,261,537 1,172,094 1,096,866 1,008,689 885,806 724,718 667,955 604,160 566,467 539,145 518,281 480,242 421,413 410,906
Service 327,800 312,300 322,338 287,129 267,129 242,529 230,123 223,908 197,387 179,257 178,686 168,112 166,085 152,348 156,504 144,537 140,852 128,417 130,201 125,189 119,157 112,123
Revenue 2,204,800 2,004,800 1,930,436 1,810,936 1,690,400 1,571,374 1,540,437 1,509,456 1,458,924 1,351,351 1,275,552 1,176,801 1,051,891 877,066 824,459 748,697 707,319 667,562 648,482 605,431 540,570 523,029
Product (707,300) (672,700) (643,648) (593,343) (540,393) (521,679) (495,826) (522,866) (533,613) (508,862) (471,617) (432,569) (375,634) (293,809) (270,809) (243,342) (225,779) (218,433) (210,436) (199,465) (176,432) (163,629)
Service (58,900) (56,000) (55,794) (55,876) (52,794) (48,316) (45,385) (44,171) (41,182) (37,982) (35,329) (34,252) (32,992) (29,412) (30,936) (26,740) (27,362) (23,857) (23,462) (21,004) (20,049) (21,149)
Cost of revenue (766,200) (728,700) (699,442) (649,219) (593,187) (569,995) (541,211) (567,037) (574,795) (546,844) (506,946) (466,821) (408,626) (323,221) (301,745) (270,082) (253,141) (242,290) (233,898) (220,469) (196,481) (184,778)
Gross profit 1,438,600 1,276,100 1,230,994 1,161,717 1,097,213 1,001,379 999,226 942,419 884,129 804,507 768,606 709,980 643,265 553,845 522,714 478,615 454,178 425,272 414,584 384,962 344,089 338,251
Research and development (296,500) (266,400) (285,016) (235,824) (267,482) (208,395) (211,481) (212,353) (229,676) (201,408) (190,423) (187,807) (178,158) (172,006) (157,879) (153,093) (143,293) (132,487) (133,847) (128,049) (111,544) (113,154)
Sales and marketing (126,500) (116,600) (110,949) (106,832) (104,403) (105,080) (105,538) (102,033) (97,971) (93,492) (85,443) (81,401) (79,372) (80,739) (74,786) (69,740) (70,625) (71,020) (67,671) (53,372) (51,237) (57,086)
General and administrative (29,400) (34,300) (35,377) (33,811) (25,755) (27,763) (42,293) (25,338) (26,420) (25,029) (23,821) (23,425) (22,882) (23,113) (24,261) (22,488) (20,895) (15,473) (18,428) (15,146) (14,319) (18,349)
Operating expenses (452,400) (417,300) (431,342) (376,467) (397,640) (341,238) (359,312) (339,724) (354,067) (319,929) (299,687) (292,633) (280,412) (275,858) (256,926) (245,321) (234,813) (218,980) (219,946) (196,567) (177,100) (188,589)
Income from operations 986,200 858,800 799,652 785,250 699,573 660,141 639,914 602,695 530,062 484,578 468,919 417,347 362,853 277,987 265,788 233,294 219,365 206,292 194,638 188,395 166,989 149,662
Other income (expense), net 94,000 96,200 89,275 97,660 70,863 62,620 54,477 41,815 56,339 12,146 16,926 6,817 (533) 31,480 1,500 1,346 1,719 1,575 5,542 13,224 8,256 12,157
Income before income taxes 1,080,200 955,000 888,927 882,910 770,436 722,761 694,391 644,510 586,401 496,724 485,845 424,164 362,320 309,467 267,288 234,640 221,084 207,867 200,180 201,619 175,245 161,819
Provision for income taxes (191,400) (141,200) (87,931) (134,972) (105,008) (85,069) (80,755) (99,183) (94,516) (60,251) (58,756) (70,165) (63,221) (37,208) (27,993) (10,335) (24,196) (27,501) (17,222) (33,244) (30,452) (23,388)
Net income 888,800 813,800 800,996 747,938 665,428 637,692 613,636 545,327 491,885 436,473 427,089 353,999 299,099 272,259 239,295 224,305 196,888 180,366 182,958 168,375 144,793 138,431

Based on: 10-Q (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 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).


The quarterly financial data indicates a general upward trend in revenue and profitability over the observed periods. Product revenue consistently increases from $410.9 million in March 2020 to a projected $1.877 billion by June 2025, reflecting strong demand or successful sales strategies. Service revenue follows a similar upward trajectory, rising from $112.1 million to an estimated $327.8 million within the same timeframe. Overall revenue growth is robust, increasing from $523 million to $2.204 billion, showing steady expansion in business volume.

Cost of revenue for both product and service categories demonstrates a consistent rise, which is expected with growing sales. Product costs escalate from approximately $163.6 million to $707.3 million, and service costs from around $21.1 million to $58.9 million. Despite these increases, gross profit also trends upward, growing from roughly $338.3 million in early 2020 to a forecasted $1.438 billion in mid-2025, indicating maintained or improved gross margins overall.

Operating expenses show notable fluctuations. Research and development expenses generally rise but with some variability, increasing from $113.2 million to about $296.5 million, suggesting ongoing investment in innovation. Sales and marketing expenses steadily grow, from about $57.1 million to $126.5 million, consistent with supporting revenue increases. General and administrative costs fluctuate more substantially, notably peaking in December 2023 before decreasing somewhat thereafter, possibly indicating restructuring or increased efficiency efforts.

Despite growing operational costs, income from operations continues to show strong gains, climbing from $149.7 million to nearly $1 billion by mid-2025. Other income experiences variability, with a significant positive spike around early 2022 that enhances total income before taxes. This income before tax rises consistently from $161.8 million to over $1.08 billion, reflecting strong overall earnings performance.

Provision for income taxes varies quarter to quarter without a clear trend but reaches substantial amounts in later years, correlating with higher pre-tax income. Net income exhibits a steady increase from $138.4 million to an estimated $888.8 million, demonstrating effective management of costs and strong profitability growth throughout the period.

Revenue Trends
Consistent growth in both product and service revenues with total revenue nearing $2.2 billion by mid-2025.
Cost of Revenue
Increasing costs parallel revenue growth but gross margin expansion maintains profitability.
Operating Expenses
R&D and sales & marketing expenses steadily increase, while administrative expenses show some volatility.
Profitability
Income from operations and net income display strong upward trends, supported by efficient cost controls and favorable other income impacts.
Tax Provisions
Tax expenses grow with earnings but fluctuate, affecting net income consistency slightly.