Cloudflare

Cloud & data· NYSE: NET· Updated Nov 2, 2026

Revenue
$2.2B
FY2025
Revenue growth
+38.1%
a year over 5 years
Gross margin
74.5%
FY2025
Operating margin
-9.6%
FY2025
FCF margin
13.3%
FY2025
ROIC
–
5-year average
Net cash
$835.9M
FY2025
Share count
+3.1%
a year: net dilution

Performance

Ten years from the 10-Ks · point at a year

Revenue

$2.2B

+41.5% a year over 8 years

FY2017: Revenue $134.9MFY2018: Revenue $192.7MFY2019: Revenue $287.0MFY2020: Revenue $431.1MFY2021: Revenue $656.4MFY2022: Revenue $975.2MFY2023: Revenue $1.3BFY2024: Revenue $1.7BFY2025: Revenue $2.2B
FY2017FY2025

Margins

Gross74.5%Operating-9.6%Net-4.7%

FY2025

FY2017: Gross 78.7%, Operating -7.2%, Net -8.0%FY2018: Gross 77.4%, Operating -44.1%, Net -45.2%FY2019: Gross 77.9%, Operating -37.6%, Net -36.9%FY2020: Gross 76.6%, Operating -24.8%, Net -27.7%FY2021: Gross 77.6%, Operating -19.5%, Net -39.7%FY2022: Gross 76.1%, Operating -20.6%, Net -19.8%FY2023: Gross 76.3%, Operating -14.3%, Net -14.2%FY2024: Gross 77.3%, Operating -9.3%, Net -4.7%FY2025: Gross 74.5%, Operating -9.6%, Net -4.7%
FY2017FY2025

Free cash flow and owner earnings

Free cash flow$287.5MOwner earnings-$164.0M

FY2025

FY2017: Free cash flow -$15.9M, Owner earnings -$18.6MFY2018: Free cash flow -$68.7M, Owner earnings -$96.1MFY2019: Free cash flow -$82.2M, Owner earnings -$118.8MFY2020: Free cash flow -$73.5M, Owner earnings -$129.8MFY2021: Free cash flow -$28.3M, Owner earnings -$118.5MFY2022: Free cash flow -$20.0M, Owner earnings -$222.8MFY2023: Free cash flow $140.0M, Owner earnings -$134.0MFY2024: Free cash flow $195.4M, Owner earnings -$143.1MFY2025: Free cash flow $287.5M, Owner earnings -$164.0M
FY2017FY2025

Diluted shares

348.4M

+138.1% over 8 years, net dilution

FY2017: Diluted shares –FY2018: Diluted shares –FY2019: Diluted shares 146.3MFY2020: Diluted shares 299.8MFY2021: Diluted shares 312.3MFY2022: Diluted shares 326.3MFY2023: Diluted shares 333.7MFY2024: Diluted shares 341.4MFY2025: Diluted shares 348.4M
FY2017FY2025

Net cash

$835.9M

$835.9M more cash than debt

FY2017: Net cash –FY2018: Net cash –FY2019: Net cash $636.9MFY2020: Net cash $648.8MFY2021: Net cash $662.8MFY2022: Net cash $213.7MFY2023: Net cash $390.4MFY2024: Net cash $568.6MFY2025: Net cash $835.9M
FY2017FY2025

Company statistics

From the 10-Ks, computed in code · point at a figure for its formula

Profile · FY2025

Revenue
$2.2B
Operating income
-$207.2M
Free cash flow
$287.5M
Owner earnings
-$164.0M
Diluted shares
348.4M

Margins · FY2025

Gross
74.5%
Operating
-9.6%
Net
-4.7%
Free cash flow
13.3%
Owner earnings
-7.6%
Stock pay
20.8%

Returns

ROIC, FY2025
–
ROIC, 5 yr avg
–
ROE, FY2025
-7.0%
ROE, 5 yr avg
-20.3%

Growth (CAGR)

Revenue, 3 yr
30.5%
Revenue, 5 yr
38.1%
Revenue, 8 yr
41.5%
Diluted EPS, 3 yr
–
Diluted EPS, 5 yr
–
Diluted EPS, 8 yr
–
Free cash flow, 3 yr
–
Free cash flow, 5 yr
–
Free cash flow, 8 yr
–

Financial health · FY2025

Cash and investments
$4.1B
Total debt
$3.3B
Net cash
$835.9M
Debt/Equity
2.2x
Debt/FCF
11.4x

Capital returned · FY2025

Dividends paid
–
Payout ratio
–
Share repurchases
$0
Returned / FCF
0.0%
Share count, 5 yr
3.1%

Research

Updated November 2, 2026

The business

Cloudflare runs a network in hundreds of cities that sits in front of its customers' websites, apps and offices. Traffic passes through it for security (DDoS protection, web application firewall, bot management), performance (content delivery) and zero-trust networking (replacing corporate VPNs). On top of the same network it sells a developer platform (Workers, storage and AI inference at the edge).

Revenue in FY2025 was $2.2B, up 29.8%.

Moat and switching costs

The architecture is the advantage: every server runs the full software stack, so new products ship to the whole network at once and run cheaply on capacity already paid for. A free tier brings millions of developers and websites, which feeds both the threat intelligence and the sales funnel.

Network services can be swapped for rivals (Akamai, Zscaler, the hyperscalers' own offerings) more easily than an application platform, so stickiness depends on customers adopting several products and building on Workers.

How the technology shows up in the numbers

Gross margin near 75%; free cash flow of $287M in FY2025 (13% of revenue). Stock pay was $451M, larger than the free cash flow, so owner earnings were negative (about -$164M) and the GAAP operating margin was -9.6%. The diluted share count grows about 2% a year. Convertible notes are the only debt; net cash was $836M.

Our read

If the developer platform and zero-trust products make Cloudflare a default layer of the internet, the network's fixed costs turn high growth into high margins later. Today the evidence for owner economics is missing.

We are watching for margin progress before owning.

Risks

  • Dilution continuing at 2% a year with no buybacks.
  • Hyperscalers bundling equivalent services.

What to watch

  • Free cash flow exceeding stock pay for a full year (a reason to own).
  • Growth falling below 20% before margins expand.
  • Large-customer growth stalling.

Updates

0 since the first view

No updates since the view was published.

Financials: ten years from the 10-Ks

Reported numbers open their filing · computed ones show the formula · ˢ split-adjusted
Fiscal yearFY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
The business
Revenue$134.9M$192.7M$287.0M$431.1M$656.4M$975.2M$1.3B$1.7B$2.2B
Revenue growth–42.8%49.0%50.2%52.3%48.6%33.0%28.8%29.8%
Gross margin78.7%77.4%77.9%76.6%77.6%76.1%76.3%77.3%74.5%
Operating margin-7.2%-44.1%-37.6%-24.8%-19.5%-20.6%-14.3%-9.3%-9.6%
Net income-$10.7M-$87.2M-$105.8M-$119.4M-$260.3M-$193.4M-$183.9M-$78.8M-$102.3M
Net margin-8.0%-45.2%-36.9%-27.7%-39.7%-19.8%-14.2%-4.7%-4.7%
Diluted EPS––$-0.72$-0.40$-0.83$-0.59$-0.55$-0.23$-0.29
Return on invested capital?–––––––––
Cash
Operating cash flow$3.2M-$43.3M-$38.9M-$17.1M$64.6M$123.6M$254.4M$380.4M$603.1M
Capital expenditure$19.0M$25.5M$43.3M$56.4M$93.0M$143.6M$114.4M$185.0M$315.6M
Free cash flow-$15.9M-$68.7M-$82.2M-$73.5M-$28.3M-$20.0M$140.0M$195.4M$287.5M
Stock-based compensation$2.8M$27.3M$36.6M$56.3M$90.1M$202.8M$274.0M$338.5M$451.5M
Owner earnings?-$18.6M-$96.1M-$118.8M-$129.8M-$118.5M-$222.8M-$134.0M-$143.1M-$164.0M
Free cash flow per share––$-0.56$-0.25$-0.09$-0.06$0.42$0.57$0.83
Capital allocation
Dividends paid–––––––––
Share repurchases$16.0K$65.0K$283.0K$157.0K$189.0K$3.0K$34.0K$0$0
Diluted shares––146.3M299.8M312.3M326.3M333.7M341.4M348.4M
Share count change?–––104.9%4.2%4.5%2.2%2.3%2.1%
Balance sheet
Cash and equivalents$26.9M$25.1M$139.0M$108.9M$313.8M$204.2M$86.9M$147.7M$943.5M
Short-term investments–$135.6M$498.0M$923.2M$1.5B$1.4B$1.6B$1.7B$3.2B
Total debt––$0$383.3M$1.2B$1.4B$1.3B$1.3B$3.3B
Net debt––-$636.9M-$648.8M-$662.8M-$213.7M-$390.4M-$568.6M-$835.9M
Shareholders' equity-$59.8M-$113.5M$725.8M$816.9M$811.4M$624.0M$763.0M$1.0B$1.5B

Latest filings

All on EDGAR
2026-08-0610-QQuarterly report
2026-08-068-KEarnings release
2026-06-09DEF 14AProxy statement
2026-05-0810-QQuarterly report
2026-05-078-KEarnings release
2026-02-2610-KAnnual report
2026-02-108-KEarnings release
2025-10-3010-QQuarterly report
2025-10-308-KEarnings release
2025-07-3110-QQuarterly report

More companies

All companies