Palo Alto Networks Inc (PANW) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
3000 TANNERY WAY SANTA CLARA, CA 95054 |
| State of Incorp. | DE |
| Fiscal Year End | July 31 |
| Industry (SIC) | 3577 - Computer Peripheral Equipment, Not Elsewhere Classified (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in millions)
| 1/31/2025 MRQ | 7/31/2024 | 7/31/2023 | 7/31/2022 | 7/31/2021 | 7/31/2020 | 7/31/2019 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 2,579 | 2,390 | 3,635 | 2,901 | 3,748 | 2,803 | |||
| Cash and cash equivalent | 1,535 | 1,135 | 2,119 | 1,874 | 2,958 | 961 | |||
| Short-term investments | 1,044 | 1,255 | 1,516 | 1,027 | 790 | 1,842 | |||
| Restricted cash and investments | |||||||||
| Receivables | 3,345 | 2,852 | 2,254 | 1,319 | 1,037 | 582 | |||
| Capitalized contract cost | 369 | 339 | 318 | 277 | |||||
| Other undisclosed current assets | 557 | 467 | 209 | 150 | 344 | 279 | |||
| Total current assets: | 6,850 | 6,048 | 6,415 | 4,647 | 5,129 | 3,665 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 386 | 263 | 242 | 263 | 259 | ||||
| Property, plant and equipment | 361 | 355 | 358 | 318 | 348 | 296 | |||
| Long-term investments and receivables | 5,355 | 3,701 | 1,244 | 888 | 554 | 575 | |||
| Long-term investments | 4,173 | 3,048 | 1,052 | 888 | 554 | 575 | |||
| Accounts and financing receivable, after allowance for credit loss | 1,182 | 653 | 192 | ||||||
| Intangible assets, net (including goodwill), including: | 375 | 315 | 385 | 3,209 | 2,171 | 1,633 | |||
| Goodwill | 3,350 | 2,927 | 2,748 | 2,710 | 1,813 | 1,352 | |||
| Intangible assets, net (excluding goodwill) | 375 | 315 | 385 | 499 | 358 | 281 | |||
| Other undisclosed intangible assets, net (including goodwill) | (3,350) | (2,927) | (2,748) | ||||||
| Capitalized contract cost, net | 562 | 547 | 550 | 495 | |||||
| Deferred income tax assets | 2,399 | ||||||||
| Other noncurrent assets | 353 | 345 | 505 | 421 | 604 | 423 | |||
| Other undisclosed noncurrent assets | 3,350 | 2,927 | 2,556 | ||||||
| Total noncurrent assets: | 13,141 | 8,453 | 5,839 | 5,594 | 3,936 | 2,927 | |||
| TOTAL ASSETS: | 19,991 | 14,501 | 12,254 | 10,242 | 9,065 | 6,592 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 623 | 523 | 988 | 817 | 643 | 471 | |||
| Employee-related liabilities | ✕ | ✕ | ✕ | 461 | 431 | 322 | 236 | ||
| Accounts payable | 116 | 132 | 128 | 57 | 64 | 73 | |||
| Accrued liabilities | 507 | 391 | 399 | 329 | 257 | 162 | |||
| Deferred revenue | 5,541 | 4,675 | 3,641 | 2,742 | 2,049 | ||||
| Debt | 964 | 1,992 | 3,677 | 1,558 | |||||
| Contract with customer, liability | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 1,582 | ||
| Other undisclosed current liabilities | 555 | 548 | |||||||
| Total current liabilities: | 7,683 | 7,738 | 8,306 | 5,117 | 2,692 | 2,053 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 276 | 1,982 | 3,421 | 1,430 | |||||
| Long-term debt, excluding current maturities | 1,668 | 3,084 | 1,430 | ||||||
| Liabilities, other than long-term debt | 7,139 | 5,015 | 3,461 | 2,380 | 1,851 | 1,523 | |||
| Deferred revenue | 5,939 | 4,622 | 3,353 | 2,282 | 1,761 | ||||
| Contract with customer, liability | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 1,307 | ||
| Deferred income tax liabilities | 388 | ||||||||
| Other liabilities | 431 | 114 | 108 | 98 | 90 | 216 | |||
| Operating lease, liability | 381 | 279 | 276 | 313 | 337 | ||||
| Total noncurrent liabilities: | 7,139 | 5,015 | 3,737 | 4,361 | 5,272 | 2,953 | |||
| Total liabilities: | 14,821 | 12,753 | 12,044 | 9,478 | 7,964 | 5,006 | |||
| Temporary equity, including noncontrolling interest | 129 | ||||||||
| Equity | |||||||||
| Equity, attributable to parent, including: | 5,170 | 1,748 | 210 | 635 | 1,102 | 1,586 | |||
| Accumulated other comprehensive income (loss) | (2) | (43) | (56) | (10) | 11 | (4) | |||
| Retained earnings (accumulated deficit) | 1,350 | (1,227) | (1,667) | (1,667) | (1,168) | (901) | |||
| Other undisclosed equity, attributable to parent | 3,821 | 3,019 | 1,933 | 2,311 | 2,259 | 2,491 | |||
| Total equity: | 5,170 | 1,748 | 210 | 635 | 1,102 | 1,586 | |||
| TOTAL LIABILITIES AND EQUITY: | 19,991 | 14,501 | 12,254 | 10,242 | 9,065 | 6,592 | |||
Income Statement (P&L) ($ in millions)
| 1/31/2025 TTM | 7/31/2024 | 7/31/2023 | 7/31/2022 | 7/31/2021 | 7/31/2020 | 7/31/2019 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 8,028 | 6,893 | 5,502 | 4,256 | 3,408 | 2,900 | ||
| Cost of revenue (Cost of Product and Service Sold) | (2,059) | (1,910) | (1,719) | (1,275) | (1,000) | (808) | ||
| Gross profit: | 5,968 | 4,983 | 3,783 | 2,981 | 2,409 | 2,091 | ||
| Operating expenses | (5,284) | (4,596) | (3,972) | (3,285) | (2,588) | (2,145) | ||
| Operating income (loss): | 684 | 387 | (189) | (304) | (179) | (54) | ||
| Nonoperating income (expense) | (5) | (18) | (7) | (6) | 36 | 63 | ||
| Gain (loss), foreign currency transaction, before tax | 0 | (8) | 2 | (5) | ||||
| Other nonoperating income (expense) | (5) | (10) | (8) | (1) | 36 | 63 | ||
| Interest and debt expense | (8) | (27) | (27) | (163) | (89) | (84) | ||
| Income (loss) from continuing operations before equity method investments, income taxes: | 670 | 342 | (223) | (474) | (232) | (75) | ||
| Other undisclosed income from continuing operations before income taxes | 318 | 224 | 16 | 9 | ||||
| Income (loss) from continuing operations before income taxes: | 988 | 566 | (207) | (465) | (232) | (75) | ||
| Income tax expense (benefit) | 1,589 | (127) | (60) | (34) | (35) | (7) | ||
| Income (loss) from continuing operations: | 2,578 | 440 | (267) | (499) | (267) | (82) | ||
| Loss before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | (267) | (499) | (267) | (82) | |
| Net income (loss) available to common stockholders, diluted: | 2,578 | 440 | (267) | (499) | (267) | (82) | ||
Comprehensive Income ($ in millions)
| 1/31/2025 TTM | 7/31/2024 | 7/31/2023 | 7/31/2022 | 7/31/2021 | 7/31/2020 | 7/31/2019 | ||
|---|---|---|---|---|---|---|---|---|
| Net income (loss): | 2,578 | 440 | (267) | (499) | (267) | (82) | ||
| Other comprehensive income (loss) | 12 | (46) | (20) | 14 | 13 | |||
| Other undisclosed comprehensive income | ||||||||
| Comprehensive income (loss): | 2,578 | 452 | (313) | (519) | (253) | (69) | ||
| Other undisclosed comprehensive income, net of tax, attributable to parent | 42 | |||||||
| Comprehensive income (loss), net of tax, attributable to parent: | 2,619 | 452 | (313) | (519) | (253) | (69) | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.