Fastly, Inc.
TechnologyNASDAQ:FSLY · NASDAQ Global Select
-$0.33 today
Vol 5.16M · Avg 11.77M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$652.6M of revenue converted into -$103.1M of net income for the selected period. Gross margin is 58.4% and net margin is -16.2%, showing how much revenue survives after costs and taxes. EPS is $-0.69, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $624.0M +14.8% | $543.7M +7.4% | $506.0M +16.9% | $432.7M +22.1% | $354.3M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $267.8M +8.1% | $247.7M +3.4% | $239.7M +7.5% | $222.9M +33.5% | $167.0M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $356.2M +20.4% | $295.9M +11.1% | $266.3M +27.0% | $209.8M +12.0% | $187.3M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 57.1% +2.6pp | 54.4% +1.8pp | 52.6% +4.2pp | 48.5% -4.4pp | 52.9% | 9.8% | 28.9% | 38.3% |
| Research & Development | $162.7M +17.9% | $138.0M -9.3% | $152.2M -2.0% | $155.3M +22.4% | $126.9M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $312.1M +0.0% | $312.0M +1.4% | $307.9M +2.4% | $300.7M +7.6% | $279.5M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $474.8M +2.4% | $463.9M -0.1% | $464.4M +1.8% | $456.0M +12.2% | $406.3M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $97.2M +32.0% | $73.6M -33.2% | $110.3M +71.4% | $64.3M +28.5% | $50.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | -$9.3M +88.3% | -$79.1M -316.0% | -$19.0M +84.2% | -$120.5M +28.0% | -$167.3M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | -1.5% +13.1pp | -14.5% -10.8pp | -3.8% +24.1pp | -27.8% +19.4pp | -47.2% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$117.8M +29.8% | -$167.9M +15.2% | -$198.0M +19.6% | -$246.2M -12.4% | -$219.0M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -18.9% +12.0pp | -30.9% +8.3pp | -39.1% +17.8pp | -56.9% +4.9pp | -61.8% | 16.6% | 24.1% | 22.0% |
| Interest Income | $12.3M -17.4% | $14.9M -18.2% | $18.2M +158.2% | $7.0M +449.5% | $1.3M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $12.7M +362.3% | $2.7M -32.2% | $4.1M -31.2% | $5.9M +12.2% | $5.2M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$1.4M -111.2% | $12.5M -80.7% | $64.7M +16.6% | $55.5M +1639.2% | -$3.6M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$119.2M +23.3% | -$155.5M -16.6% | -$133.3M +30.1% | -$190.7M +14.4% | -$222.6M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -19.1% +9.5pp | -28.6% -2.2pp | -26.3% +17.7pp | -44.1% +18.8pp | -62.8% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $2.5M -4.5% | $2.6M +1278.3% | -$221.0K -335.1% | $94.0K +36.2% | $69.0K | $1.3B | -$1.6B | $745.2M |
| Net Income | -$121.7M +23.0% | -$158.1M -18.8% | -$133.1M +30.2% | -$190.8M +14.3% | -$222.7M | $4.9B | $4.8B | $4.7B |
| Net Margin | -19.5% +9.6pp | -29.1% -2.8pp | -26.3% +17.8pp | -44.1% +18.8pp | -62.9% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$1 +27.2% | -$1 -10.7% | -$1 +34.4% | -$2 +18.2% | -$2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$1 +27.2% | -$1 -10.7% | -$1 +34.4% | -$2 +18.2% | -$2 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $146.9M +6.4% | $138.1M +7.2% | $128.8M +5.8% | $121.7M +4.9% | $116.1M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $146.9M +6.4% | $138.1M +7.2% | $128.8M +5.8% | $121.7M +4.9% | $116.1M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Ultra Clean Holdings, Inc.
NASDAQ:UCTT
$4.88B
PDF Solutions, Inc.
NASDAQ:PDFS
$2.64B
Vimeo, Inc.
VMEO
$1.31B
TELUS International (Cda) Inc.
TIXT
$1.19B
PROS Holdings, Inc.
PRO
$1.12B
Upbound Group, Inc.
NASDAQ:UPBD
$1.10B
Amplitude, Inc.
NASDAQ:AMPL
$915.47M
AMTD Digital Inc.
NYSE:HKD
$821.62M
Yalla Group Limited
NYSE:YALA
$819.90M
Rezolve AI PLC
NASDAQ:RZLV
$716.71M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does FSLY generate?
Fastly, Inc. (FSLY) reported $624.02M of revenue in fiscal 2025.
Is FSLY profitable?
Fastly, Inc. (FSLY) reported -$121,677,000.00 of net income, with a net margin of -19.5%.
Explore More
Continue the stock analysis
Jump to another research area for this company.