Elastic N.V.
TechnologyNYSE:ESTC · New York Stock Exchange
+$0.41 today
Vol 1.00M · Avg 2.08M
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
$1.7B of revenue converted into $367.8M of net income for the selected period. Gross margin is 76.1% and net margin is 20.1%, showing how much revenue survives after costs and taxes. EPS is $3.50, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $1.7B +17.3% | $1.5B +17.0% | $1.3B +18.6% | $1.1B +24.0% | $862.4M | $1.0B | $809.6M | $921.6M |
| Cost of Revenue | $416.3M +9.6% | $379.9M +15.1% | $330.1M +11.3% | $296.6M +27.7% | $232.2M | $344.8M | $725.6M | $804.0M |
| Gross Profit | $1.3B +19.9% | $1.1B +17.7% | $937.2M +21.3% | $772.4M +22.6% | $630.2M | $10.3B | $8.9B | $7.6B |
| Gross Margin | 76.1% +1.7pp | 74.4% +0.4pp | 74.0% +1.7pp | 72.3% -0.8pp | 73.1% | 45.5% | 9.8% | 28.9% |
| Research & Development | $451.9M +23.6% | $365.8M +7.0% | $342.0M +9.1% | $313.5M +14.5% | $273.8M | $378.4M | $983.2M | $1.3B |
| Selling, General & Admin | $904.6M +14.2% | $792.4M +10.0% | $720.3M +11.4% | $646.8M +22.0% | $530.1M | $1.4B | $620.6M | $923.0M |
| Operating Expenses | $1.4B +17.1% | $1.2B +8.5% | $1.1B +7.6% | $991.5M +23.3% | $803.9M | $3.6B | $5.3B | $7.0B |
| Depreciation & Amortization | $11.8M -3.9% | $12.3M -31.6% | $18.0M -11.0% | $20.2M +2.6% | $19.7M | $1.2B | $374.2M | $1.2B |
| EBITDA | $34.7M +472.9% | $6.1M +107.7% | -$78.6M +54.2% | -$171.5M -9.0% | -$157.3M | $12.6B | -$15.2B | $6.8B |
| EBITDA Margin | 2.0% +1.6pp | 0.4% +6.6pp | -6.2% +9.8pp | -16.0% +2.2pp | -18.2% | 10.0% | 5.6% | 46.3% |
| Operating Income | -$33.5M +39.0% | -$54.9M +57.7% | -$129.9M +40.7% | -$219.2M -26.2% | -$173.7M | $10.6B | $12.3B | $14.0B |
| Operating Margin | -1.9% +1.8pp | -3.7% +6.5pp | -10.3% +10.3pp | -20.5% -0.4pp | -20.1% | 18.7% | 16.6% | 24.1% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | $1.3B | -$1.5B | -$1.6B |
| Interest Expense | $25.1M -0.7% | $25.3M -3.2% | $26.1M +3.9% | $25.2M +21.4% | $20.7M | $969.2M | $1.1B | $1.0B |
| Other Income / Expenses | $31.2M +33.5% | $23.4M +226.8% | $7.1M +211.4% | $2.3M +109.5% | -$24.1M | -$1.6B | -$1.5B | $1.4B |
| Income Before Tax | -$2.3M +92.7% | -$31.6M +74.3% | -$122.8M +43.4% | -$216.9M -9.7% | -$197.8M | -$15.6B | $3.3B | $4.9B |
| Pre-Tax Margin | -0.1% +2.0pp | -2.1% +7.6pp | -9.7% +10.6pp | -20.3% +2.6pp | -22.9% | 13.3% | 20.8% | 18.7% |
| Income Tax Expense | -$370.1M -583.5% | $76.5M +141.5% | -$184.5M -1056.6% | $19.3M +218.3% | $6.1M | $666.8M | $1.3B | -$1.6B |
| Net Income | $367.8M +440.2% | -$108.1M -275.2% | $61.7M +126.1% | -$236.2M -15.9% | -$203.8M | $5.0B | $4.9B | $4.8B |
| Net Margin | 21.1% +28.4pp | -7.3% -12.2pp | 4.9% +27.0pp | -22.1% +1.5pp | -23.6% | 7.4% | 12.4% | 17.5% |
| EPS (Basic) | $3 +435.6% | -$1 -267.7% | $1 +125.1% | -$2 -12.3% | -$2 | $1.2B | $400.8M | $703.2M |
| EPS (Diluted) | $3 +429.8% | -$1 -276.3% | $1 +123.9% | -$2 -12.3% | -$2 | $620.6M | $766.2M | $609.4M |
| Weighted Avg Shares | $105.3M +1.6% | $103.7M +4.0% | $99.6M +4.1% | $95.7M +3.4% | $92.5M | $892.2M | $757.8M | $925.8M |
| Weighted Avg Shares (Diluted) | $107.2M +3.4% | $103.7M -0.3% | $104.0M +8.6% | $95.7M +3.4% | $92.5M | $319.6M | $1.2B | $924.4M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Dayforce Inc
DAY
$11.18B
Paycom Software, Inc.
NYSE:PAYC
$7.35B
InterDigital, Inc.
NASDAQ:IDCC
$7.33B
Procore Technologies, Inc.
NYSE:PCOR
$6.41B
ServiceTitan, Inc.
NASDAQ:TTAN
$6.39B
AppFolio, Inc.
NASDAQ:APPF
$5.78B
Pegasystems Inc.
NASDAQ:PEGA
$5.48B
Open Text Corporation
NASDAQ:OTEX
$5.36B
NICE Ltd.
NASDAQ:NICE
$5.19B
monday.com Ltd.
NASDAQ:MNDY
$3.99B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does ESTC generate?
Elastic N.V. (ESTC) reported $1.74B of revenue in fiscal 2026.
Is ESTC profitable?
Elastic N.V. (ESTC) reported $367.77M of net income, with a net margin of 21.1%.
Explore More
Continue the stock analysis
Jump to another research area for this company.