NTNX financial statements

The full income statement, balance sheet, and cash-flow statement for Nutanix Inc. (NTNX), plus valuation ratios — straight from SEC filings. Switch between annual, quarterly, and trailing-twelve-month figures, pick how far back to look, and flip the time order. Every line has a trend sparkline.

Shares outstanding (point-in-time)

2024-04 246.6M2024-07 244.7M2024-10 267.9M2025-01 266.7M2025-04 268.1M2025-07 268.8M2025-10 270.4M2026-01 265.2M2026-04 270.3M+9.6% over 8 periods

SEC-filed end-of-period counts (cover pages and balance sheets, split-adjusted) — the series realized buyback yield is computed from. The weighted-average share lines in the statements below lag these by design: an average over the year sits near the midpoint of an ongoing buyback.

PeriodRangeOrderChangeYoYQoQFiguresAs-reported fiscal years.

Line item	FY2025	FY2024	FY2023	FY2022	FY2021
Income Statement	as ofJul 31 ’25	as ofJul 31 ’24	as ofJul 31 ’23	as ofJul 31 ’22	as ofJul 31 ’21
Revenue	2.54B YoY+18.1%	2.15B YoY+15.3%	1.86B YoY+17.8%	1.58B YoY+13.4%	1.39B YoY+6.6%
	2.20B YoY+20.7%	1.82B YoY+19.2%	1.53B YoY+21.5%	1.26B YoY+14.3%	1.10B YoY+8.0%
Cost of revenue	335M YoY+3.3%	324M YoY-2.4%	332M YoY+3.4%	321M YoY+10.0%	292M YoY+1.8%
	2.03B YoY+11.7%	1.82B YoY+4.6%	1.74B YoY+1.1%	1.72B YoY-2.6%	1.76B YoY-4.6%
Research & development	737M YoY+15.3%	639M YoY+10.0%	581M YoY+1.4%	573M YoY+2.7%	558M YoY+0.7%
Selling, general & administrative	237M YoY+18.1%	201M YoY-13.5%	232M YoY+39.5%	166M YoY+8.2%	154M YoY+13.5%
General & administrative	237M YoY+18.1%	201M YoY-13.5%	232M YoY+39.5%	166M YoY+8.2%	154M YoY+13.5%
Selling & marketing	1.06B YoY+8.1%	977M YoY+5.7%	925M YoY-5.6%	979M YoY-7.0%	1.05B YoY-9.3%
Restructuring	0.00	0.00 YoY-100.0%	5.30M YoY-52.7%	11.2M	—
Amortization of intangibles	2.54M YoY-31.6%	3.71M YoY-65.3%	10.7M YoY-33.9%	16.2M YoY-6.9%	17.4M YoY-0.0%
Provision for credit losses	1.42M YoY+70.5%	830K YoY+291.5%	212K YoY+6.0%	200K YoY-69.5%	655K YoY-20.3%
Operating income	173M YoY+2181.4%	7.56M YoY+103.7%	-207M YoY+54.9%	-459M YoY+30.7%	-662M YoY+20.1%
Other non-operating income	39.1M YoY+135.9%	-109M YoY-311.9%	-26.4M YoY+91.8%	-321M YoY+9.6%	-355M YoY-1249.8%
Pre-tax income	212M YoY+308.9%	-101M YoY+56.6%	-234M YoY+70.0%	-780M YoY+23.3%	-1.02B YoY-18.9%
Income tax	23.3M YoY-0.7%	23.5M YoY+11.8%	21.0M YoY+8.9%	19.3M YoY+4.2%	18.5M YoY+4.7%
Net income	188M YoY+251.0%	-125M YoY+51.0%	-255M YoY+68.1%	-799M YoY+22.9%	-1.04B YoY-18.6%
	$0.65 YoY+227.5%	-$0.51 YoY+53.2%	-$1.09 YoY+69.9%	-$3.62 YoY+27.9%	-$5.02 YoY-12.1%
EPS (basic)	$0.70 YoY+237.3%	-$0.51 YoY+53.2%	-$1.09 YoY+69.9%	-$3.62 YoY+27.9%	-$5.02 YoY-12.1%
	267M YoY+9.3%	245M YoY+4.9%	233M YoY+5.8%	221M YoY+6.8%	206M YoY+6.0%
	294M YoY+20.2%	245M YoY+4.9%	233M YoY+5.8%	221M YoY+6.8%	206M YoY+6.0%
Balance Sheet	as ofJul 31 ’25	as ofJul 31 ’24	as ofJul 31 ’23	as ofJul 31 ’22	as ofJul 31 ’21
	2.59B YoY+74.8%	1.48B YoY-20.4%	1.86B YoY+12.3%	1.66B YoY+6.1%	1.56B YoY+42.8%
Cash & equivalents	770M YoY+17.4%	655M YoY+27.8%	513M YoY+27.3%	403M YoY+41.0%	286M YoY-10.4%
Accounts receivable	338M YoY+47.1%	230M YoY+46.1%	157M YoY+26.2%	125M YoY-31.1%	181M YoY-25.5%
Prepaid expenses	105M YoY+8.3%	97.3M YoY-33.8%	147M YoY+56.8%	93.8M YoY+65.1%	56.8M YoY-9.9%
Other current assets	38.3M YoY+44.7%	26.5M YoY-52.8%	56.1M YoY+50.0%	37.4M YoY+210.1%	12.1M YoY-16.2%
	3.28B YoY+53.1%	2.14B YoY-15.2%	2.53B YoY+6.8%	2.37B YoY+3.9%	2.28B YoY+28.8%
Property, plant & equipment	143M YoY+4.9%	136M YoY+21.7%	112M YoY-1.4%	113M YoY-13.8%	132M YoY-8.1%
Operating lease right-of-use	135M YoY+23.3%	109M YoY+16.7%	93.6M YoY-21.2%	119M YoY+12.1%	106M YoY-16.8%
Goodwill	185M YoY+0.0%	185M YoY+0.2%	185M YoY-0.2%	185M YoY+0.0%	185M YoY+0.0%
Intangible assets	2.62M YoY-49.3%	5.15M YoY+5.3%	4.89M YoY-69.1%	15.8M YoY-50.6%	32.0M YoY-35.2%
Other non-current assets	39.6M YoY+41.7%	28.0M YoY-12.5%	31.9M YoY+43.5%	22.3M YoY-20.4%	28.0M YoY+24.0%
	1.41B YoY+13.6%	1.24B YoY+9.5%	1.14B YoY-2.1%	1.16B YoY+25.1%	928M YoY+22.1%
Accounts payable	81.6M YoY+81.1%	45.1M YoY+50.6%	29.9M YoY-33.4%	44.9M YoY-4.5%	47.1M YoY-12.9%
Accrued liabilities	24.2M YoY-3.1%	25.0M YoY-77.2%	109M YoY+83.4%	59.6M YoY+51.2%	39.4M YoY+52.0%
Deferred revenue	1.05B YoY+10.4%	955M YoY+15.9%	824M YoY+14.2%	721M YoY+13.3%	636M YoY+19.1%
Current lease liability	23.2M YoY-3.8%	24.2M YoY-18.3%	29.6M YoY-25.7%	39.8M YoY-6.7%	42.7M YoY+16.7%
Finance lease liability (current)	3.30M YoY-16.5%	3.95M YoY+12.4%	3.52M YoY+31.0%	2.69M YoY+51.5%	1.77M
	3.98B YoY+38.5%	2.87B YoY-11.2%	3.23B YoY+2.2%	3.17B YoY-3.7%	3.29B YoY+61.0%
Deferred revenue (non-current)	1.06B YoY+15.3%	918M YoY+19.0%	771M YoY+6.5%	725M YoY+7.1%	677M YoY+4.3%
Non-current lease liability	116M YoY+28.1%	90.4M YoY+31.1%	68.9M YoY-23.2%	89.8M YoY+3.7%	86.6M YoY-25.9%
Operating lease liability (total)	139M YoY+21.4%	115M YoY+16.3%	98.5M YoY-24.0%	130M YoY+0.2%	129M YoY-15.7%
Finance lease liability (total)	6.04M YoY-43.2%	10.6M YoY-19.8%	13.2M YoY+26.2%	10.5M YoY+26.4%	8.30M
Finance lease liability	2.73M YoY-59.0%	6.67M YoY-31.4%	9.72M YoY+24.5%	7.81M YoY+19.6%	6.53M
Other non-current liabilities	45.9M YoY-6.6%	49.1M YoY+23.6%	39.8M YoY+13.1%	35.2M YoY-17.6%	42.7M YoY+55.6%
	-695M YoY+4.6%	-728M YoY-2.9%	-707M YoY+11.6%	-801M YoY+21.6%	-1.02B YoY-261.3%
Common stock	7.00K YoY+0.0%	7.00K YoY+16.7%	6.00K YoY+0.0%	6.00K YoY+20.0%	5.00K YoY+0.0%
Additional paid-in capital	4.20B YoY+2.0%	4.12B YoY+4.8%	3.93B YoY+9.7%	3.58B YoY+37.0%	2.62B YoY+16.5%
Retained earnings	-4.90B YoY-1.0%	-4.85B YoY-4.6%	-4.63B YoY-5.8%	-4.38B YoY-4252.2%	-101M YoY+96.0%
Accumulated other comprehensive income	700K YoY+379.5%	146K YoY+102.8%	-5.17M YoY+14.9%	-6.08M YoY-75850.0%	-8.00K YoY-100.4%
Total liabilities & equity	3.28B YoY+53.1%	2.14B YoY-15.2%	2.53B YoY+6.8%	2.37B YoY+3.9%	2.28B YoY+28.8%
	—	—	—	227M YoY+5.9%	214M YoY+6.1%
	—	—	—	227M YoY+5.9%	214M YoY+6.1%
	269M YoY+1.4%	265M YoY+10.7%	240M YoY+5.5%	227M	—
Cash Flow	as ofJul 31 ’25	as ofJul 31 ’24	as ofJul 31 ’23	as ofJul 31 ’22	as ofJul 31 ’21
	821M YoY+22.1%	673M YoY+147.0%	272M YoY+303.3%	67.5M YoY+167.7%	-99.8M YoY+37.6%
Depreciation & amortization	72.7M YoY-0.7%	73.2M YoY-4.2%	76.4M YoY-13.1%	88.0M YoY-6.8%	94.4M YoY+0.6%
Intangible amortization	2.54M YoY-31.6%	3.71M YoY-65.3%	10.7M YoY-33.9%	16.2M YoY-6.9%	17.4M YoY-0.0%
Share-based compensation	352M YoY+5.3%	334M YoY+7.1%	312M YoY-9.2%	343M YoY-4.3%	359M YoY+1.9%
Deferred income taxes	-3.64M YoY-44.4%	-2.52M YoY-144.2%	-1.03M YoY+57.1%	-2.40M YoY+29.7%	-3.42M YoY-447.5%
Change in receivables	71.9M YoY+33.6%	53.8M YoY+107.9%	25.9M YoY+142.4%	-61.0M YoY+5.4%	-64.5M YoY-1387.8%
Change in payables	30.0M YoY+103.5%	14.7M YoY+253.6%	-9.60M YoY-557.1%	-1.46M YoY+74.6%	-5.76M YoY+65.2%
	-952M YoY-279.7%	530M YoY+1163.8%	-49.8M YoY+8.1%	-54.2M YoY+90.9%	-597M YoY-2531.5%
Capital expenditure	71.3M YoY-5.3%	75.3M YoY+15.1%	65.4M YoY+33.3%	49.1M YoY-16.4%	58.6M YoY-34.5%
Free cash flow	750M YoY+25.5%	598M YoY+188.7%	207M YoY+1019.8%	18.5M YoY+111.7%	-158M YoY+36.5%
Acquisitions	0.00 YoY-100.0%	4.50M	0.00	0.00	0.00
Sales/maturities of investments	476M YoY-38.5%	774M YoY-19.8%	965M YoY-8.8%	1.06B YoY+34.9%	784M YoY+21.4%
	244M YoY+123.0%	-1.06B YoY-842.8%	-113M YoY-208.8%	104M YoY-84.4%	664M YoY+1048.6%
Long-term debt issued	848M	0.00	0.00 YoY-100.0%	88.7M YoY-87.7%	724M
Long-term debt repaid	0.00	0.00	0.00	0.00	0.00
Common stock issued	0.00	0.00	0.00	0.00	0.00
Common stock repurchased	308M YoY+134.8%	131M	0.00 YoY-100.0%	58.6M YoY-53.2%	125M
Dividends paid	0.00	0.00	0.00	0.00	0.00
Net change in cash	114M YoY-18.6%	140M YoY+27.3%	110M YoY-6.1%	117M YoY+453.2%	-33.1M YoY+57.3%
Income taxes paid	32.5M YoY+37.6%	23.6M YoY-23.2%	30.8M YoY+51.2%	20.4M YoY+22.3%	16.6M YoY+0.1%
Valuation Ratios	as ofJul 31 ’25	as ofJul 31 ’24	as ofJul 31 ’23	as ofJul 31 ’22	as ofJul 31 ’21
Market cap	20.2B YoY+63.5%	12.4B YoY+70.8%	7.24B YoY+113.2%	3.39B YoY-55.5%	7.62B YoY+70.0%
P/E	107.3×	—	—	—	—
P/S	8.0× YoY+38.4%	5.8× YoY+48.1%	3.9× YoY+81.5%	2.1× YoY-62.6%	5.7× YoY+67.0%
P/FCF	26.9× YoY+30.2%	20.7× YoY-40.8%	35.0×	—	—
	0.93%	—	—	—	—
	3.7% YoY-23.2%	4.8% YoY+69.0%	2.9%	—	—
Source filing	10-K	10-K	10-K	10-K	10-K

About this data

Source: NTNX's SEC filings (10-K / 10-Q). Annual columns are as-reported fiscal years; quarterly columns are as-reported fiscal quarters (Q4 derived as full-year minus the first three quarters where a company doesn't file a standalone Q4); TTM (quarterly) rolls the trailing four quarters at every quarter end, TTM (yearly) samples that one year apart; balance-sheet rows show the period-end balance. Valuation ratios are sampled as of each period end. View all NTNX filings on SEC EDGAR → Not investment advice.