Financials Nutanix, Inc.

Equities

NTNX

US67059N1081

IT Services & Consulting

Market Closed - Nasdaq Other stock markets 20:00:00 13/03/2026 GMT			5-day change	1st Jan Change
39.29 ^USD	+0.41%		-1.36%	-23.99%

03-02	Nutanix, Inc. Presents at Morgan Stanley Technology, Media & Telecom Conference 2026, Mar-02-2026 09:15 AM
02-26	Nutanix's AMD Partnership Likely Sets Valuation Floor, Morgan Stanley Says	MT

Projected Income Statement: Nutanix, Inc.

Fiscal Period: July	2021	2022	2023	2024	2025	2026	2027	2028
Net sales ¹	1,394	1,581	1,863	2,149	2,538	2,827	3,206	3,573
Change	-	13.37%	17.85%	15.35%	18.11%	11.39%	13.42%	11.43%
EBITDA ¹	-186.7	2.141	237.4	423.5	608.8	684.4	820.5	942.1
Change	-	101.15%	10,987.53%	78.4%	43.76%	12.42%	19.89%	14.81%
EBIT ¹	-281	-85.81	161	347.1	536.1	607.4	743.6	871.1
Change	-	69.47%	287.62%	115.6%	54.45%	13.3%	22.42%	17.15%
Interest Paid	-5.793	-2.849	-	-	-	-	-	-
Earnings before Tax (EBT) ¹	-1,016	-778.3	-233.6	-101.3	211.6	285	464.8	608.2
Change	-	23.38%	69.99%	56.62%	308.89%	34.66%	63.09%	30.86%
Net income ¹	-1,034	-797.5	-254.6	-124.8	188.4	278.3	368.5	496.4
Change	-	22.89%	68.08%	50.98%	250.96%	47.72%	32.44%	34.7%
Announcement Date	01/09/21	31/08/22	31/08/23	28/08/24	27/08/25	-	-	-

¹USD in Million

Estimates

Fiscal Period: July	2021 Q3	2021 Q4	2022 Q1	2022 Q2	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1	2025 Q2	2025 Q3	2025 Q4	2026 Q1	2026 Q2	2026 Q3	2026 Q4	2027 Q1	2027 Q2	2027 Q3	2027 Q4	2028 Q1	2028 Q2
Net sales ¹	344.5	390.7	378.5	413.1	403.7	385.5	433.6	486.5	448.6	494.2	511.1	565.2	524.6	548	591	654.7	639	653.3	670.6	722.8	686.6	744.5	753.1	820.4	790	832.2	840	908.1
Change	-	13.41%	-3.12%	9.13%	-2.28%	-4.49%	12.47%	12.2%	-7.79%	10.17%	3.41%	10.6%	-7.19%	4.46%	7.85%	10.79%	-2.4%	2.24%	2.65%	7.79%	-5.01%	8.43%	1.16%	8.94%	-3.71%	5.35%	0.93%	8.11%
EBITDA ¹	-55.06	-24.95	-18.59	21.24	16.14	-16.65	30.43	89.63	26.58	80.93	97.67	142.1	91.87	91.87	136.4	179.5	155.1	137.8	150.2	207.1	134.7	191.4	185.9	236.2	173	220.5	226.3	321.2
Change	-	54.68%	25.51%	214.28%	-24.01%	-203.18%	282.75%	194.51%	-70.35%	204.55%	20.68%	45.46%	-35.34%	-0%	48.47%	31.62%	-13.62%	-11.15%	9.02%	37.85%	-34.96%	42.11%	-2.89%	27.08%	-26.75%	27.46%	2.61%	41.96%
EBIT ¹	-80.13	-48.72	-41.88	-1.051	-5.401	-37.48	10.59	69.99	6.976	63.62	79.49	123.9	73.28	70.47	118.2	161.3	137.1	119.5	131.8	189	116.1	172.1	167.9	213.1	171.9	190.8	189.4	247.8
Change	-	39.2%	14.04%	97.49%	-413.89%	-593.98%	128.26%	560.64%	-90.03%	812.03%	24.93%	55.85%	-40.85%	-3.83%	67.77%	36.43%	-15.02%	-12.78%	10.29%	43.37%	-38.59%	48.26%	-2.43%	26.9%	-19.36%	11.01%	-0.72%	30.84%
Charge d'intérêts	-1.577	-1.274	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Earnings before Tax (EBT) ¹	-119.2	-353.5	-415.8	-109.8	-108	-144.7	-93.67	-66.62	-76.02	-7.086	-10.98	39.14	-10.93	-118.5	36.82	65.08	64.6	45.14	65.57	97.5	36.85	82.1	80.6	110.9	66.9	71.1	-	-
Change	-	-196.51%	-17.63%	73.6%	1.57%	-33.95%	35.26%	28.88%	-14.11%	90.68%	-54.97%	456.44%	-127.92%	-984.72%	131.06%	76.75%	-0.74%	-30.12%	45.26%	48.69%	-62.21%	122.8%	-1.83%	37.59%	-39.68%	6.28%	-	-
Net income ¹	-123.6	-358.2	-419.9	-115.1	-111.6	-151	-99.12	-70.79	-81.18	-13.29	-15.85	32.8	-15.62	-126.1	29.93	56.43	63.36	38.65	62.1	103	36.85	78.97	62.8	105.2	71.49	93.85	103	159.3
Change	-	-189.7%	-17.22%	72.59%	2.98%	-35.25%	34.36%	28.58%	-14.68%	83.63%	-19.31%	306.87%	-147.62%	-707.51%	123.73%	88.56%	12.29%	-39%	60.66%	65.91%	-64.23%	114.33%	-20.48%	67.52%	-32.04%	31.28%	9.72%	54.68%
Announcement Date	26/05/21	01/09/21	23/11/21	02/03/22	25/05/22	31/08/22	30/11/22	24/05/23	24/05/23	31/08/23	29/11/23	28/02/24	29/05/24	28/08/24	26/11/24	26/02/25	28/05/25	27/08/25	25/11/25	25/02/26	-	-	-	-	-	-	-	-

¹USD in Million

Estimates

Forecast Balance Sheet: Nutanix, Inc.

Fiscal Period: July	2021	2022	2023	2024	2025	2026	2027	2028
Net Debt ¹	-158	-22.6	-219	-424	-649	-876	-1,836	-2,645
Change	-	85.7%	-869.03%	-93.61%	-53.07%	-34.99%	-109.59%	-44.06%
Announcement Date	01/09/21	31/08/22	31/08/23	28/08/24	27/08/25	-	-	-

¹USD in Million

Estimates

Cash Flow Forecast: Nutanix, Inc.

Fiscal Period: July	2021	2022	2023	2024	2025	2026	2027	2028
CAPEX ¹	58.65	49.06	65.4	75.25	71.28	66.94	98.1	99.37
Change	-	-16.35%	33.32%	15.06%	-5.27%	-6.09%	46.55%	1.29%
Free Cash Flow (FCF) ¹	-158.5	18.48	207	597.7	750.2	750.7	876.3	1,020
Change	-	111.67%	1,019.82%	188.74%	25.51%	0.07%	16.74%	16.39%
Announcement Date	01/09/21	31/08/22	31/08/23	28/08/24	27/08/25	-	-	-

¹USD in Million

Estimates

Forecast Financial Ratios: Nutanix, Inc.

Fiscal Period: July	2021	2022	2023	2024	2025	2026	2027	2028
Profitability
EBITDA Margin (%)	-13.39%	0.14%	12.74%	19.71%	23.99%	24.21%	25.59%	26.37%
EBIT Margin (%)	-20.15%	-5.43%	8.64%	16.15%	21.12%	21.49%	23.19%	24.38%
EBT Margin (%)	-72.85%	-49.23%	-12.54%	-4.72%	8.34%	10.08%	14.5%	17.02%
Net margin (%)	-74.17%	-50.45%	-13.66%	-5.81%	7.42%	9.84%	11.49%	13.89%
FCF margin (%)	-11.36%	1.17%	11.11%	27.81%	29.56%	26.55%	27.33%	28.55%
FCF / Net Income (%)	15.32%	-2.32%	-81.32%	-479.01%	398.25%	269.78%	237.78%	205.46%
Profitability
ROA	-15.06%	-4.37%	6.91%	16.45%	17.53%	15.59%	15.64%	14.94%
ROE	-	-	-	-	-	-	-	316.16%
Financial Health
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Debt / Free cash flow	-	-	-	-	-	-	-	-
Capital Intensity
CAPEX / Current Assets (%)	4.21%	3.1%	3.51%	3.5%	2.81%	2.37%	3.06%	2.78%
CAPEX / EBITDA (%)	-31.42%	2,291.36%	27.55%	17.77%	11.71%	9.78%	11.96%	10.55%
CAPEX / FCF (%)	-37.01%	265.39%	31.6%	12.59%	9.5%	8.92%	11.2%	9.74%
Items per share
Cash flow per share ¹	-0.4834	0.3063	1.168	2.75	2.793	2.808	3.316	3.7
Change	-	163.36%	281.29%	135.43%	1.59%	0.51%	18.12%	11.57%
Dividend per Share ¹	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
Book Value Per Share ¹	-4.902	-3.482	-3.033	-2.975	-2.362	-2.199	0.00808	2
Change	-	28.96%	12.9%	1.9%	20.62%	6.9%	100.37%	24,655.69%
EPS ¹	-5.01	-3.62	-1.09	-0.51	0.65	0.9082	1.187	1.608
Change	-	27.74%	69.89%	53.21%	227.45%	39.72%	30.71%	35.46%
Nbr of stocks (in thousands)	211,565	224,294	235,759	246,641	268,077	265,212	265,212	265,212
Announcement Date	01/09/21	31/08/22	31/08/23	28/08/24	27/08/25	-	-	-