AGÕæÈ˹ٷ½

STOCK TITAN

Arista Networks, Inc. Reports Fourth Quarter and Year End 2024 Financial Results

Rhea-AI Impact
(Neutral)
Rhea-AI Sentiment
(Neutral)
Tags

SANTA CLARA, Calif.--(BUSINESS WIRE)-- Arista Networks, Inc. (NYSE: ANET), an industry leader in data-driven, client-to-cloud networking for large AI, data center, campus and routing environments, today announced financial results for its fourth quarter and the full year ended December 31, 2024.

"2024 was a remarkable year of momentum resulting in a record $7 billion in revenue," stated Jayshree Ullal, Chairperson and CEO for Arista Networks. "I am so proud of the team's execution in delivering the ultimate combination of superior growth and profitability. We continued to innovate for our customers with best-of-breed platforms enabling AI for networking and networking for AI."

Full Year Financial Highlights

  • Revenue of $7.003 billion, an increase of 19.5% compared to fiscal year 2023.
  • GAAP gross margin of 64.1%, compared to GAAP gross margin of 61.9% in fiscal year 2023.
  • Non-GAAP gross margin of 64.6%, compared to non-GAAP gross margin of 62.6% in fiscal year 2023.
  • GAAP net income of $2.852 billion, or $2.23 per diluted share, compared to GAAP net income of $2.087 billion, or $1.65 per diluted share, in fiscal year 2023.
  • Non-GAAP net income of $2.910 billion or $2.27 per diluted share, compared to non-GAAP net income of $2.199 billion or $1.73 per diluted share, in fiscal year 2023.

Fourth Quarter Financial Highlights

  • Revenue of $1.930 billion, an increase of 6.6% compared to the third quarter of 2024, and an increase of 25.3% from the fourth quarter of 2023.
  • GAAP gross margin of 63.8%, compared to GAAP gross margin of 64.2% in the third quarter of 2024 and 64.9% in the fourth quarter of 2023.
  • Non-GAAP gross margin of 64.2%, compared to non-GAAP gross margin of 64.6% in the third quarter of 2024 and 65.4% in the fourth quarter of 2023.
  • GAAP net income of $801.0 million, or $0.62 per diluted share, compared to GAAP net income of $613.6 million, or $0.48 per diluted share, in the fourth quarter of 2023.
  • Non-GAAP net income of $830.1 million, or $0.65 per diluted share, compared to non-GAAP net income of $664.3 million, or $0.52 per diluted share, in the fourth quarter of 2023.

Commenting on the company's financial results, Chantelle Breithaupt, Arista’s CFO said, "We delivered exceptional financial performance in Q4, exceeding our guidance on all key metrics. These results generated over 95% year-over-year growth in operating cash flow for the quarter, allowing us to continue to invest in strategic initiatives such as the AI and Campus markets. Our strong balance sheet and robust cash position allow us to navigate economic uncertainties while continuing to invest in our long-term growth.�

Fourth Quarter Company Highlights

  • â€� Arista shared that Meta has deployed the Arista 7700R4 Distributed Etherlinkâ„� Switch (DES) for its latest Ethernet-based AI cluster.
  • â€� Arista introduced the Switch Aggregation Group (SWAGâ„�) capability in Arista EOS® that uses industry-standard Ethernet to group and manage individual switches via a single IP address. In addition, Arista CloudVision® Leaf Spine Stack (LSSâ„�) Management allows operators to collectively manage a logical stack of switches within a single networking closet or across the entire campus.
  • - In October 2024, a group of eight students that joined ASU as part of the Afghan Refugee Program completed the Technical Upskilling Program, co-created by ASU Enterprise Technology and Arista.
  • - Arista announced a four-for-one forward stock split that was affected through the filing of an amendment to the Company’s Amended and Restated Certificate of Incorporation on December 3, 2024, upon which date each Arista shareholder received an additional three shares of Arista common stock. Trading began on a split-adjusted basis on December 4, 2024.

Full Year Company Highlights

  • Arista Unveils Etherlink AI Networking Platforms â€� Arista announced the Etherlink AI platforms, which support AI cluster sizes ranging from thousands to hundreds of thousands of XPUs with highly efficient one- and two-tier network topologies, offering superior application performance compared to multi-tier networks.
  • â€� Arista, in collaboration with NVIDIA, showcased its Arista EOS AI Agent, designed to align compute and network domains as a single-managed AI entity and thus help lower job completion times.
  • - The Arista C-460 is designed to help enterprises address the challenges of rapidly increasing bandwidth requirements, including AR/VR (augmented reality/virtual reality) applications, streaming multimedia, IoT proliferation, video applications and high-density deployments.
  • Arista Launches Next Generation Multi-Domain Segmentation for Zero Trust Networking â€� Arista announced updates to its Arista MSSâ“� (Multi-Domain Segmentation Service) offerings, designed to restrict lateral movement in campus and data center networks without the need for endpoint agents.
  • â€� Arista launched CloudVision Universal Network Observabilityâ„� (CV UNOâ„�) to automate network, systems, and application/workload visibility and provide AI-driven proactive analysis and prescriptive recommendations.
  • - Arista announced that the Alabama Fiber Network (AFN) selected Arista as its routing and switching equipment provider to help deliver affordable, high-capacity, and reliable internet access in underserved rural areas.
  • â€� In that time, Arista has achieved milestones such as over 10,000 customers and 100 million ports installed globally and attained the #1 market share in data center switching.

Financial Outlook

For the first quarter of 2025, we expect:

  • Revenue between $1.93 billion to $1.97 billion;
  • Non-GAAP gross margin of approximately 63%; and
  • Non-GAAP operating margin of approximately 44%.

Guidance for non-GAAP financial measures excludes certain items, including stock-based compensation expense, intangible asset amortization, and potential non-recurring charges or benefits. A reconciliation of non-GAAP guidance measures to corresponding GAAP measures is not available on a forward-looking basis without unreasonable effort because these exclusions can be uncertain or difficult to predict, including stock-based compensation expense which is impacted by the timing of employee stock transactions, the company’s future hiring and retention needs and the future fair market value of the company’s common stock. The actual amount of these exclusions will have a significant impact on the company’s GAAP gross margin and GAAP operating margin.

Prepared Materials and Conference Call Information

Arista's executives will discuss the fourth quarter and year end 2024 financial results on a conference call at 1:30 p.m. Pacific time today. To listen to the call via telephone, dial (888) 330-2502 in the United States or +1 (240) 789-2713 from international locations. The Conference ID is 5655862.

The financial results conference call will also be available via live webcast on Arista's investor relations website at . Shortly after the conclusion of the conference call, a replay of the audio webcast will be available on Arista’s investor relations website.

Forward-Looking Statements

This press release contains “forward-looking statements� regarding our future performance, including quotations from management, statements in the section entitled “Financial Outlook,� such as estimates regarding revenue, non-GAAP gross margin and non-GAAP operating margin for the first quarter of 2025, statements regarding the benefits of Arista's products, and statements regarding Arista's ability to navigate economic uncertainties while continuing to invest in our long-term growth. Forward-looking statements are subject to known and unknown risks, uncertainties, assumptions and other factors that could cause actual results, performance or achievements to differ materially from those anticipated in or implied by the forward-looking statements including risks associated with: large purchases by a limited number of customers who represent a substantial portion of our revenue; adverse economic and geopolitical conditions and conflicts, continuing uncertain economic conditions or reduced information technology and network infrastructure spending; the impact of sole or limited sources of supply, supply shortages and extended lead times or supply changes; volatility in our revenue growth rate; variations in our results of operations; the rapid evolution of the networking market; failure to successfully carry out new products and service offerings and expand into adjacent markets; variability in our gross margins; intense competition and industry consolidation; expansion of our international sales and operations; investments in or acquisitions of other businesses; seasonality and industry cyclicality; fluctuations in currency exchange rates; failure to raise additional capital on favorable terms; our inability to attract new large customers or sell additional products and services to our existing customers; inability to grow sales of switches which generate most of our product revenue; large customers requiring more favorable terms; inability to increase market awareness or acceptance of our new products and services; decreases in the sales prices of our products and services; long and unpredictable sales cycles; inability to offer high quality support and services; declines in maintenance renewals by customers; product quality problems; failure to anticipate technological shifts; the complexity of managing the supply of our products and product components; our dependence on third-party manufacturers to build our products; assertions by third parties of intellectual property rights infringement; failure or inability to protect or assert our intellectual property rights; defects, errors or vulnerabilities in our products, the failure of our products to detect security breaches or incidents, the misuse of our products or the risks or product liability; breaches of our cybersecurity systems, or other security or privacy breaches or incidents; enhanced U.S. tax, tariff, import/export restrictions, Chinese regulations or other trade barriers; failure to comply with government law and regulations; issues in the development and use of artificial intelligence, combined with an uncertain regulatory environment; and other future events. Additional risks and uncertainties that could affect us can be found in our most recent filings with the Securities and Exchange Commission including, but not limited to, our annual report on Form 10-K and quarterly reports on Form 10-Q. You can locate these reports through our website at https://investors.arista.com/ and on the SEC’s website at https://www.sec.gov/. All forward-looking statements in this press release are based on information available to the company as of the date hereof and we disclaim any obligation to publicly update or revise any forward-looking statement to reflect events that occur or circumstances that exist after the date on which they were made.

Non-GAAP Financial Measures

This press release and accompanying table contain certain non-GAAP financial measures including non-GAAP gross profit, non-GAAP gross margin, non-GAAP income from operations, non-GAAP operating margin, non-GAAP net income and non-GAAP diluted net income per share. These non-GAAP financial measures exclude stock-based compensation expense, intangible asset amortization, expenses related to legal settlement, gains/losses on strategic investments, and the income tax effect of these non-GAAP exclusions. In addition, non-GAAP financial measures exclude net tax benefits associated with stock-based awards, which include excess tax benefits, and other discrete indirect effects of such awards. The company uses these non-GAAP financial measures internally in analyzing its financial results and believes that these non-GAAP financial measures are useful to investors as an additional tool to evaluate ongoing operating results and trends. In addition, these measures are the primary indicators management uses as a basis for its planning and forecasting for future periods.

Non-GAAP financial measures are not meant to be considered in isolation or as a substitute for the comparable GAAP financial measures. Non-GAAP financial measures are subject to limitations, and should be read only in conjunction with the company's consolidated financial statements prepared in accordance with GAAP. Non-GAAP financial measures do not have any standardized meaning and are therefore unlikely to be comparable to similarly titled measures presented by other companies. A description of these non-GAAP financial measures and a reconciliation of the company’s non-GAAP financial measures to their most directly comparable GAAP measures have been provided in the financial statement tables included in this press release, and investors are encouraged to review the reconciliation.

About Arista Networks

Arista Networks is an industry leader in data-driven, client-to-cloud networking for large AI, data center, campus and routing environments. Its award-winning platforms deliver availability, agility, automation, analytics, and security through an advanced network operating stack. For more information, visit www.arista.com.

ARISTA, CloudVision and Etherlink are among the registered and unregistered trademarks of Arista Networks, Inc. in jurisdictions around the world. Other company names or product names may be trademarks of their respective owners.

ARISTA NETWORKS, INC.

Condensed Consolidated Statements of Income

(Unaudited, in thousands, except per share amounts)

Ìý

Ìý

Ìý

Three Months Ended
December 31,

Ìý

Twelve Months Ended
December 31,

Ìý

Ìý

2024

Ìý

2023

Ìý

2024

Ìý

2023

Revenue:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Product

Ìý

$

1,608,098

Ìý

$

1,310,314

Ìý

$

5,884,021

Ìý

$

5,029,493

Service

Ìý

Ìý

322,338

Ìý

Ìý

230,123

Ìý

Ìý

1,119,125

Ìý

Ìý

830,675

Total revenue

Ìý

Ìý

1,930,436

Ìý

Ìý

1,540,437

Ìý

Ìý

7,003,146

Ìý

Ìý

5,860,168

Cost of revenue:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Product

Ìý

Ìý

643,648

Ìý

Ìý

495,826

Ìý

Ìý

2,299,063

Ìý

Ìý

2,061,167

Service

Ìý

Ìý

55,794

Ìý

Ìý

45,385

Ìý

Ìý

212,780

Ìý

Ìý

168,720

Total cost of revenue

Ìý

Ìý

699,442

Ìý

Ìý

541,211

Ìý

Ìý

2,511,843

Ìý

Ìý

2,229,887

Total gross profit

Ìý

Ìý

1,230,994

Ìý

Ìý

999,226

Ìý

Ìý

4,491,303

Ìý

Ìý

3,630,281

Operating expenses:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Research and development

Ìý

Ìý

285,016

Ìý

Ìý

211,481

Ìý

Ìý

996,717

Ìý

Ìý

854,918

Sales and marketing

Ìý

Ìý

110,949

Ìý

Ìý

105,538

Ìý

Ìý

427,264

Ìý

Ìý

399,034

General and administrative

Ìý

Ìý

35,377

Ìý

Ìý

42,293

Ìý

Ìý

122,706

Ìý

Ìý

119,080

Total operating expenses

Ìý

Ìý

431,342

Ìý

Ìý

359,312

Ìý

Ìý

1,546,687

Ìý

Ìý

1,373,032

Income from operations

Ìý

Ìý

799,652

Ìý

Ìý

639,914

Ìý

Ìý

2,944,616

Ìý

Ìý

2,257,249

Other income, net

Ìý

Ìý

89,275

Ìý

Ìý

54,477

Ìý

Ìý

320,418

Ìý

Ìý

164,777

Income before income taxes

Ìý

Ìý

888,927

Ìý

Ìý

694,391

Ìý

Ìý

3,265,034

Ìý

Ìý

2,422,026

Provision for income taxes

Ìý

Ìý

87,931

Ìý

Ìý

80,755

Ìý

Ìý

412,980

Ìý

Ìý

334,705

Net income

Ìý

$

800,996

Ìý

$

613,636

Ìý

$

2,852,054

Ìý

$

2,087,321

Earnings per share (1):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

Ìý

$

0.64

Ìý

$

0.49

Ìý

$

2.27

Ìý

$

1.69

Diluted

Ìý

$

0.62

Ìý

$

0.48

Ìý

$

2.23

Ìý

$

1.65

Weighted-average common shares outstanding(1):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

Ìý

Ìý

1,260,309

Ìý

Ìý

1,246,446

Ìý

Ìý

1,256,303

Ìý

Ìý

1,237,417

Diluted

Ìý

Ìý

1,283,370

Ìý

Ìý

1,275,380

Ìý

Ìý

1,281,077

Ìý

Ìý

1,268,538

______________________

(1)

Prior period results have been adjusted to reflect the four-for-one stock split effected in December 2024.

ARISTA NETWORKS, INC.

Reconciliation of Selected GAAP to Non-GAAP Financial Measures

(Unaudited, in thousands, except percentages and per share amounts)

Ìý

Ìý

Ìý

Three Months Ended
December 31,

Ìý

Twelve Months Ended
December 31,

Ìý

Ìý

2024

Ìý

2023

Ìý

2024

Ìý

2023

GAAP gross profit

Ìý

$

1,230,994

Ìý

Ìý

$

999,226

Ìý

Ìý

$

4,491,303

Ìý

Ìý

$

3,630,281

Ìý

GAAP gross margin

Ìý

Ìý

63.8

%

Ìý

Ìý

64.9

%

Ìý

Ìý

64.1

%

Ìý

Ìý

61.9

%

Stock-based compensation expense

Ìý

Ìý

4,255

Ìý

Ìý

Ìý

3,273

Ìý

Ìý

Ìý

15,786

Ìý

Ìý

Ìý

12,789

Ìý

Intangible asset amortization

Ìý

Ìý

4,195

Ìý

Ìý

Ìý

4,195

Ìý

Ìý

Ìý

16,780

Ìý

Ìý

Ìý

23,457

Ìý

Non-GAAP gross profit

Ìý

$

1,239,444

Ìý

Ìý

$

1,006,694

Ìý

Ìý

$

4,523,869

Ìý

Ìý

$

3,666,527

Ìý

Non-GAAP gross margin

Ìý

Ìý

64.2

%

Ìý

Ìý

65.4

%

Ìý

Ìý

64.6

%

Ìý

Ìý

62.6

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

GAAP income from operations

Ìý

$

799,652

Ìý

Ìý

$

639,914

Ìý

Ìý

$

2,944,616

Ìý

Ìý

$

2,257,249

Ìý

GAAP operating margin

Ìý

Ìý

41.4

%

Ìý

Ìý

41.5

%

Ìý

Ìý

42.0

%

Ìý

Ìý

38.5

%

Stock-based compensation expense

Ìý

Ìý

100,734

Ìý

Ìý

Ìý

81,358

Ìý

Ìý

Ìý

355,364

Ìý

Ìý

Ìý

296,756

Ìý

Intangible asset amortization

Ìý

Ìý

6,690

Ìý

Ìý

Ìý

6,690

Ìý

Ìý

Ìý

26,760

Ìý

Ìý

Ìý

33,437

Ìý

Legal settlement (1)

Ìý

Ìý

�

Ìý

Ìý

Ìý

16,000

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

16,000

Ìý

Non-GAAP income from operations

Ìý

$

907,076

Ìý

Ìý

$

743,962

Ìý

Ìý

$

3,326,740

Ìý

Ìý

$

2,603,442

Ìý

Non-GAAP operating margin

Ìý

Ìý

47.0

%

Ìý

Ìý

48.3

%

Ìý

Ìý

47.5

%

Ìý

Ìý

44.4

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

GAAP net income

Ìý

$

800,996

Ìý

Ìý

$

613,636

Ìý

Ìý

$

2,852,054

Ìý

Ìý

$

2,087,321

Ìý

Stock-based compensation expense

Ìý

Ìý

100,734

Ìý

Ìý

Ìý

81,358

Ìý

Ìý

Ìý

355,364

Ìý

Ìý

Ìý

296,756

Ìý

Intangible asset amortization

Ìý

Ìý

6,690

Ìý

Ìý

Ìý

6,690

Ìý

Ìý

Ìý

26,760

Ìý

Ìý

Ìý

33,437

Ìý

Gain on strategic investments

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(12,400

)

Ìý

Ìý

(18,699

)

Tax benefit on stock-based awards

Ìý

Ìý

(61,583

)

Ìý

Ìý

(40,561

)

Ìý

Ìý

(254,662

)

Ìý

Ìý

(174,122

)

Income tax effect on non-GAAP exclusions

Ìý

Ìý

(16,730

)

Ìý

Ìý

(12,795

)

Ìý

Ìý

(57,594

)

Ìý

Ìý

(41,283

)

Legal settlement (1)

Ìý

Ìý

�

Ìý

Ìý

Ìý

16,000

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

16,000

Ìý

Non-GAAP net income

Ìý

$

830,107

Ìý

Ìý

$

664,328

Ìý

Ìý

$

2,909,522

Ìý

Ìý

$

2,199,410

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

GAAP diluted net income per share (2)

Ìý

$

0.62

Ìý

Ìý

$

0.48

Ìý

Ìý

$

2.23

Ìý

Ìý

$

1.65

Ìý

Non-GAAP adjustments to net income(2)

Ìý

Ìý

0.03

Ìý

Ìý

Ìý

0.04

Ìý

Ìý

Ìý

0.04

Ìý

Ìý

Ìý

0.08

Ìý

Non-GAAP diluted net income per share(2)

Ìý

$

0.65

Ìý

Ìý

$

0.52

Ìý

Ìý

$

2.27

Ìý

Ìý

$

1.73

Ìý

Weighted-average shares used in computing diluted net income per share(2)

Ìý

Ìý

1,283,370

Ìý

Ìý

Ìý

1,275,380

Ìý

Ìý

Ìý

1,281,077

Ìý

Ìý

Ìý

1,268,538

Ìý

Summary of Stock-Based Compensation Expense:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cost of revenue

Ìý

$

4,255

Ìý

Ìý

$

3,273

Ìý

Ìý

$

15,786

Ìý

Ìý

$

12,789

Ìý

Research and development

Ìý

Ìý

58,910

Ìý

Ìý

Ìý

46,506

Ìý

Ìý

Ìý

211,807

Ìý

Ìý

Ìý

172,177

Ìý

Sales and marketing

Ìý

Ìý

22,132

Ìý

Ìý

Ìý

19,613

Ìý

Ìý

Ìý

78,762

Ìý

Ìý

Ìý

71,074

Ìý

General and administrative

Ìý

Ìý

15,437

Ìý

Ìý

Ìý

11,966

Ìý

Ìý

Ìý

49,009

Ìý

Ìý

Ìý

40,716

Ìý

Total

Ìý

$

100,734

Ìý

Ìý

$

81,358

Ìý

Ìý

$

355,364

Ìý

Ìý

$

296,756

Ìý

___________________

(1)

In the quarter ended December 31, 2023, we agreed to pay $16 million to settle an intellectual property dispute and we recorded this amount to general and administrative expenses.

(2)

Prior period results have been adjusted to reflect the four-for-one stock split effected in December 2024.

ARISTA NETWORKS, INC.

Condensed Consolidated Balance Sheets

(Unaudited, in thousands)

Ìý

Ìý

Ìý

December 31,
2024

Ìý

December 31,
2023

ASSETS

Ìý

Ìý

Ìý

Ìý

CURRENT ASSETS:

Ìý

Ìý

Ìý

Ìý

Cash and cash equivalents

Ìý

$

2,762,357

Ìý

Ìý

$

1,938,606

Ìý

Marketable securities

Ìý

Ìý

5,541,116

Ìý

Ìý

Ìý

3,069,362

Ìý

Accounts receivable, net

Ìý

Ìý

1,140,478

Ìý

Ìý

Ìý

1,034,398

Ìý

Inventories

Ìý

Ìý

1,834,572

Ìý

Ìý

Ìý

1,945,180

Ìý

Prepaid expenses and other current assets

Ìý

Ìý

632,292

Ìý

Ìý

Ìý

412,518

Ìý

Total current assets

Ìý

Ìý

11,910,815

Ìý

Ìý

Ìý

8,400,064

Ìý

Property and equipment, net

Ìý

Ìý

98,845

Ìý

Ìý

Ìý

101,580

Ìý

Goodwill and acquisition-related intangible assets, net

Ìý

Ìý

330,540

Ìý

Ìý

Ìý

357,299

Ìý

Deferred tax assets

Ìý

Ìý

1,440,418

Ìý

Ìý

Ìý

945,792

Ìý

Other assets

Ìý

Ìý

263,303

Ìý

Ìý

Ìý

151,900

Ìý

TOTAL ASSETS

Ìý

$

14,043,921

Ìý

Ìý

$

9,956,635

Ìý

LIABILITIES AND STOCKHOLDERS� EQUITY

Ìý

Ìý

Ìý

Ìý

CURRENT LIABILITIES:

Ìý

Ìý

Ìý

Ìý

Accounts payable

Ìý

$

381,083

Ìý

Ìý

$

435,059

Ìý

Accrued liabilities

Ìý

Ìý

435,277

Ìý

Ìý

Ìý

407,302

Ìý

Deferred revenue

Ìý

Ìý

1,727,280

Ìý

Ìý

Ìý

915,204

Ìý

Other current liabilities

Ìý

Ìý

188,582

Ìý

Ìý

Ìý

161,870

Ìý

Total current liabilities

Ìý

Ìý

2,732,222

Ìý

Ìý

Ìý

1,919,435

Ìý

Deferred revenue, non-current

Ìý

Ìý

1,064,135

Ìý

Ìý

Ìý

591,000

Ìý

Other long-term liabilities

Ìý

Ìý

252,757

Ìý

Ìý

Ìý

227,141

Ìý

TOTAL LIABILITIES

Ìý

Ìý

4,049,114

Ìý

Ìý

Ìý

2,737,576

Ìý

STOCKHOLDERS� EQUITY:

Ìý

Ìý

Ìý

Ìý

Common stock (1)

Ìý

Ìý

126

Ìý

Ìý

Ìý

125

Ìý

Additional paid-in capital (1)

Ìý

Ìý

2,465,409

Ìý

Ìý

Ìý

2,108,237

Ìý

Retained earnings

Ìý

Ìý

7,542,460

Ìý

Ìý

Ìý

5,114,025

Ìý

Accumulated other comprehensive income (loss)

Ìý

Ìý

(13,188

)

Ìý

Ìý

(3,328

)

TOTAL STOCKHOLDERS� EQUITY

Ìý

Ìý

9,994,807

Ìý

Ìý

Ìý

7,219,059

Ìý

TOTAL LIABILITIES AND STOCKHOLDERS� EQUITY

Ìý

$

14,043,921

Ìý

Ìý

$

9,956,635

Ìý

______________________

(1)

Prior period results have been adjusted to reflect the four-for-one stock split effected in December 2024.

ARISTA NETWORKS, INC.

Condensed Consolidated Statements of Cash Flows

(Unaudited, in thousands)

Ìý

Ìý

Ìý

Twelve Months Ended December 31,

Ìý

Ìý

2024

Ìý

2023

CASH FLOWS FROM OPERATING ACTIVITIES:

Ìý

Ìý

Ìý

Ìý

Net income

Ìý

$

2,852,054

Ìý

Ìý

$

2,087,321

Ìý

Adjustments to reconcile net income to net cash provided by operating activities:

Ìý

Ìý

Ìý

Ìý

Depreciation and amortization

Ìý

Ìý

62,038

Ìý

Ìý

Ìý

70,630

Ìý

Stock-based compensation

Ìý

Ìý

355,364

Ìý

Ìý

Ìý

296,756

Ìý

Deferred income taxes

Ìý

Ìý

(492,874

)

Ìý

Ìý

(370,796

)

Amortization (accretion) of investment premiums (discount)

Ìý

Ìý

(60,468

)

Ìý

Ìý

(33,518

)

Other

Ìý

Ìý

6,939

Ìý

Ìý

Ìý

(463

)

Changes in operating assets and liabilities:

Ìý

Ìý

Ìý

Ìý

Accounts receivable, net

Ìý

Ìý

(106,080

)

Ìý

Ìý

(105,927

)

Inventories

Ìý

Ìý

110,608

Ìý

Ìý

Ìý

(655,474

)

Other assets

Ìý

Ìý

(234,242

)

Ìý

Ìý

(66,401

)

Accounts payable

Ìý

Ìý

(51,635

)

Ìý

Ìý

198,612

Ìý

Other liabilities

Ìý

Ìý

47,823

Ìý

Ìý

Ìý

128,148

Ìý

Deferred revenue

Ìý

Ìý

1,285,211

Ìý

Ìý

Ìý

464,958

Ìý

Income taxes, net

Ìý

Ìý

(66,503

)

Ìý

Ìý

20,168

Ìý

Net cash provided by operating activities

Ìý

Ìý

3,708,235

Ìý

Ìý

Ìý

2,034,014

Ìý

CASH FLOWS FROM INVESTING ACTIVITIES:

Ìý

Ìý

Ìý

Ìý

Proceeds from maturities of marketable securities

Ìý

Ìý

2,058,588

Ìý

Ìý

Ìý

1,887,939

Ìý

Proceeds from sale of marketable securities

Ìý

Ìý

48,845

Ìý

Ìý

Ìý

67,284

Ìý

Purchases of marketable securities

Ìý

Ìý

(4,526,127

)

Ìý

Ìý

(2,606,878

)

Purchases of property, equipment and intangible assets

Ìý

Ìý

(32,032

)

Ìý

Ìý

(34,434

)

Other Investing activities

Ìý

Ìý

(6,628

)

Ìý

Ìý

(1,365

)

Net cash used in investing activities

Ìý

Ìý

(2,457,354

)

Ìý

Ìý

(687,454

)

CASH FLOWS FROM FINANCING ACTIVITIES:

Ìý

Ìý

Ìý

Ìý

Proceeds from issuance of common stock under equity plans

Ìý

Ìý

60,181

Ìý

Ìý

Ìý

62,093

Ìý

Tax withholding paid on behalf of employees for net share settlement

Ìý

Ìý

(58,372

)

Ìý

Ìý

(33,563

)

Repurchase of common stock

Ìý

Ìý

(423,619

)

Ìý

Ìý

(112,279

)

Net cash used in financing activities

Ìý

Ìý

(421,810

)

Ìý

Ìý

(83,749

)

Effect of exchange rate changes

Ìý

Ìý

(4,767

)

Ìý

Ìý

675

Ìý

NET INCREASE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH

Ìý

Ìý

824,304

Ìý

Ìý

Ìý

1,263,486

Ìý

CASH, CASH EQUIVALENTS AND RESTRICTED CASH —Beginning of period

Ìý

Ìý

1,939,464

Ìý

Ìý

Ìý

675,978

Ìý

CASH, CASH EQUIVALENTS AND RESTRICTED CASH —End of period

Ìý

$

2,763,768

Ìý

Ìý

$

1,939,464

Ìý

Ìý

Investor Contacts:

Arista Networks, Inc.

Investor Advocacy

Rudolph Araujo

Rod Hall

+1 (408) 547-8080

[email protected]

Source: Arista Networks, Inc.

Arista Networks Inc

NYSE:ANET

ANET Rankings

ANET Latest News

ANET Latest SEC Filings

ANET Stock Data

119.27B
1.03B
18.16%
68.58%
1.21%
Computer Hardware
Computer Communications Equipment
United States
SANTA CLARA