
Confluent (CFLT) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
282.3M
Gross Profit
208.1M
73.73%
Operating Income
-96.4M
-34.16%
Net Income
-82.0M
-29.03%
EPS (Diluted)
$-0.24
Balance Sheet Metrics
Total Assets
2.7B
Total Liabilities
1.7B
Shareholders Equity
1.0B
Debt to Equity
1.63
Cash Flow Metrics
Operating Cash Flow
28.4M
Free Cash Flow
-33.0M
Revenue & Profitability Trend
Confluent Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 963.6M | 777.0M | 585.9M | 387.9M | 236.6M |
Cost of Goods Sold | 257.5M | 229.7M | 202.4M | 137.3M | 75.5M |
Gross Profit | 706.2M | 547.3M | 383.5M | 250.6M | 161.1M |
Gross Margin % | 73.3% | 70.4% | 65.5% | 64.6% | 68.1% |
Operating Expenses | |||||
Research & Development | 421.2M | 348.8M | 264.0M | 161.9M | 105.4M |
Selling, General & Administrative | 704.1M | 642.4M | 582.2M | 428.3M | 288.9M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 1.1B | 991.2M | 846.2M | 590.2M | 394.3M |
Operating Income | -419.1M | -443.9M | -462.7M | -339.6M | -233.2M |
Operating Margin % | -43.5% | -57.1% | -79.0% | -87.6% | -98.6% |
Non-Operating Items | |||||
Interest Income | - | - | - | 2.0M | 4.1M |
Interest Expense | - | - | - | - | - |
Other Non-Operating Income | 84.5M | 37.2M | 16.4M | -7.0K | 3.1M |
Pre-tax Income | -334.7M | -406.7M | -446.3M | -339.6M | -230.0M |
Income Tax | 10.4M | 36.1M | 6.3M | 3.2M | -207.0K |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | -345.1M | -442.7M | -452.6M | -342.8M | -229.8M |
Net Margin % | -35.8% | -57.0% | -77.2% | -88.4% | -97.1% |
Key Metrics | |||||
EBITDA | -397.1M | -395.2M | -455.1M | -336.0M | -231.6M |
EPS (Basic) | $-1.07 | $-1.47 | $-1.62 | $-1.82 | $-1.02 |
EPS (Diluted) | $-1.07 | $-1.47 | $-1.62 | $-1.82 | $-1.02 |
Basic Shares Outstanding | 321863416 | 300727487 | 280080357 | 188627720 | 224261477 |
Diluted Shares Outstanding | 321863416 | 300727487 | 280080357 | 188627720 | 224261477 |
Income Statement Trend
Confluent Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 386.0M | 349.8M | 435.8M | 1.4B | 36.8M |
Short-term Investments | 1.5B | 1.6B | 1.5B | 640.1M | 251.8M |
Accounts Receivable | 183.6M | 165.8M | 126.9M | 105.2M | 106.0M |
Inventory | - | - | - | - | - |
Other Current Assets | 79.2M | 77.0M | 57.2M | 44.9M | 508.0K |
Total Current Assets | 2.4B | 2.3B | 2.2B | 2.2B | 427.7M |
Non-Current Assets | |||||
Property, Plant & Equipment | 8.8M | 10.1M | 29.5M | 37.3M | 48.3M |
Goodwill | 336.7M | 55.5M | 0 | - | - |
Intangible Assets | 7.9M | - | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 83.8M | 89.6M | 88.2M | 64.9M | 43.4M |
Total Non-Current Assets | 343.6M | 209.2M | 146.7M | 116.7M | 98.4M |
Total Assets | 2.7B | 2.5B | 2.3B | 2.3B | 526.1M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 7.5M | 6.7M | 21.4M | 7.6M | 1.6M |
Short-term Debt | 8.7M | 7.9M | 7.4M | 9.2M | 10.5M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 21.6M | 13.4M | 17.0M | 12.2M | 10.4M |
Total Current Liabilities | 589.2M | 487.0M | 424.3M | 348.2M | 193.8M |
Non-Current Liabilities | |||||
Long-term Debt | 1.1B | 1.1B | 1.1B | 1.1B | 40.4M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 12.7M | 35.2M | 8.8M | 6.4M | 7.2M |
Total Non-Current Liabilities | 1.1B | 1.2B | 1.2B | 1.1B | 638.6M |
Total Liabilities | 1.7B | 1.7B | 1.6B | 1.5B | 832.4M |
Equity | |||||
Common Stock | 3.0K | 3.0K | 3.0K | 3.0K | 1.0K |
Retained Earnings | -2.0B | -1.6B | -1.2B | -748.9M | -406.1M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 961.2M | 810.4M | 769.5M | 850.3M | -306.2M |
Key Metrics | |||||
Total Debt | 1.1B | 1.1B | 1.1B | 1.1B | 50.9M |
Working Capital | 1.8B | 1.8B | 1.8B | 1.9B | 233.9M |
Balance Sheet Composition
Confluent Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -345.1M | -442.7M | -452.6M | -342.8M | -229.8M |
Depreciation & Amortization | 22.1M | 13.9M | 7.6M | 3.6M | 1.6M |
Stock-Based Compensation | 395.7M | 349.8M | 277.7M | 155.6M | 143.3M |
Working Capital Changes | -93.6M | -106.7M | -24.2M | -7.9M | -27.2M |
Operating Cash Flow | 44.7M | -112.1M | -140.5M | -137.1M | -84.8M |
Investing Activities | |||||
Capital Expenditures | -2.6M | -2.8M | -4.1M | -3.6M | -1.0M |
Acquisitions | -115.5M | -55.8M | 0 | 0 | - |
Investment Purchases | -1.5B | -1.6B | -2.1B | -663.6M | -329.6M |
Investment Sales | 1.6B | 1.6B | 1.2B | 271.9M | 157.4M |
Investing Cash Flow | -53.6M | -67.0M | -855.5M | -395.2M | -173.2M |
Financing Activities | |||||
Share Repurchases | 0 | -255.0K | -789.0K | -482.0K | - |
Dividends Paid | - | - | - | - | - |
Debt Issuance | - | - | - | 1.1B | 0 |
Debt Repayment | - | 0 | -786.0K | - | - |
Financing Cash Flow | 0 | -255.0K | -1.6M | 1.8B | 259.7M |
Free Cash Flow | 9.5M | -124.3M | -171.8M | -114.0M | -86.7M |
Net Change in Cash | -8.8M | -179.4M | -997.6M | 1.2B | 1.6M |
Cash Flow Trend
Confluent Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
-18.97
Forward P/E
58.00
Price to Book
6.56
Price to Sales
6.57
PEG Ratio
1.33
Profitability Ratios
Profit Margin
-29.28%
Operating Margin
-34.16%
Return on Equity
-32.18%
Return on Assets
-9.28%
Financial Health
Current Ratio
3.98
Debt to Equity
104.15
Beta
0.96
Per Share Data
EPS (TTM)
$-0.93
Book Value per Share
$3.09
Revenue per Share
$3.20
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
cflt | 7.1B | -18.97 | 6.56 | -32.18% | -29.28% | 104.15 |
Microsoft | 3.8T | 39.67 | 11.86 | 33.61% | 35.79% | 32.63 |
Oracle | 819.5B | 66.08 | 33.66 | 69.24% | 21.08% | 452.53 |
Klaviyo | 9.4B | -152.29 | 7.07 | -6.42% | -6.19% | 9.04 |
Amdocs | 9.1B | 16.66 | 2.58 | 15.73% | 11.94% | 23.65 |
Wix.com | 8.5B | 53.63 | -71.76 | -175.57% | 8.90% | -8.50 |
Financial data is updated regularly. All figures are in the company's reporting currency.