2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $2.4B | $2.6B | $2.7B | $2.8B | $2.8B |
Cost of Revenue | $408M | $493M | $540M | $593M | $558M |
Gross Profit | $1.9B | $2.1B | $2.2B | $2.2B | $2.3B |
Gross Profit % | 83% | 81% | 80% | 79% | 80% |
R&D Expenses | $441M | $513M | $543M | $540M | $490M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $307M | $331M | $322M | $395M | $567M |
Dep. & Amort. | $96M | $115M | $116M | $113M | $107M |
Def. Tax | $7.3M | -$77M | -$40M | -$109M | -$69M |
Stock Comp. | $202M | $243M | $249M | $237M | $219M |
Chg. in WC | -$2.6M | -$48M | -$250M | -$26M | -$64M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $850M | $581M | $758M | $797M | $1.1B |
ST Investments | $360M | $330M | $127M | $6.2M | $0 |
Cash & ST Inv. | $1.2B | $911M | $885M | $803M | $1.1B |
Receivables | $434M | $556M | $790M | $829M | $389M |
Inventory | $28M | $22M | $68M | $36M | $76M |
F5 delivered strong Q2 results with 7% total revenue growth ($731M), including 12% product revenue growth and 27% systems revenue growth; software revenue was flat due to seasonally low subscription renewals.
Q2 non-GAAP EPS was $3.42, up 18% year-over-year and above guidance; recurring revenue made up 72% of total revenue, and cash flow from operations reached a record $257M.
The company raised its FY25 revenue growth outlook to 6.5%-7.5% (from 6%-7%) and expects double-digit growth in both systems and software for the year; Q3 revenue is guided to $740M-$760M (8% growth at midpoint), with non-GAAP EPS of $3.41-$3.53.
F5 highlighted strong momentum in hardware refresh cycles, competitive displacements, and AI-driven use cases, with the largest current AI opportunity in data delivery for AI models; the company also introduced its new Application Delivery and Security Platform (ADSP) and AI Gateway.
Management emphasized continued operating discipline, robust demand across geographies and verticals, and high visibility into the software renewal pipeline, while remaining conservatively cautious about macroeconomic volatility in the second half of FY25.