VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
FTNT
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
FTNTFortinet, Inc.
$151.35$112.0B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksFTNTCash Flow

Fortinet, Inc. (FTNT) Cash Flow Statement

19Y historyFree accessUpdated daily

Cash generation remains highly efficient, with an operating cash flow to net income ratio of 2.02 in 2026Q1, bolstered by a substantial $3.7 billion deferred revenue balance.

FTNT Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07
Cash from Operations2.8B2.59B2.26B1.94B1.73B1.5B1.08B808M638.9M594.4M345.7M282.55M196.58M147.38M183.87M132.84M103.38M61.97M37.69M27.67M
Operating CF Margin %-38.1%37.91%36.49%39.18%44.87%41.77%37.36%35.4%39.76%27.11%28%25.52%23.95%34.46%30.64%31.84%24.58%17.79%17.81%
Operating CF Growth %94.5%14.72%16.67%11.84%15.4%38.39%34.12%26.47%7.49%71.94%22.35%43.73%33.38%-19.84%38.41%28.49%66.82%64.44%36.2%-
Net Income1.95B1.85B1.75B1.15B856.6M606.7M488.5M331.7M334.9M31.4M32.2M7.99M25.34M44.27M66.84M62.49M41.24M60.18M7.36M-21.84M
Depreciation & Amortization300.7M336.3M122.8M113.4M104.3M84.4M68.8M61.6M55.7M55.5M48.5M31.59M22.03M15.62M11.56M6.99M5.7M5.93M4.23M4.15M
Stock-Based Compensation286.5M279.5M257.9M249M217.3M207.9M191.7M174.1M162.9M137.2M122.4M95.09M58.99M43.91M30.69M19.02M9.31M7.46M5.3M9.33M
Deferred Taxes63.5M66.2M000000000000000000
Other Non-Cash Items116.9M65.6M152.8M299.2M319.4M198.3M144.7M107.6M89.4M6.3M7.4M10.85M12.84M9.62M1.77M-7.29M1.58M-28.56M41K0
Working Capital Changes82.3M-10.4M-20.6M126.1M233M402.4M190M133M-4M364M135.2M137.03M77.37M33.96M73M51.64M45.55M16.96M20.75M36.03M
Change in Receivables-314.6M-215.9M-45.4M-146.4M-456.7M-72.5M-176.4M-96.7M-82M-38.4M-57.9M-66.46M-55.89M-22.08M-12.12M-23.25M-17.78M-8.51M-18.35M-2.27M
Change in Inventory-32.9M-90.6M131.2M-253.5M-109.1M-19.4M-42.2M-48.5M-33.4M9.4M-43M-19.09M-32.46M-35.09M-11.3M-6.03M-5.95M-2.01M-189K-6.6M
Change in Payables-22.7M27.9M-10.2M-43.1M105.2M-13.1M37.4M7.7M14.6M13.1M100K-2.52M18.03M10.48M961K6.8M2.44M3.05M-1.86M970K
Cash from Investing-494M-599.1M-727.4M-649.3M763.9M-1.33B-72.8M-502.3M-134.9M-76.8M-74.1M-967K-29.35M-146.73M-182.71M-166.83M-283.71M13.76M-53.71M-2.33M
Capital Expenditures-368.9M-364.8M-378.9M-204.1M-281.2M-295.9M-125.9M-92.2M-53M-135.3M-67.2M-37.36M-32.2M-13.88M-22.08M-3.62M-3.78M-4.59M-2.8M-2.03M
CapEx % of Revenue5.19%5.37%6.36%3.85%6.37%8.85%4.85%4.26%2.94%9.05%5.27%3.7%4.18%2.26%4.14%0.84%1.16%1.82%1.32%1.31%
Acquisitions-30.4M-41.6M-275.5M-8.5M-30.8M-234.9M-40.2M-34.6M-21.7M0-22.1M-38.02M-17K-7.63M-1.25M-2.62M0-549K-2M0
Investments--------------------
Other Investing-100K100K100K300K0400K1.3M00000000062K0-62K0
Cash from Financing-3.68B-2.37B-50.1M-1.57B-2.13B82.8M-1.17B-195.6M-202.6M-415.6M-105.9M-21.56M749K-6.42M50.16M39.8M34.02M78.05M2.12M19K
Debt Issued (Net)-500M0000969.9M-4.1M-3.7M-10.1M0-1.6M000000000
Equity Issued (Net)-3.07B-2.25B62.5M-1.46B-1.97B-715.8M-1.06B-95.6M-125.3M-370.5M-66M7.31M11.35M-7.95M38.09M19.97M29.11M76.47M00
Dividends Paid00000000000000000000
Share Repurchases-3.11B-2.29B-600K-1.5B-1.99B-741.8M-1.08B-145.1M-211.8M-446.3M-110.8M-60M-43.98M-33.53M000-15.76M00
Other Financing-111M-126.4M-112.6M-113.7M-165.2M-171.3M-109.5M-96.3M-67.2M-45.1M-38.3M-28.87M-10.6M1.52M12.07M19.83M4.91M1.57M2.12M19K
Net Change in Cash-1.37B-380.6M1.48B-285M363.8M257.3M-160.7M110.1M301.4M102M165.7M260.02M167.38M-7.1M50.98M5.13M-145.6M155.89M-14.84M25.82M
Free Cash Flow2.44B2.23B1.88B1.73B1.45B1.2B957.8M715.8M585.9M459.1M278.5M245.19M164.38M133.51M161.78M129.22M99.61M57.38M34.89M25.64M
FCF Margin %34.26%32.73%31.55%32.64%32.81%36.02%36.92%33.09%32.47%30.71%21.84%24.29%21.34%21.7%30.32%29.8%30.68%22.76%16.47%16.5%
FCF Growth %17.8%18.44%8.54%19.46%20.4%25.68%33.81%22.17%27.62%64.85%13.59%49.16%23.13%-17.48%25.2%29.73%73.59%64.47%36.06%-
FCF per Share3.282.982.432.201.801.441.140.820.670.520.320.280.190.160.190.160.130.090.050.04
FCF Conversion (FCF/Net Income)1.25x1.40x1.29x1.69x2.02x2.47x2.22x2.44x1.91x18.93x10.74x35.38x7.76x3.33x2.75x2.13x2.51x1.03x5.12x-1.27x
Interest Paid00000000000000000000
Taxes Paid307.1M0578.9M426.3M260.2M127.4M39.7M58.7M41.4M32.2M26.6M18.89M40.55M25.45M17.09M-305K2.48M4.75M3.62M-1.23M

Key Metrics

Growth RegimeExpanding
ProfitabilityStrong
Balance SheetFortress
Cash FlowRobust
Top Statement Risk

Hardware refresh cycle volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Driven By Deferrals

According to recent financial statements, Fortinet's operating cash flow to net income ratio reached 2.02 in 2026Q1, indicating that cash generation significantly outpaces accounting profits, largely due to the timing of deferred revenue recognition inherent in the company's multi-year subscription-based business model.

The consistent divergence where operating cash flow exceeds net income suggests that the company is effectively monetizing its service contracts upfront. Investors should monitor this relationship, as a narrowing of this ratio could imply a deceleration in new contract billings or a shift in the underlying service mix.

FCF Margin Volatility Reflects Seasonality

As reported in quarterly filings, Fortinet's free cash flow margin has fluctuated significantly, ranging from a low of 11.6% in 2023Q4 to a peak of 54.4% in 2026Q1, reflecting the inherent cyclicality of hardware-driven billings and the timing of large-scale enterprise contract renewals.

While the trajectory appears robust on an annual basis, the quarterly volatility suggests that cash flow is highly sensitive to the timing of hardware shipments. This pattern warrants caution, as it may mask underlying trends in operational efficiency during periods of lower hardware demand.

Capital Intensity Remains Structurally Low

Based on the provided data, Fortinet maintains a disciplined capital expenditure profile, with CapEx as a percentage of revenue averaging in the low single digits, peaking at 16.4% in 2024Q1 before normalizing to 3.8% in 2026Q1, highlighting the company's asset-light service model.

The relatively low capital intensity suggests that the company does not require massive reinvestment to maintain its proprietary FortiASIC architecture. This efficiency allows for significant free cash flow generation, which management has historically redirected toward aggressive share repurchases.

Working Capital Swings Impact Liquidity

Analysis of recent financial data indicates that working capital changes are a primary driver of quarterly cash flow variance, with a notable $374.8 million inflow in 2026Q1 contrasting sharply with the $285.9 million outflow observed in 2023Q4, reflecting the impact of inventory and deferred revenue cycles.

These swings appear to be a function of the company's hardware-heavy sales cycle, where inventory build-ups and subsequent contract billings create lumpy cash flow patterns. Investors should interpret these fluctuations as operational noise rather than a fundamental shift in the company's ability to collect cash.

Aggressive Capital Return Strategy Executed

As evidenced by recent financial disclosures, Fortinet has prioritized share repurchases over acquisitions, deploying $823 million in 2026Q1 and $1.8 billion in 2025Q3, which suggests management's high degree of confidence in the long-term durability of its current business model and cash generation capabilities.

The decision to return substantial capital to shareholders rather than pursuing large-scale M&A indicates a preference for organic growth and a belief that the current valuation provides an attractive entry point for buybacks. This strategy reinforces the company's fortress balance sheet, though it may limit inorganic expansion into new cloud-native security markets.

FTNT — Frequently Asked Questions

Quick answers to the most common questions about buying FTNT stock.

How much cash does Fortinet, Inc. (FTNT) generate from operations?

Fortinet, Inc. (FTNT) generated $2.59B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Fortinet, Inc.'s free cash flow?

Fortinet, Inc. (FTNT) generated $2.23B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Fortinet, Inc.'s capital expenditure (CapEx)?

Fortinet, Inc. (FTNT) spent $364.8M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Fortinet, Inc. distribute cash to shareholders?

In 2025, Fortinet, Inc. (FTNT) spent $2.29B on share repurchases. This shows the company's commitment to returning capital to its equity investors.