FSLY
Fastly Inc. Class A
$17.60
+$1.28(+7.84%)
50
Overall
60
Value
36
Tech
55
Quality
Market Cap
$1.71B
Volume
7.16M
52W Range
$6.29 - $34.82
Target Price
$24.11
Order:
Income Statement
| Metric | Trend | Chart | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|
| REVENUE | |||||||||
| Total Revenue | $200.5M | $290.9M | $354.3M | $432.7M | $506.0M | $543.7M | $624.0M | ||
| Total Revenue | $200.5M | $290.9M | $354.3M | $432.7M | $506.0M | $543.7M | $624.0M | ||
| COST OF GOODS SOLD | |||||||||
| Cost of Revenue | $88.3M | $120.0M | $167.0M | $222.9M | $239.7M | $247.7M | $267.8M | ||
| GROSS PROFIT | |||||||||
| Gross Profit | $112.1M | $170.9M | $187.3M | $209.8M | $266.3M | $295.9M | $356.2M | ||
| OPERATING EXPENSES | |||||||||
| Operating Expenses | $158.7M | $278.1M | $406.3M | $456.0M | $464.4M | $463.9M | $475.2M | ||
| Research & Development | $46.5M | $74.8M | $126.9M | $155.3M | $152.2M | $138.0M | $162.7M | ||
| Research Expense | $46.5M | $74.8M | $126.9M | $155.3M | $152.2M | $138.0M | $162.7M | ||
| Selling, General & Administrative | $112.2M | $203.3M | $279.5M | $300.7M | $307.9M | $312.0M | $312.1M | ||
| Selling & Marketing Expenses | $71.1M | $101.2M | $152.6M | $179.9M | $191.8M | $198.6M | $201.4M | ||
| General & Administrative Expenses | $41.1M | $102.1M | $126.8M | $120.8M | $116.1M | $113.4M | $110.7M | ||
| Promotion & Advertising | $1.4M | $3.8M | $2.3M | -- | -- | -- | -- | ||
| Salaries & Wages | $441.0K | $2.0M | $4.4M | -- | -- | -- | -- | ||
| Depreciation & Amortization | $16.4M | $19.8M | $28.8M | $42.6M | $51.6M | $54.0M | -- | ||
| Depreciation & Amortization | $16.4M | $120.0M | $28.8M | -- | -- | -- | -- | ||
| Amortization | $3.4M | $639.1M | $643.6M | $684.7M | $685.9M | $689.0M | -- | ||
| Other Operating Expenses | $158.7M | $-858.0K | $-1.5M | -- | -- | -- | -- | ||
| OPERATING INCOME | |||||||||
| Operating income | $-46.5M | $-107.2M | $-219.0M | $-246.2M | $-198.0M | $-167.9M | $-119.0M | ||
| EBITDA | $-28.1M | $-80.8M | $-167.3M | $-91.9M | $-32.1M | $-55.2M | $-5.3M | ||
| NON-OPERATING ITEMS | |||||||||
| Interest Expense (Non-Operating) | $5.2M | $1.5M | $5.2M | $5.9M | $4.1M | $2.7M | $12.7M | ||
| Intinc | $3.3M | $1.6M | $1.3M | $7.0M | $18.2M | $14.9M | $12.3M | ||
| Net Non-Operating Interest Income/Expense | $-1.9M | $79.0K | $-4.0M | $1.2M | $14.1M | $12.1M | $-409.0K | ||
| Other Income/Expense | $2.6M | $279.0K | $-356.0K | $54.4M | $-50.6M | $-337.0K | $-220.0K | ||
| Other Special Charges | $-2.6M | $-279.0K | $356.0K | $54.4M | $50.6M | $337.0K | $220.0K | ||
| SPECIAL ITEMS | |||||||||
| Restructring And Mn A Income | $-178.1M | $178.1M | $159.2M | -- | -- | $9.7M | -- | ||
| Special Income Charges | $178.1M | $-178.1M | $-167.0M | -- | -- | $-9.7M | -- | ||
| PRE-TAX INCOME | |||||||||
| EBIT | $-45.8M | $-105.9M | $-217.4M | $-184.8M | $-129.2M | $-152.7M | $-106.5M | ||
| Pre-Tax Income | $-51.1M | $-107.4M | $-222.6M | $-190.7M | $-133.3M | $-155.5M | $-119.2M | ||
| INCOME TAX | |||||||||
| Tax Provision | $492.0K | $-11.5M | $69.0K | $94.0K | $-200.0K | $2.6M | $2.5M | ||
| NET INCOME | |||||||||
| Net Income | $-51.5M | $-95.9M | $-222.7M | $-190.8M | $-133.1M | $-158.1M | $-121.7M | ||
| Net Income (Continuing Operations) | $-51.5M | $-95.9M | $-222.7M | $-190.8M | $-133.1M | $-158.1M | $-121.7M | ||
| Net Income (Discontinued Operations) | $-51.5M | $-95.9M | $-222.7M | $-190.8M | $-133.1M | $-158.1M | $-121.7M | ||
| Net Income (Common Stockholders) | $-51.5M | $-95.9M | $-222.7M | $-190.8M | $-133.1M | $-158.1M | $-121.7M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | $-118.0M | ||
| TOTALS | |||||||||
| Total Expenses | $247.0M | $398.1M | $573.4M | $678.9M | $704.0M | $711.6M | $743.0M | ||
| SHARE & EPS DATA | |||||||||
| Average Shares Outstanding | $68.3M | $103.6M | $116.1M | $121.7M | $128.8M | $138.1M | $146.9M | ||
| Average Shares Outstanding (Diluted) | $68.3M | $103.6M | $116.1M | $121.7M | $128.8M | $138.1M | $146.9M | ||
| Shares Outstanding | $95.9M | $114.6M | $120.3M | $125.4M | $134.2M | $142.3M | $151.8M | ||
| Basic EPS | $-0.75 | $-0.93 | $-1.92 | $-1.57 | $-1.03 | $-1.14 | $-0.83 | ||
| Basic EPS (Continuing Operations) | $-0.75 | $-0.93 | $-1.92 | $-1.57 | $-1.03 | $-1.14 | $-0.83 | ||
| Diluted EPS | $-0.75 | $-0.93 | $-1.92 | $-1.57 | $-1.03 | $-1.14 | $-0.83 | ||
| Diluted EPS (Continuing Operations) | -- | -- | $-1.92 | $-1.57 | $-1.03 | $-1.14 | $-0.83 | ||
| OTHER METRICS | |||||||||
| Fees | $-88.3M | -- | -- | -- | -- | -- | -- | ||
| Loss And Loss Adjustment Expected Incurred | -- | $120.0M | $167.0M | -- | -- | -- | -- | ||
| Other Gand A | $41.1M | $102.1M | $126.8M | $120.8M | $116.1M | $113.4M | $110.7M | ||
| Other Write Off | $223.0K | $287.0K | $133.0K | -- | -- | -- | -- | ||
| Rent And Landing Fees | $7.2M | -- | -- | -- | -- | -- | -- | ||
| Othspecchg | $-1.2M | -- | $167.0M | -- | -- | -- | -- | ||
| Restruct | $-178.1M | $178.1M | $159.2M | -- | -- | $9.7M | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | FSLY | $17.60 | +7.8% | 7.16M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |