Netskope, Inc. Class A Common Stock

NTSK

NTSKNetskope, Inc. Class A Common Stock US flag

NASDAQ Global Select

13.94

USD

-0.40

- -

5.63BMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2024 Y	2025 Y	2026 Y
As of date	01/31/2024	01/31/2025	01/31/2026

Return on Common Equity (%)	- -	- -	- -
Return on Assets (%)	- -	-43.44	-51.65
Return on Capital (%)	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -
Gross Margin (%)	59.78	64.63	68.08
EBITDA Margin (%)	-64.7	-37.94	-85.57
Operating Margin (%)	-76.88	-47.51	-92.04
Incremental Operating Margin (%)	- -	- -	- -
Pretax Margin (%)	-83.09	-65.07	-94.23
Profit Margin (%)	-84.75	-65.86	-95.82
Net Income to Common Margin (%)	-84.75	-65.86	-95.82
Effective Tax Rate (%)	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2024 Y	2025 Y	2026 Y
As of date	01/31/2024	01/31/2025	01/31/2026

Total Debt	509	663	755
ST Debt	11	10	11
LT Debt	497	652	744
Total Debt/EBITDA	-1.93	-3.25	-1.24
Net Debt/EBITDA	-1.18	-2.26	-0.48
Total Debt/EBIT	-1.63	-2.59	-1.16
Net Debt/EBIT	-0.99	-1.8	-0.44
EBITDA to Interest Expense	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -
Interest Expense	- -	- -	- -
Common Equity/Total Assets	-168.96	-178.93	10.98
Long-Term Debt/Equity (%)	- -	- -	382.66
Long-Term Debt/Capital (%)	197.54	368.38	78.38
Long-Term Debt/Total Assets (%)	64.25	76	42
Total Debt/Equity (%)	-198	-136.47	388.19
Total Debt/Capital (%)	202.04	374.18	79.52
Total Debt/Total Assets (%)	65.72	77.19	42.61
Net Debt to Equity	-120.49	-94.86	148.24
Net Debt/Capital (%)	349.15	4,151.14	55.77
EBITDA	-263	-204	-607
EBITDA-CapEx	-297	-241	-630
Operating Income (Loss)	-313	-256	-653

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2024 Y	2025 Y	2026 Y
As of date	01/31/2024	01/31/2025	01/31/2026

Cash Ratio	0.67	0.47	1.7
Current Ratio	1.12	1	2.13
Quick Ratio	0.94	0.84	1.93
CFO/Avg Current Liab	- -	-0.23	0.06
Common Equity/Total Assets	-168.96	-178.93	10.98
Long-Term Debt/Equity (%)	- -	- -	382.66
Long-Term Debt/Capital (%)	197.54	368.38	78.38
Long-Term Debt/Total Assets (%)	64.25	76	42
Total Debt/Equity (%)	-198	-136.47	388.19
Total Debt/Capital (%)	202.04	374.18	79.52
Total Debt/Total Assets (%)	65.72	77.19	42.61
CFO/Total Liabilities	-16.22	-8.23	2.41
CFO/CapEx	-4.92	-2.99	1.66
Altman's Z-Score	-4.11	-3.99	-0.24

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2024 Y	2025 Y	2026 Y
As of date	01/31/2024	01/31/2025	01/31/2026

Accounts Receivable Turnover	- -	3.48	4.01
Days Sales Outstanding	- -	104.78	90.96
Inventory Turnover	- -	29.13	42.44
Days Inventory Outstanding	- -	12.53	8.6
Accounts Payable Turnover	- -	37.08	26.39
Accounts Payable Turnover Days	- -	9.84	13.83
Cash Conversion Cycle	- -	107.47	85.73
Inventory to Cash Days	- -	92.26	82.36
Inventories	7	6	5
Raw Materials	- -	- -	- -
Work In Process	- -	- -	- -
Finished Goods	- -	- -	- -
Other Inventory	7	6	5

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2024 Y	2025 Y	2026 Y
As of date	01/31/2024	01/31/2025	01/31/2026

Market Capitalization	- -	- -	5,916
- Cash & Cash Equivalents	163	166	433
+ Preferred Equity and Hybrid Capital	1,051	1,051	- -
+ Minority/Non Controlling Interest	- -	- -	- -
+ Total Debt	509	663	755
Enterprise Value	1,272	1,467	5,513
Total Capital	252	177	950
Total Debt/Capital (%)	202.04	374.18	79.52
Total Debt / EV	0.4	0.45	0.14
EV/Sales	3.13	2.72	7.78
EV/EBITDA	- -	- -	- -
EV/EBIT	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	144.81
EV/Free Cash Flow to Firm	- -	- -	90.39
Diluted Market Cap	- -	- -	3,176
Diluted Enterprise Value	1,396	1,547	3,499
EV per Share	3.33	3.84	13.84
TTM Sales	407	538	709
TTM EBITDA	-263	-204	-607
TTM Operating Income	-313	-256	-653
TTM Cash Flow to Firm	-167	-111	38
TTM Free Cash Flow to Firm	-133	-74	61

Multiples (USD)

Valuation Multiples API ChatGPT

	2024 Y	2025 Y	2026 Y
As of date	01/31/2024	01/31/2025	01/31/2026

Price/Free Cash Flow	- -	- -	52.08
EV/EBIT	- -	- -	- -
Enterprise Value	1,272	1,467	5,513
Low Price	- -	- -	14.23
EV/Sales	3.13	2.72	7.78
EV/EBITDA	- -	- -	- -
Price/Earnings	- -	- -	- -
Price/Earnings Average	- -	- -	-6.33
Price/Earnings High	- -	- -	-8.81
Price/Earnings Low	- -	- -	-4.48
Price/Book Value	- -	- -	30.41
Price/Book Value Average	- -	- -	41.15
Price/Book Value High	- -	- -	57.32
Price/Book Value Low	- -	- -	29.14
Price/Tangible Book Value	- -	- -	52.8
Price/Tangible Book Value Average	- -	- -	71.44
Price/Tangible Book Value High	- -	- -	99.53
Price/Tangible Book Value Low	- -	- -	50.6
Price/Sales	- -	- -	4.48
Price/Sales Average	- -	- -	6.06
Price/Sales High	- -	- -	8.44
Price/Sales Low	- -	- -	4.29
Price/Cash Flow	- -	- -	83.43
Price/Cash Flow Average	- -	- -	112.88
Price/Cash Flow High	- -	- -	157.25
Price/Cash Flow Low	- -	- -	79.94
Price/Free Cash Flow Average	- -	- -	70.46
Price/Free Cash Flow High	- -	- -	98.16
Price/Free Cash Flow Low	- -	- -	49.9
EV/Sales Average	3.43	2.87	11.75
EV/Sales High	3.43	2.87	16.18
EV/Sales Low	3.43	2.87	8.45
EV/EBITDA Average	-5.3	-7.58	-13.73
EV/EBITDA High	-5.3	-7.58	-18.91
EV/EBITDA Low	-5.3	-7.58	-9.88
EV/EBIT Average	-4.46	-6.05	-12.76
EV/EBIT High	-4.46	-6.05	-17.58
EV/EBIT Low	-4.46	-6.05	-9.18
Last Price	- -	- -	14.85
High Price	- -	- -	27.99
Enterprise Value Average	1,396	1,547	8,327
Enterprise Value High	1,396	1,547	11,474
Enterprise Value Low	1,396	1,547	5,992

Profitability (USD)

Profitability Ratios API ChatGPT

	2024 Y	2025 Y	2026 Y
As of date	01/31/2024	01/31/2025	01/31/2026

Return on Common Equity (%)	- -	- -	- -
Return on Assets (%)	- -	-43.44	-51.65
Return on Capital (%)	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -
Gross Margin (%)	59.78	64.63	68.08
EBITDA Margin (%)	-64.7	-37.94	-85.57
Operating Margin (%)	-76.88	-47.51	-92.04
Incremental Operating Margin (%)	- -	- -	- -
Pretax Margin (%)	-83.09	-65.07	-94.23
Profit Margin (%)	-84.75	-65.86	-95.82
Net Income to Common Margin (%)	-84.75	-65.86	-95.82
Effective Tax Rate (%)	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2024 Y	2025 Y	2026 Y
As of date	01/31/2024	01/31/2025	01/31/2026

Total Debt	509	663	755
ST Debt	11	10	11
LT Debt	497	652	744
Total Debt/EBITDA	-1.93	-3.25	-1.24
Net Debt/EBITDA	-1.18	-2.26	-0.48
Total Debt/EBIT	-1.63	-2.59	-1.16
Net Debt/EBIT	-0.99	-1.8	-0.44
EBITDA to Interest Expense	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -
Interest Expense	- -	- -	- -
Common Equity/Total Assets	-168.96	-178.93	10.98
Long-Term Debt/Equity (%)	- -	- -	382.66
Long-Term Debt/Capital (%)	197.54	368.38	78.38
Long-Term Debt/Total Assets (%)	64.25	76	42
Total Debt/Equity (%)	-198	-136.47	388.19
Total Debt/Capital (%)	202.04	374.18	79.52
Total Debt/Total Assets (%)	65.72	77.19	42.61
Net Debt to Equity	-120.49	-94.86	148.24
Net Debt/Capital (%)	349.15	4,151.14	55.77
EBITDA	-263	-204	-607
EBITDA-CapEx	-297	-241	-630
Operating Income (Loss)	-313	-256	-653

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2024 Y	2025 Y	2026 Y
As of date	01/31/2024	01/31/2025	01/31/2026

Cash Ratio	0.67	0.47	1.7
Current Ratio	1.12	1	2.13
Quick Ratio	0.94	0.84	1.93
CFO/Avg Current Liab	- -	-0.23	0.06
Common Equity/Total Assets	-168.96	-178.93	10.98
Long-Term Debt/Equity (%)	- -	- -	382.66
Long-Term Debt/Capital (%)	197.54	368.38	78.38
Long-Term Debt/Total Assets (%)	64.25	76	42
Total Debt/Equity (%)	-198	-136.47	388.19
Total Debt/Capital (%)	202.04	374.18	79.52
Total Debt/Total Assets (%)	65.72	77.19	42.61
CFO/Total Liabilities	-16.22	-8.23	2.41
CFO/CapEx	-4.92	-2.99	1.66
Altman's Z-Score	-4.11	-3.99	-0.24

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2024 Y	2025 Y	2026 Y
As of date	01/31/2024	01/31/2025	01/31/2026

Accounts Receivable Turnover	- -	3.48	4.01
Days Sales Outstanding	- -	104.78	90.96
Inventory Turnover	- -	29.13	42.44
Days Inventory Outstanding	- -	12.53	8.6
Accounts Payable Turnover	- -	37.08	26.39
Accounts Payable Turnover Days	- -	9.84	13.83
Cash Conversion Cycle	- -	107.47	85.73
Inventory to Cash Days	- -	92.26	82.36
Inventories	7	6	5
Raw Materials	- -	- -	- -
Work In Process	- -	- -	- -
Finished Goods	- -	- -	- -
Other Inventory	7	6	5

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2024 Y	2025 Y	2026 Y
As of date	01/31/2024	01/31/2025	01/31/2026

Market Capitalization	- -	- -	5,916
- Cash & Cash Equivalents	163	166	433
+ Preferred Equity and Hybrid Capital	1,051	1,051	- -
+ Minority/Non Controlling Interest	- -	- -	- -
+ Total Debt	509	663	755
Enterprise Value	1,272	1,467	5,513
Total Capital	252	177	950
Total Debt/Capital (%)	202.04	374.18	79.52
Total Debt / EV	0.4	0.45	0.14
EV/Sales	3.13	2.72	7.78
EV/EBITDA	- -	- -	- -
EV/EBIT	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	144.81
EV/Free Cash Flow to Firm	- -	- -	90.39
Diluted Market Cap	- -	- -	3,176
Diluted Enterprise Value	1,396	1,547	3,499
EV per Share	3.33	3.84	13.84
TTM Sales	407	538	709
TTM EBITDA	-263	-204	-607
TTM Operating Income	-313	-256	-653
TTM Cash Flow to Firm	-167	-111	38
TTM Free Cash Flow to Firm	-133	-74	61

Multiples (USD)

Valuation Multiples API ChatGPT

	2024 Y	2025 Y	2026 Y
As of date	01/31/2024	01/31/2025	01/31/2026

Price/Free Cash Flow	- -	- -	52.08
EV/EBIT	- -	- -	- -
Enterprise Value	1,272	1,467	5,513
Low Price	- -	- -	14.23
EV/Sales	3.13	2.72	7.78
EV/EBITDA	- -	- -	- -
Price/Earnings	- -	- -	- -
Price/Earnings Average	- -	- -	-6.33
Price/Earnings High	- -	- -	-8.81
Price/Earnings Low	- -	- -	-4.48
Price/Book Value	- -	- -	30.41
Price/Book Value Average	- -	- -	41.15
Price/Book Value High	- -	- -	57.32
Price/Book Value Low	- -	- -	29.14
Price/Tangible Book Value	- -	- -	52.8
Price/Tangible Book Value Average	- -	- -	71.44
Price/Tangible Book Value High	- -	- -	99.53
Price/Tangible Book Value Low	- -	- -	50.6
Price/Sales	- -	- -	4.48
Price/Sales Average	- -	- -	6.06
Price/Sales High	- -	- -	8.44
Price/Sales Low	- -	- -	4.29
Price/Cash Flow	- -	- -	83.43
Price/Cash Flow Average	- -	- -	112.88
Price/Cash Flow High	- -	- -	157.25
Price/Cash Flow Low	- -	- -	79.94
Price/Free Cash Flow Average	- -	- -	70.46
Price/Free Cash Flow High	- -	- -	98.16
Price/Free Cash Flow Low	- -	- -	49.9
EV/Sales Average	3.43	2.87	11.75
EV/Sales High	3.43	2.87	16.18
EV/Sales Low	3.43	2.87	8.45
EV/EBITDA Average	-5.3	-7.58	-13.73
EV/EBITDA High	-5.3	-7.58	-18.91
EV/EBITDA Low	-5.3	-7.58	-9.88
EV/EBIT Average	-4.46	-6.05	-12.76
EV/EBIT High	-4.46	-6.05	-17.58
EV/EBIT Low	-4.46	-6.05	-9.18
Last Price	- -	- -	14.85
High Price	- -	- -	27.99
Enterprise Value Average	1,396	1,547	8,327
Enterprise Value High	1,396	1,547	11,474
Enterprise Value Low	1,396	1,547	5,992

Shares Outstanding	382	382	398
Diluted Weighted Avg Shares	328	328	214
Basic Weighted Avg Shares	328	328	214
Revenue per Share	1.24	1.64	3.31
EBITDA per Share	-0.8	-0.62	-2.84
Operating Income per Share	-0.95	-0.78	-3.05
Basic EPS, GAAP	-1.05	-1.08	-3.18
Basic EPS from Cont Ops	-1.05	-1.08	-3.18
Diluted EPS, GAAP	-1.05	-1.08	-3.18
Diluted EPS from Cont Ops	-1.05	-1.08	-3.18
Dividend per Share	- -	- -	- -
Cash Flow per Share	-0.51	-0.34	0.18
Free Cash Flow per Basic Share	-0.61	-0.45	0.07
Cash & Equivalents per Share	0.75	0.65	2.91
Book Value per Share	-3.42	-4.02	0.49
Tangible Book Value per Share	-3.67	-4.28	0.28

Netskope, Inc. Class A Common Stock

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)