CRWD - CrowdStrike Holdings, Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$559.69
DETAILS
HIGH:
$700.00
LOW:
$368.00
MEDIAN:
$559.50
CONSENSUS:
$559.69
DOWNSIDE:
15.64%
| Metric | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||
| Revenue | 4,812.0 | 3,953.6 | 3,055.6 | 2,241.2 | 1,451.6 | 874.4 | 481.4 | 249.8 | 118.8 | 52.7 |
| Cost of Revenue | 1,218.9 | 991.5 | 755.7 | 601.2 | 383.2 | 229.5 | 141.6 | 87.2 | 54.5 | 34.0 |
| Gross Profit | 3,593.1 | 2,962.1 | 2,299.8 | 1,640.0 | 1,068.4 | 644.9 | 339.8 | 162.6 | 64.3 | 18.7 |
| Operating Expenses | ||||||||||
| R&D Expenses | 1,384.8 | 1,076.9 | 768.5 | 608.4 | 371.3 | 214.7 | 130.2 | 84.6 | 58.9 | 39.1 |
| SG&A Expenses | 2,501.6 | 2,005.7 | 1,533.3 | 1,221.8 | 839.6 | 522.8 | 355.7 | 214.9 | 136.8 | 70.2 |
| Other Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Expenses | 3,886.4 | 3,082.6 | 2,301.8 | 1,830.1 | 1,210.9 | 737.4 | 485.9 | 299.4 | 195.7 | 109.3 |
| Operating Income | ||||||||||
| Operating Income | (293.3) | (120.4) | (2.0) | (190.1) | (142.5) | (92.5) | (146.1) | (136.9) | (131.4) | (90.6) |
| Interest Expense | 28.0 | 26.3 | 25.8 | 25.3 | 25.2 | 1.6 | 0.4 | 0.4 | 1.6 | 0.6 |
| Interest Income | 195.0 | 196.2 | 148.9 | 52.5 | 3.8 | 5.0 | 0 | 0 | 0 | 0 |
| Profitability | ||||||||||
| EBITDA | 182.5 | 294.8 | 293.8 | (40.8) | (66.0) | (46.2) | (115.8) | (122.9) | (124.7) | (87.6) |
| EBIT | (99.0) | 80.8 | 148.6 | (134.6) | (134.8) | (86.3) | (139.3) | (138.3) | (132.4) | (90.6) |
| Income Before Tax | (127.0) | 54.5 | 122.8 | (159.9) | (160.0) | (87.9) | (139.8) | (138.7) | (134.6) | (91.3) |
| Income Tax Expense | 34.2 | 71.1 | 32.2 | 22.4 | 72.4 | 4.8 | 2.0 | 1.4 | 0.9 | 0.1 |
| Net Income | (162.5) | (19.3) | 89.3 | (183.2) | (234.8) | (92.6) | (141.8) | (140.1) | (135.5) | (91.3) |
| Per Share Data | ||||||||||
| EPS (Basic) | -0.65 | -0.08 | 0.37 | -0.78 | -1.02 | -0.43 | -0.67 | -0.82 | -0.79 | -0.53 |
| EPS (Diluted) | -0.65 | -0.08 | 0.37 | -0.78 | -1.02 | -0.43 | -0.67 | -0.82 | -0.79 | -0.53 |
| Shares Outstanding | 252.6 | 244.8 | 238.6 | 233.1 | 227.1 | 217.8 | 212.9 | 171.2 | 171.2 | 171.2 |
| Metric | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||
| Cash & Cash Equivalents | 5,230.1 | 4,323.3 | 3,375.1 | 2,455.4 | 1,996.6 | 1,918.6 | 264.8 | 88.4 | 63.2 | 22.8 |
| Short-Term Investments | 0 | 0 | 99.6 | 250 | 0 | 0 | 647.3 | 103.2 | 2.6 | 10.6 |
| Net Receivables | 1,361.8 | 1,128.6 | 853.1 | 626.2 | 368.1 | 239.2 | 165.0 | 92.5 | 59.8 | 24.7 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 827.1 | 67.1 | 183.2 | 121.9 | 12.8 | 4.6 | 6.5 | 1.1 | 2.1 | 0.9 |
| Total Current Assets | 7,419.1 | 5,766.3 | 4,510.9 | 3,453.4 | 2,444.1 | 2,211.4 | 1,128.7 | 302.5 | 138.0 | 63.6 |
| Non-Current Assets | ||||||||||
| Property, Plant & Equipment | 1,046.2 | 831.4 | 668.4 | 532.3 | 292.3 | 203.5 | 136.1 | 73.7 | 40.8 | 15.1 |
| Goodwill | 1,363.3 | 912.8 | 638.0 | 430.6 | 416.4 | 83.6 | 7.7 | 7.9 | 8.4 | 0 |
| Intangible Assets | 136.7 | 133.1 | 114.5 | 86.9 | 97.3 | 15.7 | 0.5 | 1.0 | 1.7 | 0.4 |
| Long-Term Investments | 76.8 | 72.5 | 56.2 | 47.3 | 23.6 | 2.5 | 1 | 0 | 0 | 2.2 |
| Other Non-Current Assets | 1,044.5 | 985.4 | 658.4 | 476.1 | 344.5 | 215.9 | 130.9 | 47.9 | 28.8 | 10.1 |
| Total Non-Current Assets | 3,667.6 | 2,935.3 | 2,135.6 | 1,573.1 | 1,174.3 | 521.1 | 276.2 | 130.7 | 79.7 | 27.8 |
| Total Assets | 11,086.7 | 8,701.6 | 6,646.5 | 5,026.5 | 3,618.4 | 2,732.5 | 1,404.9 | 433.2 | 217.7 | 91.4 |
| Current Liabilities | ||||||||||
| Account Payables | 105.3 | 130.9 | 28.2 | 45.4 | 47.6 | 12.1 | 1.3 | 6.9 | 12.3 | 2.5 |
| Short-Term Debt | 18.2 | 0 | 14.2 | 13.0 | 9.8 | 9.0 | 0 | 0 | 0 | 19.6 |
| Deferred Revenue | 3,421.1 | 2,733.0 | 2,270.8 | 1,727.5 | 1,136.5 | 702.0 | 413.0 | 218.7 | 109.0 | 51.3 |
| Other Current Liabilities | 639.6 | 250.3 | 149.6 | 154.4 | 102.5 | 68.6 | 42.0 | 35.6 | 25.6 | 6.0 |
| Total Current Liabilities | 4,184.2 | 3,461.1 | 2,697.3 | 2,109.1 | 1,406.8 | 863.6 | 493.1 | 281.4 | 165.9 | 89.1 |
| Non-Current Liabilities | ||||||||||
| Long-Term Debt | 801.8 | 744.0 | 742.5 | 741.0 | 739.5 | 738.0 | 0 | 0 | 16.0 | 4.9 |
| Deferred Tax Liabilities | 0 | 53.1 | 12.7 | 4.2 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 1,628.0 | 97.7 | 37.4 | 27.6 | 16.2 | 17.2 | 11.0 | 10.3 | 4.4 | 0.9 |
| Total Non-Current Liabilities | 2,429.9 | 1,921.6 | 1,612.2 | 1,430.0 | 1,173.9 | 997.1 | 169.2 | 81.7 | 70.3 | 31.0 |
| Total Liabilities | 6,614.1 | 5,382.7 | 4,309.4 | 3,539.1 | 2,580.7 | 1,860.7 | 662.3 | 363.1 | 236.2 | 120.1 |
| Stockholders' Equity | ||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 |
| Retained Earnings | (1,283.0) | (1,078.1) | (1,058.8) | (1,148.2) | (964.9) | (730.1) | (637.5) | (519.1) | (378.9) | (243.5) |
| Accumulated Other Comprehensive Income | 16.8 | (9.6) | (1.7) | (1.0) | (1.2) | 2.3 | 1.0 | 0.1 | 1.0 | (0.0) |
| Total Stockholders' Equity | 4,428.4 | 3,279.5 | 2,303.9 | 1,463.6 | 1,025.8 | 870.6 | 742.1 | 70.1 | (18.5) | (28.7) |
| Total Liabilities & Equity | 11,086.7 | 8,701.6 | 6,646.5 | 5,026.5 | 3,618.4 | 2,732.5 | 1,404.9 | 433.2 | 217.7 | 91.4 |
| Debt Metrics | ||||||||||
| Total Debt | 820.1 | 788.9 | 792.9 | 783.6 | 774.7 | 779.0 | 0 | 0 | 16.0 | 24.5 |
| Net Debt | (4,410.0) | (3,534.4) | (2,582.2) | (1,671.8) | (1,221.9) | (1,139.6) | (264.8) | (88.4) | (47.2) | 1.6 |
| Metric | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||
| Net Income | (161.2) | (16.6) | 89.3 | (182.3) | (232.4) | (92.6) | (141.8) | (140.1) | (135.5) | (91.3) |
| Depreciation & Amortization | 281.5 | 214.0 | 145.3 | 93.8 | 68.8 | 40.1 | 23.5 | 15.4 | 7.7 | 3.0 |
| Stock-Based Compensation | 1,096.7 | 865.4 | 631.5 | 526.5 | 310.0 | 149.7 | 79.9 | 20.5 | 12.3 | 2.0 |
| Change in Working Capital | (59.3) | (6.0) | 51.5 | 320.4 | 321.7 | 185.6 | 97.5 | 49.3 | 42.5 | 29.1 |
| Other Non-Cash Items | 469.5 | 334.8 | 252.0 | 181.2 | 120.6 | 75.1 | 35.5 | 28.7 | 13.5 | 5.1 |
| Operating Cash Flow | 1,612.3 | 1,381.7 | 1,166.2 | 941.0 | 574.8 | 356.6 | 99.9 | (23.0) | (58.8) | (52.0) |
| Investing Activities | ||||||||||
| Capital Expenditure | (302.1) | (313.8) | (237.1) | (266.4) | (133.7) | (63.8) | (87.5) | (42.6) | (29.8) | (12.6) |
| Acquisitions | (382.3) | (310.3) | (239.0) | (18.3) | (414.5) | (85.5) | 7.3 | 6.8 | (6.5) | 6.1 |
| Purchases of Investments | (16.8) | (22.4) | (217.1) | (271.9) | (16.3) | (86.4) | (780.7) | (199.3) | (9.6) | (12.1) |
| Sales/Maturities of Investments | 5.4 | 109.9 | 350.3 | 31.4 | 21.5 | 731.2 | 238.6 | 100.0 | 17.5 | 12.9 |
| Other Investing Activities | (68.8) | (59.0) | (58.3) | (31.4) | (21.5) | 0 | (7.3) | (6.8) | 0 | (6.1) |
| Investing Cash Flow | (764.5) | (536.6) | (340.6) | (556.7) | (564.5) | 495.4 | (629.6) | (142.0) | (28.3) | (11.9) |
| Financing Activities | ||||||||||
| Net Debt Issuance | 0 | 0 | 0 | (1.6) | 0 | 739.6 | 0 | (16.2) | (9.3) | 16.9 |
| Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | 3.5 | 3.6 | 8.1 | 11.0 | 6.4 | (2.5) | 41.1 | (4.3) | 2.0 | (0.2) |
| Financing Cash Flow | 132.5 | 107.2 | 93.2 | 77.4 | 72.5 | 800.1 | 706.1 | 190.4 | 126.8 | 17.5 |
| Cash Position | ||||||||||
| Net Change in Cash | 990.0 | 947.1 | 920.7 | 460.3 | 78.0 | 1,653.8 | 176.4 | 25.2 | 40.4 | (46.4) |
| Cash at Beginning | 4,324.7 | 3,377.6 | 2,456.9 | 1,996.6 | 1,918.6 | 264.8 | 88.4 | 63.2 | 22.8 | 69.2 |
| Cash at End | 5,314.6 | 4,324.7 | 3,377.6 | 2,456.9 | 1,996.6 | 1,918.6 | 264.8 | 88.4 | 63.2 | 22.8 |
| Free Cash Flow | 1,310.2 | 1,067.9 | 929.1 | 674.6 | 441.1 | 292.7 | 12.5 | (65.6) | (88.5) | (64.6) |
| Key Metrics | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||
| Revenue | 4,812.0 | 3,953.6 | 3,055.6 | 2,241.2 | 1,451.6 | 874.4 | 481.4 | 249.8 | 118.8 | 52.7 |
| Gross Profit | 3,593.1 | 2,962.1 | 2,299.8 | 1,640.0 | 1,068.4 | 644.9 | 339.8 | 162.6 | 64.3 | 18.7 |
| Operating Income | (293.3) | (120.4) | (2.0) | (190.1) | (142.5) | (92.5) | (146.1) | (136.9) | (131.4) | (90.6) |
| Net Income | (162.5) | (19.3) | 89.3 | (183.2) | (234.8) | (92.6) | (141.8) | (140.1) | (135.5) | (91.3) |
| EPS (Diluted) | -0.65 | -0.08 | 0.37 | -0.78 | -1.02 | -0.43 | -0.67 | -0.82 | -0.79 | -0.53 |
| Balance Sheet | ||||||||||
| Cash & Equivalents | 5,230.1 | 4,323.3 | 3,375.1 | 2,455.4 | 1,996.6 | 1,918.6 | 264.8 | 88.4 | 63.2 | 22.8 |
| Total Assets | 11,086.7 | 8,701.6 | 6,646.5 | 5,026.5 | 3,618.4 | 2,732.5 | 1,404.9 | 433.2 | 217.7 | 91.4 |
| Total Debt | 820.1 | 788.9 | 792.9 | 783.6 | 774.7 | 779.0 | 0 | 0 | 16.0 | 24.5 |
| Stockholders' Equity | 4,428.4 | 3,279.5 | 2,303.9 | 1,463.6 | 1,025.8 | 870.6 | 742.1 | 70.1 | (18.5) | (28.7) |
| Cash Flow | ||||||||||
| Operating Cash Flow | 1,612.3 | 1,381.7 | 1,166.2 | 941.0 | 574.8 | 356.6 | 99.9 | (23.0) | (58.8) | (52.0) |
| Capital Expenditure | (302.1) | (313.8) | (237.1) | (266.4) | (133.7) | (63.8) | (87.5) | (42.6) | (29.8) | (12.6) |
| Free Cash Flow | 1,310.2 | 1,067.9 | 929.1 | 674.6 | 441.1 | 292.7 | 12.5 | (65.6) | (88.5) | (64.6) |