Business Description
A cloud-security company offering a unified platform (“Netskope One”) for data protection, secure access, visibility across apps/web/cloud, threat prevention, and networking optimizations especially for SaaS, web, hybrid, and AI workloads.
Business History
Generated: May 7, 2026 5:20pmPrice Overview
Last updated: May 24, 2026 1:32pm (just now)Price History (1 Year)
Revenue & Net Income Trend
| Period | Revenue | Net Income | Net Margin | YoY/QoQ |
|---|
Key Metrics
EPS (Diluted): -3.18
Total Equity: $194.53M
Shares: 2,138,960,410
Total Debt: $755.15M
Cash: $470.80M
EBITDA: -$652.58M
Total Debt: $755.15M
Cash: $470.80M
Revenue: $709.00M
Revenue: $709.00M
Revenue: $709.00M
Total Equity: $194.53M
Tax Rate: -1.7%
Equity: $194.53M
Total Debt: $755.15M
Cash: $470.80M
Current Liabilities: $681.53M
Long-Term Debt: $744.38M
Total Debt: $755.15M
Total Equity: $194.53M
Shares: 2,138,960,410
Shares: 2,138,960,410
CapEx: -$22.92M
Shares: 2,138,960,410
Stock Price: $11.75
Net Income: -$679.39M
Industry Benchmarks
Deep Analysis
Pre-flight intelligence scans the company first, then routes to the right analytical methods.
Income Statement (Annual)
Last updated: May 18, 2026 2:23pm (5d ago)| Metric | 2024 | 2025 | 2026 |
|---|---|---|---|
| Revenue | $406.9M | $538.3M | $709.0M |
| Cost of Revenue | $163.6M | $190.4M | $226.3M |
| Gross Profit | $243.3M | $347.9M | $482.7M |
| Operating Expenses | $556.0M | $603.6M | $1.1B |
| Operating Income | -$312.8M | -$255.7M | -$652.6M |
| Net Income | -$344.9M | -$354.5M | -$679.4M |
| EBITDA | -$263.3M | -$204.2M | -$652.6M |
| EPS | $-1.05 | $-1.88 | $-3.18 |
| EPS (Diluted) | — | — | — |
Balance Sheet (Annual)
Last updated: May 24, 2026 1:32pm (just now)| Metric | 2024 | 2025 | 2026 |
|---|---|---|---|
| Cash & Equivalents | $163.1M | $166.0M | $470.8M |
| Total Current Assets | $480.1M | $528.4M | $1.4B |
| Total Assets | $773.8M | $858.5M | $1.8B |
| Current Liabilities | $427.6M | $526.7M | $681.5M |
| Long-Term Debt | $472.5M | $626.6M | $744.4M |
| Total Liabilities | $1.0B | $1.3B | $1.6B |
| Total Equity | -$256.8M | -$485.6M | $194.5M |
| Retained Earnings | -$1.6B | -$1.9B | -$2.6B |
Cash Flow (Annual)
Last updated: May 18, 2026 2:23pm (5d ago)| Metric | 2024 | 2025 | 2026 |
|---|---|---|---|
| Operating Cash Flow | -$167.2M | -$110.7M | $38.1M |
| Capital Expenditure | -$41.2M | -$40.4M | -$22.9M |
| Free Cash Flow | -$208.3M | -$151.1M | $15.2M |
| Acquisitions (net) | -$13.6M | -$2.5M | $0 |
| Debt Repayment | — | — | — |
| Dividends Paid | — | — | — |
| Stock Buybacks | $0 | $0 | $-565,000 |
| Net Change in Cash | $16.1M | $1.4M | $304.8M |
Analyst Estimates (Annual)
Last updated: May 24, 2026 1:32pm (just now)| Metric | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|
| Revenue |
$702.1M $701.7M – $702.8M
|
$875.1M $873.8M – $876.7M
|
$1.1B $1.1B – $1.1B
|
$1.3B $1.3B – $1.3B
|
| EBITDA |
-$455.6M -$456.0M – -$455.3M
|
-$567.9M -$568.9M – -$567.0M
|
-$693.9M -$700.4M – -$687.4M
|
-$822.2M -$822.2M – -$822.2M
|
| Net Income |
-$1.1B -$1.1B – -$1.1B
|
-$381.7M -$397.6M – -$340.4M
|
-$21.6M -$151.1M – $108.0M
|
$340.9M $340.1M – $341.8M
|
| EPS | — | — | — | — |
Growth Trends (YoY %)
Last updated: May 18, 2026 2:23pm (5d ago)| Metric | 2025 | 2026 |
|---|---|---|
| Revenue Growth | +32.3% | +31.7% |
| Gross Profit Growth | +43.0% | +38.7% |
| Operating Income Growth | +18.2% | -155.2% |
| Net Income Growth | -2.8% | -91.6% |
| EBITDA Growth | +22.4% | -219.6% |
Insider Trading (Recent)
| Date | Insider | Type | Shares | Price | Value |
|---|---|---|---|---|---|
| 2025-12-09 | Salem Enrique T | C-Conversion | 1,220,562.00 | $0.00 | $0 |
| 2025-12-03 | Salem Enrique T | C-Conversion | 200,000.00 | $0.00 | $0 |
| 2025-12-09 | Salem Enrique T | C-Conversion | 1,220,562.00 | $0.00 | $0 |
| 2026-04-01 | Bousquet Raphael | M-Exempt | 28,125.00 | $0.00 | $0 |
| 2026-03-04 | Bousquet Raphael | A-Award | 250,000.00 | $0.00 | $0 |
| 2026-04-01 | Bousquet Raphael | M-Exempt | 25,000.00 | $0.00 | $0 |
| 2026-04-01 | Bousquet Raphael | M-Exempt | 59,451.00 | $0.00 | $0 |
| 2026-04-01 | Bousquet Raphael | C-Conversion | 59,451.00 | $0.00 | $0 |
| 2026-04-01 | Bousquet Raphael | F-InKind | 8,073.00 | $8.49 | $68,540 |
| 2026-04-01 | Bousquet Raphael | C-Conversion | 59,451.00 | $0.00 | $0 |
| 2026-04-01 | Bousquet Raphael | M-Exempt | 3,125.00 | $0.00 | $0 |
| 2026-04-01 | Bousquet Raphael | M-Exempt | 3,201.00 | $0.00 | $0 |
| 2026-01-08 | Bousquet Raphael | C-Conversion | 59,451.00 | $0.00 | $0 |
| 2026-01-08 | Bousquet Raphael | C-Conversion | 59,451.00 | $0.00 | $0 |
| 2026-04-01 | DEL MATTO ANDREW H | M-Exempt | 165,625.00 | $0.00 | $0 |
| 2026-04-01 | DEL MATTO ANDREW H | F-InKind | 83,128.00 | $0.00 | $0 |
| 2026-04-01 | DEL MATTO ANDREW H | M-Exempt | 150,000.00 | $0.00 | $0 |
| 2026-04-01 | DEL MATTO ANDREW H | M-Exempt | 15,625.00 | $0.00 | $0 |
| 2026-04-01 | Beri Sanjay | M-Exempt | 451,417.00 | $0.00 | $0 |
| 2026-04-01 | Beri Sanjay | M-Exempt | 564,270.00 | $0.00 | $0 |
Narrative Economics
Delvantic AI Findings
The raw quarterly tape tells a more nuanced story than the synthesis admits. Revenue is climbing cleanly: $121M → $130M → $138M → $148M → $158M → $171M → $184M → $196M, which is sequential growth of roughly 6-8% per quarter and YoY of ~32% holding remarkably steady — not "decelerating" in any meaningful sense (the revenue confidence tag is misleading; absolute dollar adds are accelerating from ~$8M/qtr to ~$13M/qtr). Gross margin expansion from 60% to 68% over two years is real operating leverage. But the net income line is where the bear case lives: FY2026 NI of -$679M on $709M revenue is a -96% net margin, and the Q3 (Oct '25) print of -$453M on $184M revenue is grotesque even adjusting for likely IPO-related stock-comp acceleration (Netskope IPO'd Sept 2025, which explains both the conversion-heavy insider activity and the one-time NI cliff). Strip that quarter out and quarterly losses are running $60-90M — still bad, but trending the right way against rising revenue.
The cash flow data is the single most important number on the page and the synthesis underweights it. OCF of $38M and FCF of $15M for FY2026 is the inflection — first full-year FCF positive after burning hundreds of millions. With $471M cash and now self-funding (barely), the dilution-or-die risk that usually kills pre-profit SaaS names at this stage is materially reduced. That said, "Total debt: —" and "Total equity: —" are conspicuous blanks; a P/B of 163 implies near-zero book equity, which post-IPO is plausible but I want to see the actual balance sheet before underwriting solvency comfort. The 2.1x current ratio is fine but tells me nothing about long-term obligations.
Where I disagree with the prior models: the synthesis's "High Conviction Required" framing is a non-verdict that hides behind optionality. At $11.40 with $4.56B market cap on $709M revenue growing 32% with positive (if thin) FCF and 68% gross margins, this is 6.4x sales — which is *below* Zscaler (~12x) and Crowdstrike (~18x) and roughly in line with Cloudflare excluding the growth premium. The 59% drawdown from $28 to $11 has already done significant multiple compression work. The bear case requires either (a) growth snapping below 25% in the next two quarters, or (b) the FCF positivity proving to be a working-capital head-fake. The contrarian argument I'd actually make is darker: Netskope sells SSE/SASE into a market where Palo Alto's Prisma and Zscaler have deeper enterprise relationships and Microsoft is bundling Entra/Defender for free into E5 licenses — a 32% growth rate while burning $679M is the easy part; sustaining 25%+ as the TAM gets compressed by bundling is the hard part, and there's no margin of safety in the gross profit dollars ($483M) to absorb a pricing war.
The insider activity flagged as "Unusual Selling" is almost entirely C-Conversions and M-Exempts dated within months of the IPO lockup expiry — this is mechanical, not informational, and the models flagging it as a bear signal are pattern-matching incorrectly. Ignore it. The "Macro Headwinds" and "Lagging Sector Peers" tags are more concerning but unquantified; I'd note NTSK is down 59% while ZS is roughly flat and PANW up over the same window, which is a real relative-performance problem that suggests the market sees company-specific issues, not sector-wide ones. I dissent from the synthesis's implicit neutral stance: at 6.4x sales with a freshly-positive FCF inflection and 32% steady growth, this is closer to actionable than "high conviction required" suggests, but the post-IPO lockup overhang and the genuine competitive vise from Microsoft bundling mean entering here without staging is reckless. Fair value on a Rule-of-40 framework (32% growth + ~2% FCF margin = 34) supports something in the $14-17 range against comps; downside if growth cracks to 22% is $7-8. Asymmetry is mildly favorable but not screaming.
GPT Critique
On examining Netskope's data, a few key elements stand out. The company's sequential revenue growth is indeed impressive, moving from $121M to $196M over eight quarters, maintaining a consistent year-over-year growth rate of around 32%. This growth trajectory, coupled with gross margin expansion from 60% to 68%, indicates strong operational leverage and the potential for future scalability. However, the net income figures tell a concerning story, with a net loss of $679M for FY2026 and a staggering net margin of -96%. This level of unprofitability, especially following an IPO, is alarming and raises questions about the company's path to profitability. The positive operating cash flow of $38M and free cash flow of $15M are promising, suggesting a shift towards financial stability, albeit with caution due to the lack of disclosed debt and equity figures.
I agree with Claude Opus's assessment that the synthesis underweights the significance of Netskope's cash flow turnaround. Positive cash flow is a crucial indicator for pre-profit SaaS companies, and Netskope's ability to achieve this milestone suggests a reduced risk of dilution, which is a common pitfall in this sector. However, I diverge from Opus's view that the insider selling is irrelevant. While some transactions may be mechanical post-IPO, they could still signify a lack of confidence from insiders, which should not be dismissed outright. I also concur with Opus's skepticism towards the "High Conviction Required" synthesis verdict, as it seems to sidestep making a definitive call. The current valuation at 6.4x sales is indeed lower than some peers, but the comparison should account for Netskope's substantial losses, which the market may be pricing in as a risk factor.
Opus's mention of competitive pressures from companies like Zscaler and Palo Alto is valid, but I would emphasize even more the impact of Microsoft's bundling strategy. This could significantly compress Netskope's addressable market and hinder its ability to maintain growth rates. The potential for a pricing war in an already competitive environment is a serious threat that cannot be overlooked. Additionally, while the drawdown from $28 to $11.40 appears to have compressed the valuation, it may also reflect the market's anticipation of these competitive challenges and persistent profitability issues.
A skeptic might argue that both Opus and I are too optimistic about the company's ability to sustain its growth and achieve profitability. They might point to the company's history of substantial losses and question the sustainability of the recent cash flow positivity. Moreover, the lack of detailed balance sheet data could conceal significant liabilities that have not been accounted for, potentially undermining the company's financial stability.