Arista Networks, Inc. Financial Ratios — ANET Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	8,421.7	195.34	100.53	63.61	53.7	65.4	32.01	57.73	33.26	37.5	48.34	50.58	45.07	41.34
Return on Assets (%)	- -	19.39	14.52	14.78	12.29	12.75	20.2	11.84	23.66	14.22	16.06	21.62	24.95	23.77	20.97
Return on Capital (%)	- -	40.05	29.67	50.02	52.99	48.58	62.08	- -	55.52	31.96	36.45	47.48	50.31	45.07	41.34
Return on Invested Capital (%)	- -	36.76	26.7	21.85	17.3	18.72	29.52	- -	31.24	18.89	22.51	29.16	32.07	29.9	28.49
Gross Margin (%)	68.99	68.33	66.04	67.13	64.9	64.04	64.5	63.84	64.06	63.94	63.8	61.07	61.95	64.13	64.06
EBITDA Margin (%)	32.67	21.55	19.71	23.2	19.46	23.31	29.82	32.82	34.79	31.71	33.08	36.29	39.72	42.93	43.62
Operating Margin (%)	31.75	20.63	18.31	21.49	17.83	21.56	28.57	31.53	33.42	30.19	31.37	34.86	38.52	42.05	42.82
Incremental Operating Margin (%)	- -	-8.41	15.64	26.64	9.39	32.27	43.88	41.19	49.14	113.84	35.69	42.03	49.37	60.14	45.52
Pretax Margin (%)	26.9	17.05	16.13	20.8	17.43	21.45	28.84	13.42	35.77	31.88	31.58	36.1	41.33	46.62	47.19
Profit Margin (%)	24.34	11.04	11.75	14.87	14.46	16.31	25.71	15.25	35.67	27.38	28.52	30.87	35.62	40.73	38.99
Net Income to Common Margin (%)	24.34	11.04	11.75	14.87	14.46	16.31	25.71	15.25	35.67	27.38	28.52	30.87	35.62	40.73	38.99
Effective Tax Rate (%)	9.54	35.26	27.14	28.52	17.06	23.96	10.86	- -	0.28	14.12	9.67	14.5	13.82	12.65	17.37
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	8,421.7	195.34	100.53	63.61	53.7	65.4	32.01	57.73	33.26	37.5	48.34	50.58	45.07	41.34

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	123	143	44	43	40	38	35	83	72	57	44	- -	- -	- -
ST Debt	- -	- -	100	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	123	43	43	41	40	38	35	83	72	57	44	- -	- -	- -
Total Debt/EBITDA	- -	2.95	2.01	0.32	0.26	0.15	0.08	0.05	0.1	0.1	0.06	0.03	- -	- -	- -
Net Debt/EBITDA	- -	0.22	-0.21	-1.77	-4.22	-2.16	-1.75	-0.92	-1.33	-1.22	-0.64	-0.42	-0.83	-0.92	-0.5
Total Debt/EBIT	- -	3.08	2.16	0.35	0.28	0.16	0.08	0.05	0.1	0.1	0.06	0.03	- -	- -	- -
Net Debt/EBIT	- -	0.23	-0.22	-1.91	-4.6	-2.33	-1.83	-0.96	-1.38	-1.28	-0.67	-0.44	-0.86	-0.94	-0.51
EBITDA to Interest Expense	7.12	5.91	10	21.58	51.71	83.92	176.59	261.39	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	6.69	5.44	7.15	19.49	45.36	77.09	171.09	252.57	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	6.92	5.65	9.29	19.99	47.37	77.62	169.16	251.15	- -	- -	- -	- -	- -	- -	- -
Interest Expense	6	7	7	6	3	3	3	3	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	0.23	11.79	16.01	21.63	25.17	34.91	38.64	42.73	42.79	42.84	46.33	51.36	53.71	48.57
Long-Term Debt/Equity (%)	- -	650.06	55.51	7.66	5.23	3.57	2.27	1.65	2.87	2.18	1.42	0.9	- -	- -	- -
Long-Term Debt/Capital (%)	- -	94.98	22.51	24.53	14.04	8.34	4.2	2.89	4.44	3.45	2.25	1.38	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	55.83	11.84	5.25	3.55	2.29	1.53	1.15	1.98	1.53	0.99	0.65	- -	- -	- -
Total Debt/Equity (%)	- -	650.06	183.66	7.85	5.4	3.57	2.27	1.65	2.87	2.18	1.42	0.9	- -	- -	- -
Total Debt/Capital (%)	- -	94.98	74.46	25.16	14.5	8.34	4.2	2.89	4.44	3.45	2.25	1.38	- -	- -	- -
Total Debt/Total Assets (%)	- -	55.83	39.16	5.38	3.67	2.29	1.53	1.15	1.98	1.53	0.99	0.65	- -	- -	- -
Net Debt to Equity	- -	47.69	-19.13	-43.2	-87.21	-51.26	-51.7	-30.32	-38.39	-26.9	-15.6	-13.75	-26.85	-27.64	-15.88
Net Debt/Capital (%)	- -	22.12	-19.05	360.54	174.51	609.24	-2,284.96	-112.78	-146.23	-74.01	-32.8	-26.75	-61.05	-57.79	-26.25
EBITDA	46	42	71	136	163	263	491	706	839	735	975	1,590	2,328	3,007	3,929
EBITDA-CapEx	43	38	51	122	143	242	476	682	823	719	910	1,545	2,294	2,975	3,809
Operating Income (Loss)	44	40	66	126	149	243	470	678	806	700	925	1,527	2,257	2,945	3,856

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	1.91	0.56	3.11	2.92	1.89	2.9	3.23	4.56	3.74	3.07	2.34	2.61	3.04	2
Current Ratio	- -	3.82	1.35	4.71	4.15	3.32	4.28	4.48	5.81	4.99	4.34	4.29	4.38	4.36	3.05
Quick Ratio	- -	3.01	0.93	3.78	3.54	2.44	3.36	3.77	5.22	4.25	3.54	3.05	3.15	3.46	2.35
CFO/Avg Current Liab	- -	1.13	0.27	0.75	1.25	0.5	1.28	0.89	1.6	1.08	1.08	0.41	1.27	1.59	1.08
Common Equity/Total Assets	- -	0.23	11.79	16.01	21.63	25.17	34.91	38.64	42.73	42.79	42.84	46.33	51.36	53.71	48.57
Long-Term Debt/Equity (%)	- -	650.06	55.51	7.66	5.23	3.57	2.27	1.65	2.87	2.18	1.42	0.9	- -	- -	- -
Long-Term Debt/Capital (%)	- -	94.98	22.51	24.53	14.04	8.34	4.2	2.89	4.44	3.45	2.25	1.38	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	55.83	11.84	5.25	3.55	2.29	1.53	1.15	1.98	1.53	0.99	0.65	- -	- -	- -
Total Debt/Equity (%)	- -	650.06	183.66	7.85	5.4	3.57	2.27	1.65	2.87	2.18	1.42	0.9	- -	- -	- -
Total Debt/Capital (%)	- -	94.98	74.46	25.16	14.5	8.34	4.2	2.89	4.44	3.45	2.25	1.38	- -	- -	- -
Total Debt/Total Assets (%)	- -	55.83	39.16	5.38	3.67	2.29	1.53	1.15	1.98	1.53	0.99	0.65	- -	- -	- -
CFO/Total Liabilities	- -	13.07	12.08	51.64	63.97	28.06	79.06	53.6	74.62	51.82	57.86	26.08	74.3	91.58	61.77
CFO/CapEx	4.49	7.94	1.71	10.04	11.9	8.14	41.34	21.11	61.14	47.78	15.69	11.04	59.13	115.88	36.58
Altman's Z-Score	- -	2.19	2	9.16	10.51	8.64	15.42	12.96	9.91	11.86	17.6	14.77	18.91	23.36	16.5

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	7.75	5.65	6.68	6.94	5.68	6.58	7.43	6.66	5.93	6.51	6.09	5.99	6.44	5.95
Days Sales Outstanding	- -	47.09	64.62	54.67	52.56	64.23	55.48	49.13	54.79	61.54	56.09	59.97	60.96	56.68	61.35
Inventory Turnover	- -	5.07	2.69	2.65	3.46	2.47	2.15	2.73	3.41	2.31	1.89	1.76	1.38	1.33	1.59
Days Inventory Outstanding	- -	72.05	135.77	137.91	105.6	147.7	169.47	133.89	107.09	158.01	193.19	207.56	264.75	274.63	230.12
Accounts Payable Turnover	- -	15.51	10.64	7.72	8.07	8.92	9.94	10.09	9.1	9.47	7.35	10.78	8.64	5.88	7.07
Accounts Payable Turnover Days	- -	23.53	34.3	47.25	45.24	40.92	36.73	36.17	40.11	38.55	49.67	33.87	42.23	62.03	51.65
Cash Conversion Cycle	- -	95.6	166.09	145.33	112.92	171	188.22	146.84	121.77	181	199.61	233.66	283.48	269.27	239.83
Inventory to Cash Days	- -	-24.96	-71.16	-83.24	-53.04	-83.47	-113.99	-84.76	-52.3	-96.47	-137.1	-147.59	-203.79	-217.95	-168.77
Inventories	- -	24	67	78	92	236	306	265	244	480	650	1,290	1,945	1,835	2,247
Raw Materials	- -	7	18	17	30	99	70	77	97	219	317	760	931	565	611
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	18	49	61	62	137	237	188	147	260	333	530	1,014	1,269	1,636
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	2,944	5,140	6,657	17,018	15,751	15,519	22,078	44,064	37,194	72,859	138,859	164,836
- Cash & Cash Equivalents	- -	89	114	240	687	568	859	650	1,111	893	621	672	1,939	2,762	1,964
+ Preferred Equity and Hybrid Capital	- -	6	6	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	123	143	44	43	40	38	35	83	72	57	44	- -	- -	- -
Enterprise Value	- -	40	31	2,539	4,495	5,829	15,520	13,831	12,877	19,277	40,712	34,214	67,851	130,556	154,093
Total Capital	- -	129	192	173	293	475	897	1,226	1,871	2,100	2,513	3,183	5,114	7,543	9,447
Total Debt/Capital (%)	- -	94.98	74.46	25.16	14.5	8.34	4.2	2.89	4.44	3.45	2.25	1.38	- -	- -	- -
Total Debt / EV	- -	3.05	4.59	0.02	0.01	0.01	- -	- -	0.01	- -	- -	- -	- -	- -	- -
EV/Sales	- -	0.21	0.09	4.35	5.37	5.16	9.43	6.43	5.34	8.32	13.81	7.81	11.58	18.64	17.11
EV/EBITDA	- -	0.97	0.44	18.73	27.58	22.15	31.62	19.59	15.36	26.23	41.75	21.52	29.15	43.42	39.22
EV/EBIT	- -	1.01	0.47	20.23	30.11	23.95	33	20.39	15.98	27.55	44.03	22.4	30.06	44.34	39.96
EV/Cash Flow to Firm	- -	1.3	0.78	18.62	18.7	32.99	24.48	27.32	13.37	26.22	40.08	69.43	33.36	35.21	35.25
EV/Free Cash Flow to Firm	- -	1.18	0.52	16.98	17.26	29.42	23.9	26.09	13.16	25.69	37.68	63.66	32.8	34.91	34.31
Diluted Market Cap	- -	- -	- -	3,319	5,564	7,088	18,601	17,035	16,448	23,089	45,894	38,405	74,692	141,597	167,155
Diluted Enterprise Value	- -	40	35	3,123	4,920	6,560	17,779	16,421	15,419	22,269	45,329	37,778	72,753	138,835	165,191
EV per Share	- -	0.03	0.03	3.28	4.26	5.3	13.42	11.56	10.55	15.86	33.21	27.91	54.83	103.92	122.49
TTM Sales	140	193	361	584	838	1,129	1,646	2,151	2,411	2,318	2,948	4,381	5,860	7,003	9,006
TTM EBITDA	46	42	71	136	163	263	491	706	839	735	975	1,590	2,328	3,007	3,929
TTM Operating Income	44	40	66	126	149	243	470	678	806	700	925	1,527	2,257	2,945	3,856
TTM Cash Flow to Firm	18	31	40	136	240	177	634	506	963	735	1,016	493	2,034	3,708	4,372
TTM Free Cash Flow to Firm	21	34	60	149	260	198	649	530	979	750	1,081	537	2,068	3,740	4,491

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	22.89	21.59	36.22	28.75	32.33	16.8	30.77	42.47	71.46	36.11	37.86	37.22
EV/EBIT	- -	1.01	0.47	20.23	30.11	23.95	33	20.39	15.98	27.55	44.03	22.4	30.06	44.34	39.96
Enterprise Value	- -	40	31	2,539	4,495	5,829	15,520	13,831	12,877	19,277	40,712	34,214	67,851	130,556	154,093
Low Price	- -	- -	- -	3.44	3.51	3.28	5.46	11.69	10.83	9.79	16.38	22.28	27.23	56.65	59.43
EV/Sales	- -	0.21	0.09	4.35	5.37	5.16	9.43	6.43	5.34	8.32	13.81	7.81	11.58	18.64	17.11
EV/EBITDA	- -	0.97	0.44	18.73	27.58	22.15	31.62	19.59	15.36	26.23	41.75	21.52	29.15	43.42	39.22
Price/Earnings	- -	- -	- -	33.9	42.44	36.14	40.21	48.01	18.05	34.79	52.4	27.5	34.91	48.69	46.94
Price/Earnings Average	- -	- -	- -	41.16	38.64	27.69	27.21	58.82	21.92	26.89	33.75	26.88	25.24	36.63	40.84
Price/Earnings High	- -	- -	- -	52.9	48.28	36.92	41.93	71.41	29.39	35.18	54.15	32.75	35.67	51.51	59.09
Price/Earnings Low	- -	- -	- -	30.69	30.59	19.59	14.92	42.61	15.38	18.76	23.88	20.2	16.14	24.95	21.29
Price/Book Value	- -	- -	- -	22.68	20.48	15.3	19.81	13.23	8.68	10.89	17.94	11.85	14.25	18.41	17.45
Price/Book Value Average	- -	- -	- -	27.53	18.65	11.72	13.4	16.21	10.54	8.41	11.55	11.58	10.3	13.85	15.18
Price/Book Value High	- -	- -	- -	35.39	23.3	15.63	20.66	19.68	14.13	11.01	18.53	14.11	14.56	19.48	21.96
Price/Book Value Low	- -	- -	- -	20.53	14.76	8.29	7.35	11.74	7.39	5.87	8.17	8.7	6.59	9.44	7.91
Price/Tangible Book Value	- -	- -	- -	5.3	6.52	6.01	10.24	7.76	5.55	7.34	11.92	8.27	10.62	14.28	13.79
Price/Tangible Book Value Average	- -	- -	- -	6.43	5.94	4.6	6.93	9.5	6.75	5.67	7.68	8.08	7.68	10.74	12
Price/Tangible Book Value High	- -	- -	- -	8.27	7.42	6.14	10.68	11.54	9.04	7.42	12.32	9.85	10.85	15.1	17.36
Price/Tangible Book Value Low	- -	- -	- -	4.8	4.7	3.26	3.8	6.88	4.73	3.96	5.43	6.07	4.91	7.32	6.25
Price/Sales	- -	- -	- -	5.04	6.14	5.9	10.34	7.32	6.44	9.53	14.95	8.49	12.43	19.83	18.3
Price/Sales Average	- -	- -	- -	6.12	5.59	4.52	6.99	8.97	7.82	7.36	9.63	8.3	8.99	14.92	15.92
Price/Sales High	- -	- -	- -	7.87	6.98	6.02	10.78	10.89	10.48	9.63	15.45	10.11	12.71	20.98	23.04
Price/Sales Low	- -	- -	- -	4.56	4.42	3.2	3.83	6.5	5.49	5.14	6.81	6.23	5.75	10.16	8.3
Price/Cash Flow	- -	- -	- -	22.33	21.62	38.19	26.94	31.31	16.11	30.03	43.38	75.47	35.82	37.45	37.7
Price/Cash Flow Average	- -	- -	- -	27.1	19.68	29.26	18.23	38.36	19.58	23.21	27.93	73.78	25.9	28.17	32.8
Price/Cash Flow High	- -	- -	- -	34.84	24.59	39.01	28.1	46.57	26.24	30.36	44.82	89.87	36.61	39.62	47.46
Price/Cash Flow Low	- -	- -	- -	20.21	15.58	20.71	9.99	27.79	13.73	16.19	19.77	55.42	16.57	19.19	17.1
Price/Free Cash Flow Average	- -	- -	- -	27.79	19.65	27.75	19.45	39.61	20.41	23.77	27.35	69.86	26.11	28.48	32.38
Price/Free Cash Flow High	- -	- -	- -	35.72	24.56	36.99	29.98	48.09	27.37	31.1	43.89	85.09	36.9	40.05	46.85
Price/Free Cash Flow Low	- -	- -	- -	20.72	15.56	19.63	10.67	28.7	14.32	16.59	19.36	52.47	16.7	19.4	16.88
EV/Sales Average	- -	0.21	0.1	5.78	4.82	4.05	6.5	8.69	7.39	7.01	9.43	8.16	8.66	14.52	15.71
EV/Sales High	- -	0.21	0.1	7.53	6.21	5.55	10.28	10.6	10.06	9.28	15.25	9.97	12.37	20.58	22.82
EV/Sales Low	- -	0.21	0.1	4.23	3.65	2.73	3.34	6.21	5.06	4.78	6.62	6.09	5.42	9.77	8.08
EV/EBITDA Average	- -	0.97	0.49	24.92	24.76	17.37	21.78	26.47	21.25	22.1	28.52	22.48	21.8	33.83	36
EV/EBITDA High	- -	0.97	0.49	32.45	31.92	23.83	34.48	32.32	28.91	29.26	46.12	27.46	31.15	47.94	52.32
EV/EBITDA Low	- -	0.97	0.49	18.22	18.77	11.71	11.19	18.93	14.54	15.08	20.02	16.79	13.64	22.75	18.53
EV/EBIT Average	- -	1.01	0.53	26.91	27.02	18.78	22.74	27.55	22.12	23.21	30.07	23.4	22.48	34.54	36.68
EV/EBIT High	- -	1.01	0.53	35.04	34.84	25.77	35.99	33.63	30.09	30.73	48.63	28.59	32.13	48.95	53.3
EV/EBIT Low	- -	1.01	0.53	19.67	20.49	12.66	11.68	19.7	15.13	15.84	21.11	17.47	14.07	23.23	18.88
Last Price	- -	- -	- -	3.8	4.87	6.05	14.72	13.17	12.71	18.16	35.94	30.34	58.88	110.53	131.03
High Price	- -	- -	- -	5.93	5.54	6.18	15.35	19.59	20.7	18.36	37.14	36.13	60.17	116.94	164.94
Enterprise Value Average	- -	40	35	3,378	4,035	4,572	10,693	18,687	17,824	16,240	27,811	35,732	50,745	101,707	141,446
Enterprise Value High	- -	40	35	4,398	5,202	6,272	16,925	22,815	24,246	21,500	44,971	43,664	72,517	144,150	205,531
Enterprise Value Low	- -	40	35	2,469	3,060	3,081	5,491	13,367	12,195	11,081	19,518	26,685	31,756	68,407	72,799

Shares Outstanding	- -	1,017	1,017	1,048	1,090	1,133	1,179	1,211	1,222	1,219	1,231	1,228	1,249	1,261	1,256
Diluted Weighted Avg Shares	865	1,294	1,294	873	1,143	1,172	1,264	1,294	1,294	1,271	1,277	1,266	1,269	1,281	1,276
Basic Weighted Avg Shares	821	1,221	1,221	775	1,055	1,100	1,156	1,196	1,221	1,216	1,226	1,226	1,237	1,256	1,258
Revenue per Share	0.17	0.16	0.3	0.75	0.79	1.03	1.42	1.8	1.97	1.91	2.4	3.57	4.74	5.57	7.16
EBITDA per Share	0.06	0.03	0.06	0.17	0.15	0.24	0.42	0.59	0.69	0.6	0.8	1.3	1.88	2.39	3.12
Operating Income per Share	0.05	0.03	0.05	0.16	0.14	0.22	0.41	0.57	0.66	0.58	0.75	1.25	1.82	2.34	3.07
Basic EPS, GAAP	0.04	0.02	0.03	0.11	0.11	0.17	0.37	0.27	0.7	0.52	0.69	1.1	1.69	2.27	2.79
Basic EPS from Cont Ops	0.04	0.02	0.03	0.11	0.11	0.17	0.37	0.27	0.7	0.52	0.69	1.1	1.69	2.27	2.79
Diluted EPS, GAAP	0.04	0.02	0.03	0.1	0.11	0.16	0.33	0.25	0.66	0.5	0.66	1.07	1.65	2.23	2.75
Diluted EPS from Cont Ops	0.04	0.02	0.03	0.1	0.11	0.16	0.33	0.25	0.66	0.5	0.66	1.07	1.65	2.23	2.75
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.02	0.02	0.03	0.17	0.23	0.16	0.55	0.42	0.79	0.6	0.83	0.4	1.64	2.95	3.48
Free Cash Flow per Basic Share	0.01	0.02	0.01	0.15	0.21	0.14	0.53	0.4	0.78	0.59	0.78	0.37	1.62	2.93	3.38
Cash & Equivalents per Share	- -	0.07	0.1	0.58	0.65	0.79	1.33	1.64	2.23	2.36	2.78	2.47	4.05	6.61	8.54
Book Value per Share	- -	- -	0.04	0.17	0.24	0.4	0.74	1	1.46	1.67	2	2.56	4.13	6	7.51
Tangible Book Value per Share	- -	0.01	0.06	0.72	0.75	1.01	1.44	1.7	2.29	2.47	3.02	3.67	5.55	7.74	9.5

Arista Networks, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)