Skip to main content
ESTC logo

ESTC · Elastic N.V. · Financials

Track ESTC — free
$105.92 +3.49 (+3.41%)
Market Cap
$10.75B
Shares
104.99M
Volume · Oct 26 1.13M Avg daily vol (3M) 2.3M

Income-statement, balance-sheet and cash-flow figures from SEC filings, plus a debt profile anchored in the latest 10-K and updated by each 10-Q and debt exhibit.

Revenue
$1.74B +17.3%
FY2026 Revenue FY2017–FY2026
Net Income
$367.77M +440.2%
FY2026 Net Income FY2017–FY2026
Gross Margin
76.07% +1.7pp
FY2026 Gross Margin FY2017–FY2026
Operating Margin
-1.92% +1.8pp
FY2026 Operating Margin FY2017–FY2026
Diluted EPS
$3.43 +429.8%
FY2026 Diluted EPS FY2020–FY2026
Operating Cash Flow
$326.89M +22.8%
FY2026 Operating Cash Flow FY2017–FY2026

Chart any reported metric, KPI or segment over time — the full statement history lives here

Line Item FY2027 (G) TTM FY2026 FY2025 FY2024 FY2023 FY2022 FY2021 FY2020 FY2019 FY2018 FY2017
$2B – $2.01B $1.8B $1.74B $1.48B $1.27B $1.07B $862.37MG $608.49MG $427.62MG $271.65M $159.94M $88.18M
— $441.45M $416.27M $379.87M $330.08M $296.63M $232.19M $161.05M $122.69M $78.01M $40.74M $19.85M
— $1.36B $1.32B $1.1B $937.24M $772.36M $630.18M $447.44M $304.93M $193.64M $119.2M $68.33M
— — 76.07% 74.39% 73.95% 72.25% 73.08% 73.53% 71.31% 71.28% 74.53% 77.49%
— $455.3M $451.93M $365.76M $341.95M $313.45M $273.76M $199.2M $165.37M $101.17M $55.64M $32.6M
— $735.13M $710.19M $617.18M $559.65M $503.54M $406.66M $273.88M $219.04M $147.3M $82.61M $56.61M
— $197.97M $194.42M $175.19M $160.63M $143.25M $123.44M $103.83M $91.63M $46.54M $28.94M $26.29M
— $9.84M $8.8M $9.21M $14.5M $16.67M $15.78M $14.17M $10.07M $2.96M $2.03M $529K
— — — — — — — — — $5.7M $5.07M $3.15M
— $19.92M $0 $225K $4.92M $31.3M $0 — — — — —
— $1.41B $1.36B $1.16B $1.07B $991.54M $803.86M $576.91M $476.04M $295M $167.19M $115.5M
— -$47.61M -$33.48M -$54.92M -$129.9M -$219.17M -$173.68M -$129.48M -$171.11M -$101.36M -$47.99M -$47.17M
— — -1.92% -3.7% -10.25% -20.5% -20.14% -21.28% -40.01% -37.31% -30.01% -53.5%
— — — — — — — — — -$95.66M -$42.93M -$44.02M
— $25.07M $25.14M $25.31M $26.13M $25.16M $20.72M $185K $0 — — —
— $53.13M $56.32M $48.66M $33.28M $27.45M -$3.39M $7.95M $1.96M $3.44M -$1.36M -$583K
— -$19.55M -$2.3M -$31.57M -$122.76M -$216.88M -$197.79M -$121.71M -$169.14M -$97.92M -$49.35M -$47.76M
— -$395.19M -$370.07M $76.55M -$184.48M $19.28M $6.06M $7.72M -$1.97M $4.39M $3.38M $4.21M
— $375.64M $367.77M -$108.11M $61.72M -$236.16M -$203.85M -$129.43M -$167.17M -$102.3M -$52.73M -$51.97M
— — 21.14% -7.29% 4.87% -22.09% -23.64% -21.27% -39.09% -37.66% -32.97% -58.94%
— $371.51M $363.1M -$109.68M $60.1M -$238.05M -$213.87M -$136.16M -$167.12M -$102.77M -$51.8M -$52.4M
USD/shares — $3.56 $3.49 -$1.04 $0.62 -$2.47 -$2.20 -$1.48 -$2.12 — — —
USD/shares $3.29 – $3.37* $3.50 $3.43 -$1.04 $0.59 -$2.47 -$2.20 -$1.48 -$2.12 — — —
shares — — 105.34M 103.66M 99.65M 95.73M 92.55M 87.21M 78.8M 54.89M 32.03M 30.36M
shares — — 107.22M 103.66M 103.98M 95.73M 92.55M 87.21M 78.8M 54.89M 32.03M 30.36M
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing. TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.

Capital Returned to Shareholders

Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2017–FY2026: $340.46M in buybacks.

Debt Profile

Reported borrowing balances, repayment dates and agreement terms, with links to the underlying filings.

Reported debt balances

Each amount keeps its reported scope. Related balance-sheet measures appear under the borrowing they describe.

Reported balanceAs ofAmountSource
Long-term debt, including current maturities 2026-07-31 USD 571,195,000 10-Q filed 2026-08-28
Operating lease liabilities 2026-07-31 USD 24,580,000 10-Q filed 2026-08-28
Related accounting measures — not additional borrowing

Carrying amounts can reflect issuance costs or discounts. Differences between these measures are not necessarily repayments due within a year.

Current operating lease liabilities
USD 5,709,000
Noncurrent operating lease liabilities
USD 18,871,000
3 filing observations remain unmatched and are excluded from instrument histories.
Instrument and agreement coverage is incomplete. Additional filings are awaiting review.
2 filings have incomplete source or extraction coverage. Verified observations are shown; missing observations do not establish that debt was unchanged.

Covenants

Some sections could not be verified in 1 agreement document. Other restrictions or tests may apply.

Verified tests, triggers and restrictions appear with each agreement below. A verified term does not establish current compliance.

Loans, facilities and notes

4.125% Senior Notes due 2029

Note · Elastic N.V.

Reference: 4.125% Senior Notes due 2029

Active
Original principal
USD 575,000,000
Outstanding
—
Commitment
—
Availability
—
Maturity
Jul 15, 2029

Last reported interest terms: 4.125% Reported 2021-07-06 Later filings may not restate these terms; this does not confirm they still apply.

Covenant terms for this agreement are not yet verified.

Documents and filing history
  1. Issuance · 2021-06-30 Original principal USD 575,000,000 Exact source document Parent 8-K filing · 2021-07-06
    On June 30, 2021, Elastic N.V. (the “Company”) entered into a purchase agreement (the “Purchase Agreement”) with J.P. Morgan Securities LLC, as representative of the several initial purchasers listed in Schedule 1 therein (the “Initial Purchasers”), relating to the sale by the Company of $575 million aggregate principal amount of its 4.125% Senior Notes due 2029 (the “Notes”) in a private placement to “qualified institutional buyers” pursuant to Rule 144A under the Securities Act of 1933, as amended (the “Securities Act”), and outside the United States pursuant to Regulation S under the Securities Act. The Notes were issued to the Initial Purchasers pursuant to an exemption from the registration requirements of the Securities Act afforded by Section 4(a)(2) of the Securities Act.
    Issuer evidence: On June 30, 2021, Elastic N.V. (the “Company”) entered into a purchase agreement (the “Purchase Agreement”) with J.P. Morgan Securities LLC, as representative of the several initial purchasers listed in Schedule 1 therein (the “Initial Purchasers”), relating to the sale by the Company of $575 million aggregate principal amount of its 4.125% Senior Notes due 2029 (the “Notes”) in a private placement to “qualified institutional buyers” pursuant to Rule 144A under the Securities Act of 1933, as amended (the “Securities Act”), and outside the United States pursuant to Regulation S under the Securities Act. The Notes were issued to the Initial Purchasers pursuant to an exemption from the registration requirements of the Securities Act afforded by Section 4(a)(2) of the Securities Act.
    Supporting evidence: The Notes mature on July 15, 2029 and bear interest at a rate of 4.125% per annum. Interest on the Notes is payable semi-annually in arrears on January 15 and July 15 of each year, commencing on January 15, 2022.
    Supporting evidence: On June 30, 2021, Elastic N.V. (the “Company”) entered into a purchase agreement (the “Purchase Agreement”) with J.P. Morgan Securities LLC, as representative of the several initial purchasers listed in Schedule 1 therein (the “Initial Purchasers”), relating to the sale by the Company of $575 million aggregate principal amount of its 4.125% Senior Notes due 2029 (the “Notes”) in a private placement to “qualified institutional buyers” pursuant to Rule 144A under the Securities Act of 1933, as amended (the “Securities Act”), and outside the United States pursuant to Regulation S under the Securities Act. The Notes were issued to the Initial Purchasers pursuant to an exemption from the registration requirements of the Securities Act afforded by Section 4(a)(2) of the Securities Act.

4.125% Senior Notes due 2029

Note · Elastic N.V.

Reference: 4.125% Senior Notes due 2029

Active
Original principal
USD 575,000,000
Outstanding
—
Commitment
—
Availability
—
Maturity
—

Last reported interest terms: 4.125% Reported 2021-07-06 Later filings may not restate these terms; this does not confirm they still apply.

Verified covenant terms

  • Section 11.16 · provide the Trustee with such information The Issuer agrees that it will provide the Trustee with such information as the Trustee may reasonably request in order for the Trustee to satisfy the requirements of the U.S.A. Patriot Act. Applies to every series under this agreement Exceptions: no failure by the Issuer to comply with, or any breach of, this Section 11.16 shall constitute a Default, Event of Default or other default with respect to the Notes or under this Indenture Defined terms:
    • U.S.A. Patriot Act: means the Uniting and Strengthening America by Providing Appropriate Tools Required to Intercept and Obstruct Terrorism Act of 2001, Pub. L. 107-56, as amended, and signed into law October 26, 2001.
      Source evidence: For purposes of this Section 11.16, “U.S.A. Patriot Act” means the Uniting and Strengthening America by Providing Appropriate Tools Required to Intercept and Obstruct Terrorism Act of 2001, Pub. L. 107-56, as amended, and signed into law October 26, 2001.
    Section 11.16. *U.S.A. Patriot Act*.
    Full wording and supporting evidence
    Source evidence: The parties hereto acknowledge that in accordance with Section 326 of the U.S.A. Patriot Act, the Trustee is required to obtain, verify and record information that identifies each person that establishes a relationship or opens an account with the Trustee. The Issuer agrees that it will provide the Trustee with such information as the Trustee may reasonably request in order for the Trustee to satisfy the requirements of the U.S.A. Patriot Act. For purposes of this Section 11.16, “U.S.A. Patriot Act” means the Uniting and Strengthening America by Providing Appropriate Tools Required to Intercept and Obstruct Terrorism Act of 2001, Pub. L. 107-56, as amended, and signed into law October 26, 2001. The provisions of this Section 11.16 are for the sole and exclusive benefit of the Trustee and no failure by the Issuer to comply with, or any breach of, this Section 11.16 shall constitute a Default, Event of Default or other default with respect to the Notes or under this Indenture, nor shall any person other than the Issuer and the Trustee have any rights under this Section 11.16.
    Target identity evidence: This Indenture, dated as of July 6, 2021, is by and between Elastic N.V., a public company with limited liability organized under the laws of the Netherlands (the “Issuer”), and U.S. Bank National Association, as trustee (in such capacity, the “Trustee”).
Documents and filing history
  1. Issuance · 2021-07-06 Original principal USD 575,000,000 Exact source document Parent 8-K filing · 2021-07-06
    **WHEREAS**, the Issuer has duly authorized the execution and delivery of this Indenture to provide for (i) the issuance of $575,000,000 in aggregate principal amount of 4.125% Senior Notes due 2029 issued on the date hereof (the “**Initial Notes**”) and (ii) the issuance of Additional Notes (as defined herein) that may be issued from time to time on any date subsequent to the Issue Date, to be guaranteed as provided herein by the Guarantors;
    Issuer evidence: This Indenture, dated as of July 6, 2021, is by and between Elastic N.V., a public company with limited liability organized under the laws of the Netherlands (the “**Issuer**”), and U.S. Bank National Association, as trustee (in such capacity, the “**Trustee**”).
    Supporting evidence: **WHEREAS**, the Issuer has duly authorized the execution and delivery of this Indenture to provide for (i) the issuance of $575,000,000 in aggregate principal amount of 4.125% Senior Notes due 2029 issued on the date hereof (the “**Initial Notes**”) and (ii) the issuance of Additional Notes (as defined herein) that may be issued from time to time on any date subsequent to the Issue Date, to be guaranteed as provided herein by the Guarantors;
    Supporting evidence: **WHEREAS**, the Issuer has duly authorized the execution and delivery of this Indenture to provide for (i) the issuance of $575,000,000 in aggregate principal amount of 4.125% Senior Notes due 2029 issued on the date hereof (the “**Initial Notes**”) and (ii) the issuance of Additional Notes (as defined herein) that may be issued from time to time on any date subsequent to the Issue Date, to be guaranteed as provided herein by the Guarantors;

Regulation S Notes

Note · Elastic N.V.

Reference: Regulation S Notes

Active
Outstanding
—
Commitment
—
Availability
—
Maturity
—

Covenant terms for this agreement are not yet verified.

Documents and filing history
  1. Issuance · 2021-07-06 Exact source document Parent 8-K filing · 2021-07-06
    (a) The Notes shall be issued initially in the form of one or more Global Notes, which shall be deposited on behalf of the purchasers of the Notes represented thereby with the Custodian, and registered in the name of the Depositary or a nominee of the Depositary, duly executed by the Issuer and authenticated by the Trustee as provided herein. The Initial Notes issued on the date hereof shall be (i) offered and sold by the Issuer to the initial purchasers thereof and (ii) resold, initially, only to (A) QIBs in reliance on Rule 144A (“**Rule 144A Notes**”) and (B) Persons other than U.S. persons in reliance on Regulation S (“**Regulation S Notes**”). Additional Notes may also be considered to be Rule 144A Notes or Regulation S Notes, as applicable.
    Issuer evidence: This Indenture, dated as of July 6, 2021, is by and between Elastic N.V., a public company with limited liability organized under the laws of the Netherlands (the “Issuer”), and U.S. Bank National Association, as trustee (in such capacity, the “Trustee”).
    Supporting evidence: (a) The Notes shall be issued initially in the form of one or more Global Notes, which shall be deposited on behalf of the purchasers of the Notes represented thereby with the Custodian, and registered in the name of the Depositary or a nominee of the Depositary, duly executed by the Issuer and authenticated by the Trustee as provided herein. The Initial Notes issued on the date hereof shall be (i) offered and sold by the Issuer to the initial purchasers thereof and (ii) resold, initially, only to (A) QIBs in reliance on Rule 144A (“**Rule 144A Notes**”) and (B) Persons other than U.S. persons in reliance on Regulation S (“**Regulation S Notes**”). Additional Notes may also be considered to be Rule 144A Notes or Regulation S Notes, as applicable.
    Supporting evidence: (a) The Notes shall be issued initially in the form of one or more Global Notes, which shall be deposited on behalf of the purchasers of the Notes represented thereby with the Custodian, and registered in the name of the Depositary or a nominee of the Depositary, duly executed by the Issuer and authenticated by the Trustee as provided herein. The Initial Notes issued on the date hereof shall be (i) offered and sold by the Issuer to the initial purchasers thereof and (ii) resold, initially, only to (A) QIBs in reliance on Rule 144A (“**Rule 144A Notes**”) and (B) Persons other than U.S. persons in reliance on Regulation S (“**Regulation S Notes**”). Additional Notes may also be considered to be Rule 144A Notes or Regulation S Notes, as applicable.

Rule 144A Notes

Note · Elastic N.V.

Reference: Rule 144A Notes

Active
Outstanding
—
Commitment
—
Availability
—
Maturity
—

Covenant terms for this agreement are not yet verified.

Documents and filing history
  1. Issuance · 2021-07-06 Exact source document Parent 8-K filing · 2021-07-06
    (a) The Notes shall be issued initially in the form of one or more Global Notes, which shall be deposited on behalf of the purchasers of the Notes represented thereby with the Custodian, and registered in the name of the Depositary or a nominee of the Depositary, duly executed by the Issuer and authenticated by the Trustee as provided herein. The Initial Notes issued on the date hereof shall be (i) offered and sold by the Issuer to the initial purchasers thereof and (ii) resold, initially, only to (A) QIBs in reliance on Rule 144A (“**Rule 144A Notes**”) and (B) Persons other than U.S. persons in reliance on Regulation S (“**Regulation S Notes**”). Additional Notes may also be considered to be Rule 144A Notes or Regulation S Notes, as applicable.
    Issuer evidence: This Indenture, dated as of July 6, 2021, is by and between Elastic N.V., a public company with limited liability organized under the laws of the Netherlands (the “Issuer”), and U.S. Bank National Association, as trustee (in such capacity, the “Trustee”).
    Supporting evidence: (a) The Notes shall be issued initially in the form of one or more Global Notes, which shall be deposited on behalf of the purchasers of the Notes represented thereby with the Custodian, and registered in the name of the Depositary or a nominee of the Depositary, duly executed by the Issuer and authenticated by the Trustee as provided herein. The Initial Notes issued on the date hereof shall be (i) offered and sold by the Issuer to the initial purchasers thereof and (ii) resold, initially, only to (A) QIBs in reliance on Rule 144A (“**Rule 144A Notes**”) and (B) Persons other than U.S. persons in reliance on Regulation S (“**Regulation S Notes**”). Additional Notes may also be considered to be Rule 144A Notes or Regulation S Notes, as applicable.
    Supporting evidence: (a) The Notes shall be issued initially in the form of one or more Global Notes, which shall be deposited on behalf of the purchasers of the Notes represented thereby with the Custodian, and registered in the name of the Depositary or a nominee of the Depositary, duly executed by the Issuer and authenticated by the Trustee as provided herein. The Initial Notes issued on the date hereof shall be (i) offered and sold by the Issuer to the initial purchasers thereof and (ii) resold, initially, only to (A) QIBs in reliance on Rule 144A (“**Rule 144A Notes**”) and (B) Persons other than U.S. persons in reliance on Regulation S (“**Regulation S Notes**”). Additional Notes may also be considered to be Rule 144A Notes or Regulation S Notes, as applicable.

Price & Valuation

Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.

Valuation

EV/Revenue
5.47×
Peer median 5.31×
EV/EBIT
—
Peer median 31.56×
P/E (TTM)
29.27×
Peer median 34.34×

Peer medians compare against the 82 similar-size Software - Application companies (of 232 listed).

Valuation over time computed as of each quarter's filing date

Revenue Breakdown

Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.

Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.

By Geography (USD)

Component FY2026 FY2025 FY2024 FY2023 FY2022 FY2021 FY2020 FY2019
United States $947,307,000 $836,226,000 $730,488,000 $626,688,000 $481,589,000 $331,769,000 $241,648,000 $155,935,000
Non Us $792,024,000 $647,070,000 $536,833,000 $442,301,000 $380,785,000 $276,720,000 $185,972,000 $115,718,000

By Product & Service (USD)

Component FY2026 FY2025 FY2024 FY2023 FY2022 FY2021 FY2020 FY2019
SaaS Self Managed $837,271,000 $687,619,000 $547,520,000 $424,053,000 $298,615,000 $166,319,000 $92,290,000 $45,835,000
Self Managed Subscription $797,184,000 $696,901,000 $629,086,000 $560,709,000 $500,155,000 $401,020,000 $299,880,000 $202,419,000
SaaS Self-Managed Annual $640,937,000 $502,320,000 $364,062,000 — — — — —
SaaS Self-Managed Monthly $196,334,000 $185,299,000 $183,458,000 — — — — —
Professional Services $104,876,000 $98,776,000 $90,715,000 $84,227,000 $63,604,000 $41,150,000 $35,450,000 $23,399,000
License Self Managed — — — — $76,964,000 $67,994,000 $53,536,000 $39,474,000
Subscription Self Managed and SaaS — — — — $721,806,000 $499,345,000 $338,634,000 $208,780,000
Subscription Self Managed — — — — — $333,026,000 $246,344,000 $162,945,000
Key facts CIK 1707753 CUSIP N14506104 13F (30d) 66 filings 65 filers Visit website Investor relations