{
  "name": "CrowdStrike",
  "period": "FY2027 Q2",
  "fye": "January 31",
  "price": 261.21,
  "shares": 1023.845,
  "cash": 5013.847,
  "debt": 750,
  "other": 0,
  "years": [
    "FY2024",
    "FY2025",
    "FY2026"
  ],
  "revenue": [
    3055.555,
    3953.624,
    4812.005
  ],
  "ebit": [
    -19.141,
    -116.4,
    -293.292
  ],
  "ocf": [
    1166.207,
    1381.727,
    1612.349
  ],
  "capex": [
    225.986,
    313.821,
    370.859
  ],
  "sbc": [
    648.665,
    861.391,
    1096.679
  ],
  "latest": [
    "FY2027 H1",
    2856.526,
    -63.832,
    1121.205,
    271.127,
    674.617
  ],
  "qrev": [
    1470.897,
    1168.952
  ],
  "bridge_note": "2026-07-31 资产负债表；股数 10.23845 亿股，已按 7 月一拆四调整。现金不含受限现金；债务用 7.5 亿美元票据本金。",
  "theme": [
    "#f4e9e8",
    "#3c2529",
    "#b74c54"
  ],
  "scenarios": [
    {
      "label": "谨慎",
      "rev1": 6300,
      "growth": [
        0.2,
        0.18,
        0.16,
        0.14
      ],
      "margins": [
        0.02,
        0.06,
        0.1,
        0.14,
        0.18
      ],
      "wacc": 0.115,
      "g": 0.025,
      "roic": 0.3,
      "reinvest_ratio": 0.035
    },
    {
      "label": "基准",
      "rev1": 6700,
      "growth": [
        0.28,
        0.26,
        0.24,
        0.2
      ],
      "margins": [
        0.06,
        0.12,
        0.18,
        0.23,
        0.27
      ],
      "wacc": 0.1,
      "g": 0.03,
      "roic": 0.35,
      "reinvest_ratio": 0.03
    },
    {
      "label": "乐观",
      "rev1": 7200,
      "growth": [
        0.36,
        0.32,
        0.28,
        0.25
      ],
      "margins": [
        0.1,
        0.18,
        0.25,
        0.3,
        0.34
      ],
      "wacc": 0.09,
      "g": 0.035,
      "roic": 0.4,
      "reinvest_ratio": 0.025
    }
  ],
  "ticker": "CRWD",
  "source_urls": {
    "annual": "https://www.sec.gov/Archives/edgar/data/1535527/000153552726000010/crwd-20260131.htm",
    "quarter": "https://www.sec.gov/Archives/edgar/data/1535527/000153552726000031/crwd-20260731.htm",
    "earnings": "https://ir.crowdstrike.com/news-releases/news-release-details/crowdstrike-reports-second-quarter-fiscal-year-2027-financial",
    "investor": "https://ir.crowdstrike.com/",
    "price": "https://stockanalysis.com/stocks/crwd/history/"
  },
  "fcf": [
    940.2210000000001,
    1067.906,
    1241.49
  ],
  "financial_data_unit": "USD million",
  "price_as_of": "2026-10-13T16:00:00-04:00",
  "share_unit": "million actual outstanding",
  "forecast_status": "author assumptions, not company guidance"
}