Stanford Technology Venture Program | MS&E 273 Technology Venture Formation
Operating Proxies
GOOG
10K ‘12
GOOG
%
MSFT
10K ‘12
MSFT
%
PANW
S1 ‘12
PANW
%
Revenue $37,900 100% $73,700 100% $180 100%
COGS $13,000 34.8% $17,500 24% $49 27%
Gross
Margin
$25,000 65.2% $56,200 76% $131 73%
SG&A $7,000 19.3% $18,460 25% $95 53%
R&D $5,000 13.6% $9,800 13% $26 15%
Operating
Income
$12,000 31% $21,700 29% $8 5%
Net Income $10,000 25.7% $16,980 23% $5 3%
Market Cap $219B $258B $4.26B