Stock Analysis on Net

Adobe Inc. (NASDAQ:ADBE)

$24.99

Common-Size Income Statement
Quarterly Data

Paying user area


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Adobe Inc., common-size consolidated income statement (quarterly data)

Microsoft Excel
3 months ended: May 30, 2025 Feb 28, 2025 Nov 29, 2024 Aug 30, 2024 May 31, 2024 Mar 1, 2024 Dec 1, 2023 Sep 1, 2023 Jun 2, 2023 Mar 3, 2023 Dec 2, 2022 Sep 2, 2022 Jun 3, 2022 Mar 4, 2022 Dec 3, 2021 Sep 3, 2021 Jun 4, 2021 Mar 5, 2021 Nov 27, 2020 Aug 28, 2020 May 29, 2020 Feb 28, 2020 Nov 29, 2019 Aug 30, 2019 May 31, 2019 Mar 1, 2019
Subscription
Product
Services and other
Revenue
Subscription
Product
Services and other
Cost of revenue
Gross profit
Research and development
Sales and marketing
General and administrative
Acquisition termination fee
Amortization of intangibles
Operating expenses
Operating income
Interest expense
Investment gains (losses), net
Other income (expense), net
Non-operating income (expense), net
Income before income taxes
(Provision for) benefit from income taxes
Net income

Based on: 10-Q (reporting date: 2025-05-30), 10-Q (reporting date: 2025-02-28), 10-K (reporting date: 2024-11-29), 10-Q (reporting date: 2024-08-30), 10-Q (reporting date: 2024-05-31), 10-Q (reporting date: 2024-03-01), 10-K (reporting date: 2023-12-01), 10-Q (reporting date: 2023-09-01), 10-Q (reporting date: 2023-06-02), 10-Q (reporting date: 2023-03-03), 10-K (reporting date: 2022-12-02), 10-Q (reporting date: 2022-09-02), 10-Q (reporting date: 2022-06-03), 10-Q (reporting date: 2022-03-04), 10-K (reporting date: 2021-12-03), 10-Q (reporting date: 2021-09-03), 10-Q (reporting date: 2021-06-04), 10-Q (reporting date: 2021-03-05), 10-K (reporting date: 2020-11-27), 10-Q (reporting date: 2020-08-28), 10-Q (reporting date: 2020-05-29), 10-Q (reporting date: 2020-02-28), 10-K (reporting date: 2019-11-29), 10-Q (reporting date: 2019-08-30), 10-Q (reporting date: 2019-05-31), 10-Q (reporting date: 2019-03-01).


Subscription Revenue
The subscription revenue consistently increased as a percentage of total revenue over the analyzed periods, starting at approximately 88.62% and gradually rising to over 96% towards the end. This indicates a growing reliance on subscription-based income, which suggests a strong and stable recurring revenue model.
Product Revenue
Product revenue as a percentage of total revenue exhibited a declining trend, decreasing from around 6.56% to below 2% over time. This reduction reflects a steady shift away from product sales, possibly due to market changes or strategic focus toward subscription services.
Services and Other Revenue
The contribution of services and other revenue declined moderately from about 4.82% to around 2.45% of total revenue. This trend further highlights a strategic prioritization of subscription services within the overall revenue mix.
Cost of Revenue
Cost of revenue as a percentage of total revenue decreased from approximately 15.27% to near 10.86%. This improvement suggests enhanced operational efficiency or cost management in the delivery of goods and services.
Gross Profit
Gross profit margin exhibited a positive trend, increasing from roughly 84.73% to around 89.14%. This aligns with the reduction in cost of revenue and the emphasis on subscription services with higher margins.
Operating Expenses
Operating expenses as a portion of revenue showed modest fluctuations but generally hovered between 50% and 54%. Research and development expenses slightly increased over the periods, approaching nearly 18% of revenue in some quarters, indicating sustained investment in innovation.
Research and Development
R&D expenses fluctuated between approximately 15.88% and 18.9% of revenue, signifying ongoing commitment to product and service development despite margin pressures.
Sales and Marketing
Sales and marketing expenses maintained a range from about 26% to 31%, showing moderate adjustments but overall stability in company efforts to promote products and subscriptions.
General and Administrative Expenses
G&A expenses slightly declined from over 8% to around 6.4%, indicating efficiency gains in administrative functions over the periods covered.
Operating Income
Operating income margins improved from approximately 27% to peaks near 37%, reflecting the combined effects of higher gross profit margins and disciplined operating expenses.
Interest Expense
Interest expenses as a percentage of revenue consistently decreased from about 1.56% to around 0.7-1.1%, indicating potential debt reduction or favorable financing conditions, although some variability occurred late in the timeline.
Investment Gains/Losses
Investment gains/losses showed minor fluctuations, generally near zero with slight positive or negative spikes, reflecting limited impact on overall profitability.
Other Income/Expense
Other income/net expenses experienced a gradual increase, reaching nearly 1.7% of revenue in later quarters, contributing positively to non-operating income.
Non-operating Income/Expense
Non-operating income displayed variability, initially negative but improving to positive contributions near 1.3%, highlighting better ancillary income trends over time.
Income Before Income Taxes
Income before taxes rose steadily from approximately 27% up to peaks over 38%, largely impacted by higher operating income and controlled expenses.
Provision for Income Taxes
The tax provision was volatile, with some periods showing benefits and others showing significant charges. This variability affected net income margins and may be linked to changes in tax strategy or one-time tax-related events.
Net Income
Net income margins generally increased from near 26% to around 32%, except for a notable dip to approximately 12% during one period, possibly due to exceptional items or tax impacts. Overall, profitability demonstrated solid growth supported by rising subscription revenue and operational efficiencies.