Stock Analysis on Net

Adobe Inc. (NASDAQ:ADBE)

Common-Size Income Statement
Quarterly Data

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

Microsoft Excel
3 months ended: May 29, 2026 Feb 27, 2026 Nov 28, 2025 Aug 29, 2025 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
Subscription 96.95 96.87 96.69 96.71 96.05 95.96 95.70 95.78 95.31 94.87 94.35 94.70 93.79 93.94 93.52 93.12 92.80 92.87 92.75 92.94 91.79 91.78 90.98 91.41 90.51 88.39
Product 1.34 1.41 1.19 1.14 1.50 1.66 1.44 1.52 1.96 2.30 2.26 1.96 2.70 2.58 2.54 2.84 3.33 3.40 3.11 3.02 3.99 3.97 3.71 3.38 4.09 4.63
Services and other 1.71 1.72 2.11 2.15 2.45 2.38 2.85 2.70 2.73 2.84 3.39 3.33 3.51 3.48 3.93 4.04 3.88 3.73 4.14 4.04 4.22 4.25 5.32 5.21 5.40 6.99
Revenue 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Subscription -8.85 -8.44 -8.43 -8.52 -8.60 -8.58 -8.47 -7.64 -8.59 -8.78 -10.00 -9.14 -9.05 -9.32 -9.50 -9.32 -9.35 -9.22 -9.20 -8.74 -8.55 -8.30 -8.27 -8.74 -8.60 -8.86
Product -0.08 -0.09 -0.10 -0.08 -0.10 -0.11 -0.11 -0.11 -0.15 -0.10 -0.12 -0.14 -0.17 -0.17 -0.18 -0.18 -0.21 -0.23 -0.29 -0.25 -0.23 -0.26 -0.29 -0.31 -0.29 -0.23
Services and other -1.87 -1.84 -1.95 -2.12 -2.16 -2.21 -2.41 -2.50 -2.52 -2.51 -2.44 -2.58 -2.66 -2.71 -2.87 -2.82 -2.74 -2.56 -2.85 -2.87 -2.79 -2.89 -3.94 -4.19 -4.38 -5.53
Cost of revenue -10.80% -10.38% -10.48% -10.72% -10.86% -10.89% -10.99% -10.24% -11.26% -11.39% -12.56% -11.86% -11.88% -12.20% -12.55% -12.32% -12.29% -12.01% -12.34% -11.87% -11.58% -11.45% -12.50% -13.24% -13.27% -14.62%
Gross profit 89.20% 89.62% 89.52% 89.28% 89.14% 89.11% 89.01% 89.76% 88.74% 88.61% 87.44% 88.14% 88.12% 87.80% 87.45% 87.68% 87.71% 87.99% 87.66% 88.13% 88.42% 88.55% 87.50% 86.76% 86.73% 85.38%
Research and development -18.10 -17.35 -17.73 -18.17 -18.42 -17.96 -17.82 -18.90 -18.53 -18.12 -17.61 -18.02 -18.19 -17.77 -17.08 -17.48 -16.83 -16.45 -15.99 -16.54 -15.96 -15.88 -16.30 -17.55 -17.01 -17.21
Sales and marketing -28.47 -26.70 -27.90 -27.37 -27.69 -26.16 -27.40 -26.46 -27.22 -26.09 -27.10 -27.34 -27.93 -27.95 -28.66 -28.56 -28.43 -27.17 -27.52 -27.14 -27.98 -26.86 -27.48 -27.66 -28.80 -27.73
General and administrative -8.25 -7.24 -6.80 -6.81 -6.42 -6.42 -8.13 -6.77 -6.69 -6.79 -7.37 -7.22 -7.41 -7.11 -7.51 -7.20 -6.63 -6.31 -6.67 -6.73 -6.68 -7.43 -7.10 -7.13 -7.16 -8.77
Acquisition termination fee 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -19.30 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Amortization of intangibles -0.56 -0.55 -0.60 -0.63 -0.70 -0.72 -0.75 -0.80 -0.79 -0.81 -0.83 -0.86 -0.87 -0.90 -0.93 -0.97 -0.96 -0.99 -0.97 -1.09 -1.15 -1.15 -1.14 -1.27 -1.28 -1.36
Operating expenses -55.38% -51.83% -53.02% -52.99% -53.23% -51.26% -54.10% -52.92% -53.23% -71.11% -52.91% -53.44% -54.40% -53.73% -54.19% -54.21% -52.85% -50.92% -51.14% -51.51% -51.76% -51.32% -52.02% -53.61% -54.25% -55.06%
Operating income 33.82% 37.79% 36.50% 36.29% 35.91% 37.85% 34.91% 36.83% 35.51% 17.50% 34.53% 34.70% 33.72% 34.07% 33.26% 33.48% 34.86% 37.07% 36.52% 36.62% 36.66% 37.23% 35.48% 33.15% 32.48% 30.31%
Interest expense -0.98 -0.98 -1.07 -1.12 -1.16 -1.09 -0.89 -0.94 -0.77 -0.52 -0.55 -0.55 -0.54 -0.69 -0.62 -0.63 -0.64 -0.66 -0.68 -0.69 -0.73 -0.77 -0.79 -0.87 -0.90 -1.07
Investment gains (losses), net 0.27 0.08 0.19 0.38 0.03 0.11 0.25 0.22 0.08 0.35 0.08 0.12 0.10 0.02 0.09 -0.14 -0.18 -0.21 -0.10 0.18 0.21 0.13 0.18 0.31 0.00 -0.10
Other income (expense), net 0.71 0.97 0.92 0.97 0.99 1.31 1.25 1.65 1.54 1.35 1.76 1.37 0.98 0.92 0.80 0.14 -0.02 0.00 -0.02 -0.08 0.00 0.10 0.09 0.28 0.38 0.58
Non-operating income (expense), net 0.00% 0.06% 0.05% 0.23% -0.14% 0.33% 0.61% 0.92% 0.85% 1.18% 1.29% 0.94% 0.54% 0.26% 0.27% -0.63% -0.84% -0.87% -0.80% -0.58% -0.52% -0.54% -0.53% -0.28% -0.51% -0.58%
Income before income taxes 33.82% 37.86% 36.55% 36.52% 35.77% 38.19% 35.52% 37.76% 36.35% 18.68% 35.82% 35.64% 34.26% 34.33% 33.52% 32.84% 34.02% 36.20% 35.72% 36.04% 36.14% 36.70% 34.96% 32.87% 31.97% 29.73%
(Provision for) benefit from income taxes -7.95 -8.33 -6.59 -6.93 -6.98 -6.49 -5.49 -6.62 -6.72 -6.72 -6.44 -6.95 -7.37 -7.54 -7.54 -7.22 -7.16 -6.50 -5.72 -5.24 -7.04 -4.40 30.75 -3.26 3.20 1.16
Net income 25.87% 29.52% 29.96% 29.59% 28.79% 31.69% 30.02% 31.14% 29.63% 11.96% 29.38% 28.69% 26.89% 26.79% 25.99% 25.63% 26.86% 29.70% 30.00% 30.80% 29.10% 32.29% 65.71% 29.61% 35.17% 30.90%

Based on: 10-Q (reporting date: 2026-05-29), 10-Q (reporting date: 2026-02-27), 10-K (reporting date: 2025-11-28), 10-Q (reporting date: 2025-08-29), 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).


The revenue structure exhibits a consistent and aggressive shift toward a subscription-based model. Subscription revenue as a percentage of total revenue increased from 88.39% in February 2020 to 96.95% by May 2026. Conversely, the contribution from product and services has diminished significantly, with product revenue falling from 4.63% to 1.34% and services and other revenue declining from 6.99% to 1.71% over the same period. This indicates a strategic transition toward recurring revenue streams, which has effectively marginalized traditional product sales and professional services.

Gross profitability has improved steadily, reflecting enhanced scaling efficiencies and the higher margin profile of subscription services. The cost of revenue decreased from 14.62% of revenue in early 2020 to 10.80% by May 2026, resulting in gross profit margins expanding from 85.38% to 89.20%. This trend suggests a strong ability to manage the direct costs associated with the delivery of cloud-based services as the user base scales.

Operating Expenses and Efficiency
Operating expenses have remained relatively stable, generally fluctuating between 51% and 55% of revenue. Research and development spending has shown a slight upward trend, moving from 17.21% to 18.10%, suggesting continued investment in innovation. Sales and marketing expenses have remained consistent, typically ranging between 26% and 29%. General and administrative expenses have trended slightly downward, from 8.77% to 8.25%, indicating improved administrative efficiency over time.
Non-Recurring Impacts
A significant anomaly occurred in the quarter ending March 1, 2024, where operating expenses spiked to 71.11% of revenue. This increase was driven by a one-time acquisition termination fee representing 19.30% of revenue. This event caused a sharp temporary contraction in operating income, which dropped to 17.50% from a historical average of approximately 34% to 37%.
Operating Income Trends
Excluding the one-time termination fee, operating income has demonstrated resilience and growth, peaking at 37.85% in February 2025. The overall trend reflects strong operating leverage, where revenue growth is outpacing the growth of operating expenses.
Net Profitability and Tax Effects
Net income has typically fluctuated between 25% and 31% of revenue. An exceptional peak of 65.71% was observed in November 2020, likely attributable to a significant tax benefit. In more recent periods, net income has stabilized around 26% to 30%, though it mirrors the operational dip in March 2024, falling to 11.96% due to the aforementioned termination fee.

The long-term financial trajectory is characterized by a successful migration to a near-total subscription model, leading to expanded gross margins and stable operating margins. While non-recurring charges have caused periodic volatility, the underlying trend suggests a highly efficient cost structure and strong bottom-line profitability.

AI Ask an analyst for more