Common-Size Income Statement
Palo Alto Networks Inc., common-size consolidated income statement
Based on: 10-K (reporting date: 2025-07-31), 10-K (reporting date: 2024-07-31), 10-K (reporting date: 2023-07-31), 10-K (reporting date: 2022-07-31), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-31).
The financial data reveals several notable trends in key revenue components, cost structures, and profitability ratios over the analyzed periods.
- Revenue Composition
- There is a clear shift in the revenue composition, with the proportion of revenue derived from Product sales steadily decreasing from 31.22% in 2020 to 19.54% in 2025. Conversely, Subscription and Support revenue has increased its share from 68.78% in 2020 to 80.46% by 2025. This suggests an increasing reliance on recurring revenue streams over product sales.
- Cost of Revenue
- Costs associated with Product revenue have improved, moving from a negative percentage of -8.64% in 2020 to -4.48% by 2025, indicating a reduction in product cost relative to revenue. Similarly, Subscription and Support costs show a fluctuating but generally stable trend around the low -20% range, declining slightly from -20.69% to -22.1% over the same time frame. The aggregate cost of revenue as a percentage of revenue has decreased from -29.32% in 2020 to -26.59% in 2025, supporting improved gross profitability.
- Gross Profit
- Gross profit margins exhibit an overall positive trend, increasing from 70.68% in 2020 to peak at 74.35% in 2024 before slightly declining to 73.41% in 2025. This improvement aligns with the reduction in cost of revenue and the changing revenue mix favoring higher-margin subscription revenue.
- Operating Expenses
- Operating expenses as a percentage of revenue have declined substantially over the period, from -75.93% in 2020 to -59.94% in 2025, indicating better cost control and operational efficiency. Within this category:
- Research and Development
- R&D expenses have decreased as a share of revenue from -22.54% to -21.52%, showing a modest contraction relative to revenue growth.
- Sales and Marketing
- Sales and marketing costs exhibit a significant reduction from -44.6% to -33.62%, evidencing effective management of selling expenses.
- General and Administrative
- G&A expenses present a more volatile trajectory, initially decreasing from -8.79% to -6.5%, increasing again to -8.48% in 2024 before sharply dropping to -4.8% in 2025, suggesting variability in overhead management.
- Operating Income (Loss)
- The company moved from operating losses to profitability during the period. Operating income as a percentage of revenue was negative in the early years, reaching -7.15% in 2021 and -3.43% in 2022, before turning positive from 2023 onwards, climbing to 13.48% by 2025. This reflects improved gross margins and reduced operating expenses.
- Interest and Other Income/Expenses
- Interest expense decreased substantially from -2.6% in 2020 to nearly negligible levels (-0.03%) in 2025, while interest income increased significantly from 1.21% to around 3.94%. Foreign currency gains/losses remained minor and fluctuated near zero. Other income, net showed a positive trend, rising from 1.05% to nearly 3.86% by 2025, contributing positively to overall profitability.
- Income Before Taxes and Net Income
- Income before income taxes transitioned from losses to substantial profits, moving from -6.8% in 2020 to a peak of 17.3% in 2025. Provision for income taxes exhibited volatility, including an unusual 19.8% benefit in 2024 followed by a -5.01% expense in 2025. Net income mirrored this pattern of improvement, moving from a loss of -7.83% in 2020, reaching 32.11% in 2024, before moderating to 12.3% in 2025. This significant net income growth aligns with improvements in operating income and other income components.
In summary, the data demonstrates a strategic shift toward subscription-based revenue, effective cost management, and enhanced profitability. The company has successfully improved gross margins and controlled operating expenses, resulting in a transition from losses to sustainable profits over the analyzed years.