Stock Analysis on Net

ServiceNow Inc. (NYSE:NOW)

$24.99

Common-Size Income Statement
Quarterly Data

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

Microsoft Excel
3 months ended: Mar 31, 2025 Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020
Subscription
Professional services and other
Revenues
Subscription
Professional services and other
Cost of revenues
Gross profit
Sales and marketing
Research and development
General and administrative
Operating expenses
Income from operations
Interest income
Other income (expense), net
Income before income taxes
(Provision for) benefit from income taxes
Net income

Based on: 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31).

The data reveals several notable trends in the company's financial performance over the observed periods.

Revenue Composition
Subscription services consistently represent the dominant portion of revenues, maintaining a share above 94% throughout. There is a gradual increase in subscription revenue proportion, rising from approximately 95% in early 2020 to above 97% by 2025. In contrast, professional services and other revenues steadily decline as a percentage of total revenues, decreasing from about 5% to below 3% during the same period.
Cost of Revenues and Gross Profit
The cost of revenues remains relatively stable, fluctuating slightly around 21%, with minor declines towards the later periods. Correspondingly, gross profit as a percentage of revenues generally trends upward, starting near 78% in 2020 and reaching approximately 79% by 2025, indicating improved efficiency or pricing power.
Operating Expenses
Sales and marketing costs show variability, with a notable decrease around 2023, falling from above 39% down to the mid-30% range and stabilizing near 34% thereafter. Research and development expenses consistently represent a significant portion of revenues, fluctuating mostly between 22% and 25%, without a definitive trend upward or downward. General and administrative expenses exhibit a declining pattern, reducing from around 10% to below 8% of revenues over time, reflecting improved cost control or operational efficiencies.
Income from Operations
Operating income fluctuates but exhibits an improving trend, increasing from low points near 1-2% in some quarters to above 14% toward 2025. This reflects improving profitability at the operational level.
Other Income and Expenses
Interest income shifts from negative to positive percentages of revenues over the time frame, increasing from approximately -0.8% in early 2020 to around 3.7% by 2025, which may indicate improved investment returns or interest-bearing assets. Other income (expense), net, remains mostly negative but relatively small in magnitude, with occasional minor fluctuations.
Income Before Income Taxes and Tax Provision
Income before income taxes follows a pattern similar to operating income, increasing overall from around 4-5% at the start to about 18% in later periods. The provision for income taxes is generally negative (a cost), although an anomalous spike is observed around mid-2023 where tax benefit reaches 40%, likely due to a one-time item or accounting adjustment. Apart from this, tax provisions generally hover around 2-3% of revenues.
Net Income
Net income trends positively over the period, increasing from narrow single digits near 1-4% of revenues in early periods to approximately 15% by 2025. The mid-2023 period shows a sharp spike in net income percentage, reaching nearly 49%, coinciding with the tax provision anomaly.

In summary, the financial data points to a company increasingly reliant on subscription-based revenue streams, improving gross margins, and gradually enhancing profitability at operating and net levels. Cost control efforts appear effective, particularly in general and administrative expenses. Interest income improvements and tax provision anomalies warrant further investigation to understand their underlying causes and sustainability. Overall, the trends suggest strengthening financial health and operating efficiency over time.