Stock Analysis on Net

Workday Inc. (NASDAQ:WDAY)

Analysis of Investments

Microsoft Excel

Adjustment to Net Income (Loss): Mark to Market Available-for-sale Securities

Workday Inc., adjustment to net income (loss)

US$ in millions

Microsoft Excel
12 months ended: Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020
Net income (loss) (as reported) 526 1,381 (367) 29 (282) (481)
Add: Net change in unrealized gains (losses) on available-for-sale debt securities, net of tax 4 18 (11) (6) (1) 2
Net income (loss) (adjusted) 530 1,399 (378) 23 (284) (478)

Based on: 10-K (reporting date: 2025-01-31), 10-K (reporting date: 2024-01-31), 10-K (reporting date: 2023-01-31), 10-K (reporting date: 2022-01-31), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31).


Adjusted Profitability Ratios: Mark to Market Available-for-sale Securities (Summary)

Workday Inc., adjusted profitability ratios

Microsoft Excel
Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020
Net Profit Margin
Reported net profit margin 6.23% 19.02% -5.90% 0.57% -6.54% -13.25%
Adjusted net profit margin 6.28% 19.27% -6.08% 0.45% -6.57% -13.19%
Return on Equity (ROE)
Reported ROE 5.82% 17.09% -6.57% 0.65% -8.62% -19.33%
Adjusted ROE 5.87% 17.31% -6.76% 0.51% -8.66% -19.23%
Return on Assets (ROA)
Reported ROA 2.93% 8.39% -2.72% 0.28% -3.24% -7.05%
Adjusted ROA 2.95% 8.50% -2.80% 0.22% -3.26% -7.02%

Based on: 10-K (reporting date: 2025-01-31), 10-K (reporting date: 2024-01-31), 10-K (reporting date: 2023-01-31), 10-K (reporting date: 2022-01-31), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31).

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. Workday Inc. adjusted net profit margin ratio improved from 2023 to 2024 but then slightly deteriorated from 2024 to 2025 not reaching 2023 level.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by shareholders’ equity. Workday Inc. adjusted ROE improved from 2023 to 2024 but then slightly deteriorated from 2024 to 2025.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by total assets. Workday Inc. adjusted ROA improved from 2023 to 2024 but then slightly deteriorated from 2024 to 2025.

Workday Inc., Profitability Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) 526 1,381 (367) 29 (282) (481)
Revenues 8,446 7,259 6,216 5,139 4,318 3,627
Profitability Ratio
Net profit margin1 6.23% 19.02% -5.90% 0.57% -6.54% -13.25%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income (loss) 530 1,399 (378) 23 (284) (478)
Revenues 8,446 7,259 6,216 5,139 4,318 3,627
Profitability Ratio
Adjusted net profit margin2 6.28% 19.27% -6.08% 0.45% -6.57% -13.19%

Based on: 10-K (reporting date: 2025-01-31), 10-K (reporting date: 2024-01-31), 10-K (reporting date: 2023-01-31), 10-K (reporting date: 2022-01-31), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31).

2025 Calculations

1 Net profit margin = 100 × Net income (loss) ÷ Revenues
= 100 × 526 ÷ 8,446 = 6.23%

2 Adjusted net profit margin = 100 × Adjusted net income (loss) ÷ Revenues
= 100 × 530 ÷ 8,446 = 6.28%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. Workday Inc. adjusted net profit margin ratio improved from 2023 to 2024 but then slightly deteriorated from 2024 to 2025 not reaching 2023 level.

Adjusted Return on Equity (ROE)

Microsoft Excel
Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) 526 1,381 (367) 29 (282) (481)
Stockholders’ equity 9,034 8,082 5,586 4,535 3,278 2,487
Profitability Ratio
ROE1 5.82% 17.09% -6.57% 0.65% -8.62% -19.33%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income (loss) 530 1,399 (378) 23 (284) (478)
Stockholders’ equity 9,034 8,082 5,586 4,535 3,278 2,487
Profitability Ratio
Adjusted ROE2 5.87% 17.31% -6.76% 0.51% -8.66% -19.23%

Based on: 10-K (reporting date: 2025-01-31), 10-K (reporting date: 2024-01-31), 10-K (reporting date: 2023-01-31), 10-K (reporting date: 2022-01-31), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31).

2025 Calculations

1 ROE = 100 × Net income (loss) ÷ Stockholders’ equity
= 100 × 526 ÷ 9,034 = 5.82%

2 Adjusted ROE = 100 × Adjusted net income (loss) ÷ Stockholders’ equity
= 100 × 530 ÷ 9,034 = 5.87%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by shareholders’ equity. Workday Inc. adjusted ROE improved from 2023 to 2024 but then slightly deteriorated from 2024 to 2025.

Adjusted Return on Assets (ROA)

Microsoft Excel
Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) 526 1,381 (367) 29 (282) (481)
Total assets 17,977 16,452 13,486 10,499 8,718 6,816
Profitability Ratio
ROA1 2.93% 8.39% -2.72% 0.28% -3.24% -7.05%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income (loss) 530 1,399 (378) 23 (284) (478)
Total assets 17,977 16,452 13,486 10,499 8,718 6,816
Profitability Ratio
Adjusted ROA2 2.95% 8.50% -2.80% 0.22% -3.26% -7.02%

Based on: 10-K (reporting date: 2025-01-31), 10-K (reporting date: 2024-01-31), 10-K (reporting date: 2023-01-31), 10-K (reporting date: 2022-01-31), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31).

2025 Calculations

1 ROA = 100 × Net income (loss) ÷ Total assets
= 100 × 526 ÷ 17,977 = 2.93%

2 Adjusted ROA = 100 × Adjusted net income (loss) ÷ Total assets
= 100 × 530 ÷ 17,977 = 2.95%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by total assets. Workday Inc. adjusted ROA improved from 2023 to 2024 but then slightly deteriorated from 2024 to 2025.