Stock Analysis on Net

ServiceNow Inc. (NYSE:NOW)

Income Statement
Quarterly Data

ServiceNow Inc., consolidated income statement (quarterly data)

US$ in millions

Microsoft Excel
3 months ended: 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 2,866 2,715 2,542 2,523 2,365 2,216 2,075 2,024 1,860 1,742 1,658 1,631 1,523 1,427 1,330 1,293 1,184 1,091 1,016 995
Professional services and other 91 82 85 80 72 72 75 72 80 89 94 91 92 85 79 67 66 61 55 52
Revenues 2,957 2,797 2,627 2,603 2,437 2,288 2,150 2,096 1,940 1,831 1,752 1,722 1,615 1,512 1,409 1,360 1,250 1,152 1,071 1,046
Subscription (536) (496) (469) (441) (443) (420) (389) (354) (324) (301) (287) (275) (282) (264) (248) (228) (210) (189) (172) (160)
Professional services and other (95) (88) (83) (79) (73) (76) (82) (84) (91) (99) (102) (94) (93) (86) (81) (71) (69) (62) (61) (64)
Cost of revenues (631) (584) (552) (520) (516) (496) (471) (438) (415) (400) (389) (369) (375) (350) (329) (299) (279) (252) (233) (223)
Gross profit 2,326 2,213 2,075 2,083 1,921 1,792 1,679 1,658 1,525 1,431 1,363 1,353 1,240 1,162 1,080 1,061 971 900 838 823
Sales and marketing (1,027) (944) (960) (923) (847) (799) (832) (823) (722) (697) (722) (673) (632) (579) (557) (524) (534) (453) (427) (441)
Research and development (668) (626) (643) (606) (562) (549) (521) (492) (454) (456) (444) (414) (392) (358) (333) (314) (284) (268) (245) (227)
General and administrative (257) (225) (232) (222) (242) (213) (209) (199) (194) (187) (175) (179) (181) (151) (139) (126) (135) (109) (104) (106)
Operating expenses (1,952) (1,795) (1,835) (1,751) (1,651) (1,561) (1,562) (1,514) (1,370) (1,340) (1,341) (1,266) (1,205) (1,088) (1,029) (964) (953) (831) (776) (774)
Income from operations 374 418 240 332 270 231 117 144 155 91 22 87 35 74 51 97 18 69 62 49
Interest income 106 108 104 101 86 82 74 60 38 26 12 6 (7) (7) (7) (7) (8) (8) (8) (9)
Other income (expense), net (17) (10) (10) (8) (9) (14) (17) (16) (10) (15) (5) (8) 4 1 6 9 3 (36) 8 8
Income before income taxes 463 516 334 425 347 299 174 188 183 102 29 85 32 68 50 99 13 25 62 48
(Provision for) benefit from income taxes (79) (84) (72) (78) (52) (57) 870 (38) (33) (22) (9) (10) (6) (5) 9 (17) 3 (13) (21)
Net income 384 432 262 347 295 242 1,044 150 150 80 20 75 26 63 59 82 17 13 41 48

Based on: 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).

Income statement item Description The company
Revenues Amount, including tax collected from customer, of revenue from satisfaction of performance obligation by transferring promised good or service to customer. Tax collected from customer is tax assessed by governmental authority that is both imposed on and concurrent with specific revenue-producing transaction, including, but not limited to, sales, use, value-added and excise. ServiceNow Inc. revenues increased from Q2 2024 to Q3 2024 and from Q3 2024 to Q4 2024.
Income from operations The net result for the period of deducting operating expenses from operating revenues. ServiceNow Inc. income from operations increased from Q2 2024 to Q3 2024 but then slightly decreased from Q3 2024 to Q4 2024.
Income before income taxes Amount of income (loss) from continuing operations, including income (loss) from equity method investments, before deduction of income tax expense (benefit), and income (loss) attributable to noncontrolling interest. ServiceNow Inc. income before income taxes increased from Q2 2024 to Q3 2024 but then slightly decreased from Q3 2024 to Q4 2024.
Net income The portion of profit or loss for the period, net of income taxes, which is attributable to the parent. ServiceNow Inc. net income increased from Q2 2024 to Q3 2024 but then slightly decreased from Q3 2024 to Q4 2024.