Income Statement

Revenue

+83%

+194%

10Y

Currency: USD

	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	7	0	0	29	8	15	0	31	16	16	25	33	34	37	45	53	62	66	61	53	44	37	34	33	34	34	34	33	31	30	29	28	27	26	27	27	27	27	25	24	24	24	24	23	23	23	23	23
Revenue	93 N/A	110 +19%	128 +16%	150 +17%	178 +18%	208 +17%	244 +17%	282 +16%	328 +16%	375 +14%	425 +13%	478 +13%	542 +14%	610 +12%	683 +12%	755 +11%	835 +11%	918 +10%	1 005 +10%	1 099 +9%	1 194 +9%	1 290 +8%	1 391 +8%	1 514 +9%	1 621 +7%	1 756 +8%	1 918 +9%	2 079 +8%	2 262 +9%	2 442 +8%	2 609 +7%	2 809 +8%	3 011 +7%	3 224 +7%	3 460 +7%	3 718 +7%	3 955 +6%	4 221 +7%	4 519 +7%	4 833 +7%	5 171 +7%	5 531 +7%	5 896 +7%	6 257 +6%	6 600 +5%	6 919 +5%	7 245 +5%	7 619 +5%	8 017 +5%	8 474 +6%	8 971 +6%	9 478 +6%	9 955 +5%	10 464 +5%	10 984 +5%	11 469 +4%	12 057 +5%	12 667 +5%	13 278 +5%
Gross Profit
Cost of Revenue	(32)	(38)	(47)	(59)	(72)	(88)	(104)	(115)	(128)	(142)	(155)	(176)	(199)	(224)	(249)	(273)	(293)	(309)	(329)	(347)	(364)	(385)	(399)	(421)	(446)	(471)	(500)	(527)	(558)	(589)	(623)	(665)	(710)	(753)	(797)	(834)	(869)	(919)	(987)	(1 063)	(1 159)	(1 257)	(1 353)	(1 422)	(1 482)	(1 532)	(1 573)	(1 642)	(1 724)	(1 820)	(1 921)	(2 003)	(2 084)	(2 172)	(2 287)	(2 418)	(2 590)	(2 780)	(2 975)
Gross Profit	61 N/A	72 +18%	81 +13%	92 +13%	106 +15%	120 +14%	140 +16%	167 +20%	199 +19%	232 +16%	269 +16%	302 +12%	343 +14%	386 +13%	434 +12%	483 +11%	542 +12%	609 +12%	676 +11%	753 +11%	830 +10%	906 +9%	992 +10%	1 093 +10%	1 175 +7%	1 285 +9%	1 419 +10%	1 552 +9%	1 703 +10%	1 854 +9%	1 986 +7%	2 143 +8%	2 301 +7%	2 471 +7%	2 664 +8%	2 884 +8%	3 086 +7%	3 301 +7%	3 532 +7%	3 770 +7%	4 012 +6%	4 274 +7%	4 543 +6%	4 835 +6%	5 118 +6%	5 387 +5%	5 672 +5%	5 977 +5%	6 293 +5%	6 654 +6%	7 050 +6%	7 475 +6%	7 871 +5%	8 292 +5%	8 697 +5%	9 051 +4%	9 467 +5%	9 887 +4%	10 303 +4%
Operating Income
Operating Expenses	(51)	(63)	(80)	(99)	(124)	(153)	(177)	(212)	(255)	(288)	(336)	(391)	(458)	(520)	(584)	(653)	(721)	(781)	(841)	(918)	(990)	(1 065)	(1 104)	(1 173)	(1 244)	(1 331)	(1 483)	(1 615)	(1 761)	(1 897)	(2 029)	(2 184)	(2 334)	(2 457)	(2 622)	(2 769)	(2 890)	(3 084)	(3 334)	(3 570)	(3 823)	(4 039)	(4 286)	(4 588)	(4 900)	(5 152)	(5 317)	(5 565)	(5 786)	(6 007)	(6 288)	(6 525)	(6 798)	(7 032)	(7 333)	(7 568)	(7 866)	(8 132)	(8 471)
Selling, General & Administrative	(44)	(54)	(69)	(84)	(102)	(123)	(138)	(163)	(197)	(220)	(257)	(297)	(346)	(389)	(436)	(485)	(535)	(580)	(624)	(684)	(740)	(795)	(819)	(869)	(920)	(984)	(1 106)	(1 204)	(1 312)	(1 412)	(1 499)	(1 596)	(1 694)	(1 762)	(1 873)	(1 966)	(2 017)	(2 141)	(2 309)	(2 412)	(2 578)	(2 745)	(2 889)	(3 091)	(3 292)	(3 446)	(3 549)	(3 719)	(3 863)	(3 991)	(4 164)	(4 287)	(4 438)	(4 595)	(4 790)	(4 928)	(5 135)	(5 277)	(5 511)
Research & Development	(7)	(9)	(11)	(15)	(22)	(30)	(39)	(49)	(58)	(68)	(79)	(94)	(111)	(130)	(148)	(167)	(185)	(201)	(217)	(233)	(251)	(270)	(285)	(304)	(323)	(347)	(378)	(410)	(448)	(485)	(530)	(585)	(640)	(695)	(748)	(803)	(864)	(942)	(1 024)	(1 112)	(1 200)	(1 289)	(1 397)	(1 497)	(1 608)	(1 706)	(1 768)	(1 846)	(1 923)	(2 016)	(2 124)	(2 238)	(2 360)	(2 437)	(2 543)	(2 640)	(2 731)	(2 855)	(2 960)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(3)	0	0	0	0	(8)	0	0	(46)	(46)	(5)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	11 N/A	9 -10%	1 -87%	(7) N/A	(19) -152%	(33) -76%	(38) -13%	(45) -20%	(55) -23%	(56) -1%	(66) -19%	(90) -35%	(115) -28%	(133) -16%	(151) -13%	(170) -13%	(179) -5%	(172) +4%	(165) +4%	(165) +0%	(160) +3%	(159) +1%	(112) +29%	(80) +29%	(69) +13%	(46) +33%	(64) -39%	(63) +2%	(57) +9%	(44) +24%	(42) +3%	(41) +3%	(33) +20%	14 N/A	42 +203%	116 +174%	196 +70%	218 +11%	199 -9%	201 +1%	190 -6%	235 +24%	257 +9%	247 -4%	218 -12%	235 +8%	355 +51%	412 +16%	507 +23%	647 +28%	762 +18%	950 +25%	1 073 +13%	1 260 +17%	1 364 +8%	1 483 +9%	1 601 +8%	1 755 +10%	1 832 +4%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	(6)	0	0	(24)	(3)	(11)	0	(27)	(15)	(14)	(20)	(33)	(22)	(36)	(45)	(49)	(33)	(20)	(7)	8	(1)	13	20	22	16	7	(0)	(7)	(2)	(3)	(2)	(8)	(6)	2	22	55	110	172	230	278	319	349	375	396	410	422	429	451
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	(1)	0	0	0	(1)	(1)	0	0	0	(1)	(271)	(271)	(271)	(270)	0	0	0	0	0	(3)	(3)	(4)	0	0	0	0	(8)	0	(49)	(47)	0	0	0	(3)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(8)
Total Other Income	1	(0)	(1)	(1)	(1)	0	2	1	(0)	(0)	(5)	(5)	(15)	(21)	(0)	(18)	(12)	(28)	0	(16)	(16)	(5)	5	0	0	0	(0)	(2)	(1)	(1)	(0)	(1)	2	1	4	4	2	1	4	1	1	(3)	3	(6)	(6)	(9)	(11)	(20)	(32)	(33)	(32)	(24)	(17)	(13)	(22)	(25)	(18)	(1)	(14)
Pre-Tax Income	11 N/A	9 -19%	0 -99%	(8) N/A	(20) -136%	(33) -66%	(36) -10%	(44) -21%	(55) -27%	(57) -2%	(71) -26%	(101) -41%	(130) -29%	(156) -20%	(176) -13%	(191) -9%	(201) -6%	(201) +0%	(193) +4%	(467) -142%	(461) +1%	(455) +1%	(410) +10%	(102) +75%	(105) -3%	(91) +13%	(113) -24%	(98) +14%	(81) +17%	(54) +33%	(39) +28%	(43) -10%	(19) +57%	35 N/A	67 +92%	127 +89%	205 +62%	170 -17%	149 -12%	200 +34%	188 -6%	230 +23%	249 +8%	235 -6%	214 -9%	248 +16%	399 +61%	502 +26%	647 +29%	844 +30%	1 008 +19%	1 245 +24%	1 405 +13%	1 622 +15%	1 738 +7%	1 868 +7%	2 005 +7%	2 183 +9%	2 261 +4%
Net Income
Tax Provision	(1)	(1)	(2)	(2)	(1)	(1)	(1)	(1)	(2)	(3)	(3)	(3)	(3)	(3)	(4)	(4)	(5)	(5)	(5)	(6)	(0)	(2)	(4)	(1)	(4)	(3)	(3)	13	(0)	3	12	4	21	0	560	549	523	531	(31)	(48)	(17)	(10)	(19)	(12)	(30)	(47)	(74)	(102)	777	742	723	683	(259)	(286)	(313)	(330)	(344)	(452)	(513)
Income from Continuing Operations	10	8	(2)	(10)	(21)	(34)	(37)	(45)	(58)	(59)	(74)	(104)	(133)	(159)	(179)	(194)	(206)	(206)	(198)	(474)	(461)	(457)	(414)	(102)	(109)	(95)	(117)	(85)	(82)	(51)	(27)	(39)	3	35	627	676	728	701	119	152	171	221	230	223	184	201	325	400	1 424	1 586	1 731	1 928	1 146	1 336	1 425	1 538	1 661	1 731	1 748
Net Income (Common)	10 N/A	4 -64%	(6) N/A	(12) -106%	(22) -75%	(35) -61%	(38) -9%	(45) -20%	(58) -28%	(59) -3%	(74) -24%	(104) -41%	(133) -28%	(159) -20%	(179) -13%	(194) -8%	(206) -6%	(206) +0%	(198) +4%	(474) -139%	(461) +3%	(457) +1%	(414) +9%	(102) +75%	(109) -6%	(95) +13%	(117) -24%	(85) +28%	(82) +4%	(51) +37%	(27) +48%	(39) -46%	3 N/A	35 +1 151%	627 +1 691%	676 +8%	728 +8%	701 -4%	119 -83%	152 +28%	171 +12%	221 +29%	230 +4%	223 -3%	184 -17%	201 +9%	325 +62%	400 +23%	1 424 +256%	1 586 +11%	1 731 +9%	1 928 +11%	1 146 -41%	1 336 +17%	1 425 +7%	1 538 +8%	1 661 +8%	1 731 +4%	1 748 +1%
EPS (Diluted)	0.02 N/A	0 N/A	-0.01 N/A	-0.02 -100%	-0.03 -50%	-0.05 -67%	-0.1 -100%	-0.07 +30%	-0.09 -29%	-0.09 N/A	-0.11 -22%	-0.14 -27%	-0.18 -29%	-0.22 -22%	-0.25 -14%	-0.27 -8%	-0.28 -4%	-0.27 +4%	-0.25 +7%	-0.59 -136%	-0.57 +3%	-0.56 +2%	-0.5 +11%	-0.12 +76%	-0.12 N/A	-0.11 +8%	-0.14 -27%	-0.1 +29%	-0.1 N/A	-0.06 +40%	-0.03 +50%	-0.04 -33%	0.01 N/A	0.04 +300%	0.64 +1 500%	0.68 +6%	0.73 +7%	0.7 -4%	0.12 -83%	0.15 +25%	0.17 +13%	0.22 +29%	0.23 +5%	0.22 -4%	0.18 -18%	0.2 +11%	0.32 +60%	0.4 +25%	1.4 +250%	1.55 +11%	1.68 +8%	1.87 +11%	1.1 -41%	1.28 +16%	1.37 +7%	1.47 +7%	1.59 +8%	1.66 +4%	1.67 +1%

Income Statement Balance Sheet Cash Flow Statement

ServiceNow Inc
NYSE:NOW

Income Statement

Earnings Waterfall
ServiceNow Inc

Income Statement
ServiceNow Inc

See Also

Company

Help

Tools

Stocks

ServiceNow Inc NYSE:NOW

Income Statement

Earnings Waterfall ServiceNow Inc

Income Statement ServiceNow Inc

See Also

Company

Help

Tools

Stocks

ServiceNow Inc
NYSE:NOW

Earnings Waterfall
ServiceNow Inc

Income Statement
ServiceNow Inc