NYSE:NOW
ServiceNow, Inc.
A premier provider of AI-driven workflow automation platforms serving global enterprises in the SaaS sector.
Key Metrics
Investment Thesis
Bull Case
Investors may favor NOW due to its consistent double-digit revenue growth trajectory, high recurring revenue model providing predictable cash flows, and successful monetization of AI capabilities that deepen customer stickiness and expand average contract value.
Bear Case
Skeptics might point to the elevated valuation multiples relative to historical norms, potential margin compression from aggressive sales investments required for new AI feature adoption, and the risk that economic headwinds could slow the expansion rate seen in recent years.
About ServiceNow, Inc.
ServiceNow Inc. (NOW) is a leading enterprise cloud-based platform that leverages artificial intelligence to automate and unify workflows across IT operations, customer service, HR, and supply chain management.
Analysis
Management Discussion
The company demonstrated robust revenue growth, expanding from $7.25B in 2022 to $13.28B in 2025, while net income surged from $325M to $1.75B over the same period, indicating strong operating leverage.
Industry Overview
The enterprise software industry is currently undergoing a rapid transformation as organizations shift from on-premise legacy systems to cloud-native solutions powered by artificial intelligence to improve operational efficiency.
Financial Statements
Income Statement
Balance Sheet
Cash Flow
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue | $7.25B | $8.97B | $10.98B | $13.28B |
| Cost of Revenue | $1.57B | $1.92B | $2.29B | $2.98B |
| Gross Profit | $5.67B | $7.05B | $8.70B | $10.29B |
| Operating Expenses | $5.32B | $6.29B | $7.33B | $8.47B |
| Operating Income | $355.0M | $762.0M | $1.36B | $1.82B |
| R&D | $1.77B | $2.12B | $2.54B | $2.96B |
| G&A | $735.0M | $863.0M | $936.0M | $1.12B |
| Marketing | $2.81B | $3.30B | $3.85B | $4.39B |
| Stock-Based Comp | $1.40B | $1.60B | $1.75B | $1.96B |
| D&A | $433.0M | $562.0M | $564.0M | $738.0M |
| Depreciation | $261.0M | $372.0M | $371.0M | $508.0M |
| Amortization | $81.0M | $85.0M | $94.0M | $120.0M |
| Other OpEx | $0 | $0 | $0 | $0 |
| Non-Operating Income | $44.0M | $246.0M | $374.0M | $437.0M |
| Interest Expense | $27.0M | — | — | — |
| Pre-Tax Income | $399.0M | $1.01B | $1.74B | $2.26B |
| Income Tax | $74.0M | $-723.0M | $313.0M | $513.0M |
| Continuing Ops | $325.0M | $1.73B | $1.43B | $1.75B |
| Discontinued Ops | $0 | $0 | $0 | $0 |
| Net Income | $325.0M | $1.73B | $1.43B | $1.75B |
| Minority Interest | $0 | $0 | $0 | $0 |
| Net to Common | $325.0M | $1.73B | $1.43B | $1.75B |
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Current Assets | $6.65B | $7.78B | $9.19B | $10.47B |
| Cash & Equivalents | $1.47B | $1.90B | $2.30B | $3.73B |
| Accounts Receivable | $1.73B | $2.04B | $2.24B | $2.63B |
| Prepaid Expenses | $280.0M | $403.0M | $668.0M | $970.0M |
| Other Current Assets | $3.18B | $3.44B | $3.98B | $3.15B |
| Long-Term Assets | $6.64B | $9.61B | $11.20B | $15.57B |
| PP&E (Net) | $1.05B | $1.36B | $1.76B | $2.29B |
| Intangibles | $232.0M | $224.0M | $209.0M | $1.12B |
| Goodwill | $824.0M | $1.23B | $1.27B | $3.58B |
| Operating Leases | $682.0M | $715.0M | $693.0M | $806.0M |
| Other LT Assets | $3.85B | $6.08B | $7.26B | $7.77B |
| Total Assets | $13.30B | $17.39B | $20.38B | $26.04B |
| Current Liabilities | $6.00B | $7.37B | $8.36B | $10.44B |
| Accounts Payable | $274.0M | $126.0M | $68.0M | $204.0M |
| Current Debt | $0 | — | — | — |
| Current Leases | $96.0M | $89.0M | $102.0M | $112.0M |
| Deferred Revenue | $4.66B | $5.79B | $6.82B | $8.31B |
| Other Current Liab | $0 | $0 | $0 | $0 |
| Long-Term Liabilities | $2.26B | $2.39B | $2.42B | $2.63B |
| LT Operating Leases | $650.0M | $707.0M | $687.0M | $800.0M |
| Other LT Liab | $1.54B | $1.61B | $1.63B | $1.71B |
| Total Liabilities | $8.27B | $9.76B | $10.77B | $13.07B |
| Shareholders' Equity | $5.03B | $7.63B | $9.61B | $12.96B |
| Retained Earnings | $338.0M | $2.07B | $3.49B | $5.24B |
| AOCI | $-102.0M | $-37.0M | $-68.0M | $19.0M |
| Total L&E | $13.30B | $17.39B | $20.38B | $26.04B |
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net Income (CFO) | $325.0M | $1.73B | $1.43B | $1.75B |
| Non-Cash Adjustments | $349.0M | $-1.53B | $407.0M | $1.01B |
| Working Capital Changes | $2.05B | $3.20B | $2.44B | $2.69B |
| Cash from Operations | $2.72B | $3.40B | $4.27B | $5.44B |
| Capital Expenditures | $550.0M | $694.0M | $852.0M | $868.0M |
| Cash from Investing | $-2.58B | $-2.17B | $-2.50B | $-1.69B |
| Debt Issuances | $0 | — | — | — |
| Share Buybacks | — | $538.0M | $696.0M | $1.84B |
| Cash from Financing | $-344.0M | $-803.0M | $-1.34B | $-2.34B |
| FX Effect | $-53.0M | $1.0M | $-17.0M | $7.0M |
| Net Change in Cash | $-257.0M | $429.0M | $406.0M | $1.42B |
| Beginning Cash | $1.73B | $1.48B | $1.90B | $2.31B |
| Ending Cash | $1.48B | $1.90B | $2.31B | $3.73B |
Frequently Asked Questions
How does ServiceNow, Inc. make money?
The company's revenue primarily stems from its core Platform-as-a-Service (PaaS) offerings including IT Service Management (ITSM), Customer Service Management (CSM), Human Capital Management (HCM), and Supply Chain Management, with significant growth driven by its Enterprise 2.0 and AI-powered Now Assist features.
What are the main risks for NOW?
Potential risks include intense competition from legacy ITSM vendors and hyperscalers like Microsoft and Salesforce, dependency on continued rapid adoption of AI features to justify price increases, sensitivity to macroeconomic downturns affecting enterprise IT spending budgets, and cybersecurity threats targeting critical workflow automation platforms.
What is NOW's competitive advantage?
ServiceNow possesses a massive installed base of over 9,000 customers creating high switching costs, utilizes a scalable multi-tenant cloud architecture that drives high gross margins, and has established a dominant market position in IT operations automation which serves as a gateway to other business processes.
Related Companies
Not financial advice. All content is for informational purposes only. Data may contain errors. Consult a qualified financial advisor before making investment decisions.