IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — NOW

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents2.502.702.733.123.371.892.162.061.111.661.851.251.662.251.401.361.82
Accounts Receivable2.201.711.551.701.361.311.521.311.171.091.110.900.850.820.780.780.65
Total Current Assets8.518.448.369.289.277.708.027.376.056.606.735.485.335.444.294.224.52
Property, Plant & Equipment2.182.252.131.991.891.721.611.451.201.151.120.910.880.800.740.730.69
Goodwill9.844.541.821.781.311.291.241.221.200.820.820.790.800.770.770.790.36
Intangible Assets3.781.480.390.320.230.210.220.220.240.190.210.230.260.270.300.310.22
Total Non-current Assets*23.1515.9513.4312.7811.7010.7410.1910.179.058.326.885.635.775.555.194.964.30
Total Assets31.6724.3821.7922.0520.9718.4318.2117.5415.0914.9213.6111.1111.1010.999.489.198.82
Accounts Payable0.160.430.150.210.310.170.300.220.070.170.230.200.270.170.060.100.11
Short-term Debt2.08--------------------------------
Total Current Liabilities12.159.987.878.498.266.797.177.035.605.775.764.434.744.853.793.913.66
Long-term Debt5.44--------------------------1.481.481.61
Total Non-current Liabilities*7.002.672.622.622.582.362.372.402.312.232.252.152.172.142.152.002.12
Total Liabilities19.1512.6510.4911.1210.839.149.549.447.918.008.016.586.917.005.945.915.79
Retained Earnings6.015.714.844.343.953.112.682.421.771.530.490.190.110.09(0.03)(0.09)(0.15)
Total Stockholder Equity12.5211.7311.3010.9310.149.298.678.117.186.935.604.524.194.003.533.283.04

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Total Revenue3.993.773.573.413.223.092.962.802.632.602.442.292.152.101.941.831.751.721.621.51
Cost of Revenue1.170.940.830.770.720.650.630.580.550.520.520.500.470.440.420.400.390.370.380.35
Gross Profit2.822.832.732.632.492.442.332.212.082.081.921.791.681.661.531.431.361.351.241.16
Research & Development0.920.820.770.750.730.700.670.630.640.610.560.550.520.490.450.460.440.410.390.36
Selling, General & Admin0.370.290.370.260.270.230.260.230.230.220.240.210.210.200.190.190.180.180.180.15
Total Operating Expenses2.662.332.292.062.131.991.951.801.841.751.651.561.561.511.371.341.341.271.211.09
Operating Income0.160.500.440.570.360.450.370.420.240.330.270.230.120.140.160.090.020.090.040.07
Interest Expense----------------------------0.010.010.010.010.010.01
Pretax Income0.440.670.540.690.470.560.460.520.330.430.350.300.170.190.180.100.030.090.030.07
Tax Provision0.140.200.140.190.090.100.080.080.070.080.050.06(0.87)0.040.030.020.010.010.010.01
Net Income0.300.470.400.500.390.460.380.430.260.350.300.241.040.150.150.080.020.080.030.06
Basic EPS0.290.45(4.81)2.421.862.221.872.091.271.691.441.185.120.740.740.390.100.380.120.32
Diluted EPS0.290.45(4.77)2.401.842.201.842.071.261.671.441.175.080.730.740.390.100.370.120.31

Cash Flow Statement

(in billions USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Operating Cash Flow0.591.672.240.810.721.681.640.670.621.341.610.310.580.901.160.270.430.860.840.32
Capital Expenditures0.110.140.240.240.190.210.250.200.260.140.260.140.130.170.140.160.150.090.100.09
Free Cash Flow*0.471.532.000.580.531.471.380.470.361.211.340.180.450.741.020.100.280.770.740.23
Investing Cash Flow(6.65)(0.45)(0.50)(0.55)(0.42)(0.22)(0.74)(0.66)(0.19)(0.92)(0.44)(0.52)(0.67)(0.52)(0.87)(0.63)(0.80)(0.28)(0.36)(0.20)
Financing Cash Flow5.87(2.24)(0.74)(0.66)(0.55)(0.40)(0.47)(0.29)(0.32)(0.26)(0.38)(0.33)(0.09)0.01(0.07)(0.04)(0.18)(0.05)(0.15)(0.08)

* Derived from reported values