Workday's Income Statement Analysis: Revenue to Profit Breakdown
Workday's Income Statement Analysis: Revenue to Profit Breakdown
|
|
Chart |
FY22
Jan 31, 2022
|
FY23
Jan 31, 2023
|
FY24
Jan 31, 2024
|
FY25
Jan 31, 2025
|
FY26
Jan 31, 2026
|
TTM
Trailing 12M
|
|---|---|---|---|---|---|---|---|
|
Revenue
Total sales generated. |
|
$5.15 B | $6.20 B | $7.20 B | $8.42 B | $9.55 B | $9.85 B |
|
Cost of Revenue Direct cost of goods/services. |
|
$1.43 B | $1.72 B | $1.77 B | $2.07 B | $2.32 B | $2.39 B |
Gross Profit Revenue minus cost of revenue. |
|
$3.72 B | $4.48 B | $5.43 B | $6.35 B | $7.23 B | $7.47 B |
|
Operating Expense
Costs to run business. |
|
$3.83 B | $4.72 B | $5.31 B | $5.86 B | $6.21 B | $6.32 B |
Research and Development Investment in innovation. |
|
$1.88 B | $2.27 B | $2.46 B | $2.63 B | $2.68 B | $2.72 B |
|
Sales, General and Administrative
Selling and admin costs. |
|
$1.95 B | $2.45 B | $2.84 B | $3.23 B | $5.20 B | $3.59 B |
General and Administrative Corporate overhead costs. |
|
- | - | - | - | $1.34 B | $917.00 M |
Sales and Marketing Customer acquisition costs. |
|
- | - | - | - | $3.86 B | $2.67 B |
Other Expenses Other operating costs. |
|
- | - | - | - | -$1.67 B | $6.00 M |
Operating Income Profit from operations. |
|
-$107.69 M | -$239.58 M | $121.00 M | $490.00 M | $1.02 B | $1.15 B |
|
Net Interest Income
Interest income minus expense. |
|
-$11.03 M | -$4.64 M | $187.00 M | $236.00 M | - | $141.00 M |
Interest Income Income from investments. |
|
$5.58 M | $97.71 M | $301.00 M | $350.00 M | - | $227.00 M |
Interest Expense Cost of borrowing. |
|
$16.60 M | $102.35 M | $114.00 M | $114.00 M | - | $86.00 M |
Non-Operating Income (ex-Int) Income outside core operations. |
|
-$140.48 M | -$81.98 M | -$349.00 M | -$262.00 M | $15.00 M | -$170.00 M |
Total Other Income (Net) Net non-operating items. |
|
$123.87 M | -$20.37 M | $235.00 M | $148.00 M | -$15.00 M | $112.00 M |
Income Before Tax Profit before taxes. |
|
$16.18 M | -$259.95 M | $356.00 M | $638.00 M | $1.01 B | $1.26 B |
Income Tax Expense Taxes on income. |
|
-$13.19 M | $106.80 M | -$1.03 B | $112.00 M | $316.00 M | $414.00 M |
|
Net Income
Final profit. |
|
$29.00 M | -$366.75 M | $1.38 B | $526.00 M | $693.00 M | $847.00 M |
Net Income From Continuing Operations Profit from core business. |
|
$29.37 M | -$366.75 M | $1.38 B | $526.00 M | $693.00 M | $847.00 M |
Net Income From Discontinued Operations Profit/loss from sold units. |
|
- | - | - | - | - | - |
Other Adjustments to Net Income Additional accounting adjustments. |
|
-$373.00 K | - | - | - | - | - |
Net Income Deductions Reductions from net income. |
|
- | $251.00 K | - | - | - | - |
|
Earnings Per Share
Company profit allocated to each outstanding share. |
|||||||
EPS Earnings per share. Formula: Net Income ÷ Shares |
|
$0.12 | -$1.44 | $5.28 | $1.98 | $2.60 | $3.22 |
Diluted EPS EPS including dilution. Formula: Net Income ÷ Diluted Shares |
|
$0.12 | -$1.44 | $5.21 | $1.95 | $2.58 | $3.20 |
|
Shares for EPS
Number of shares used to calculate EPS. |
|||||||
Weighted Average Shares Outst. Avg shares used for EPS. |
|
247.25 M | 254.69 M | 261.34 M | 265.26 M | 261.27 M | 253.89 M |
Diluted Average Shares Outst. Shares including dilution. |
|
254.03 M | 254.82 M | 265.29 M | 269.21 M | 263.41 M | 254.31 M |
| Supplemental Items | |||||||
EBIT Earnings before interest and tax. |
|
$32.78 M | -$157.60 M | $470.00 M | $752.00 M | $1.01 B | $1.32 B |
EBITDA Earnings before interest, tax, D&A. |
|
$376.51 M | $206.76 M | $752.00 M | $1.08 B | $1.36 B | $1.67 B |
Depreciation and Amortization Non-cash expense for assets. |
|
$343.72 M | $364.36 M | $282.00 M | $326.00 M | $347.00 M | $355.00 M |
| Company Report |
Workday's Assets vs Liabilities & Equity
Workday's Assets vs Liabilities & Equity
| Loading balance sheet when needed... |
| Loading cash flow statement when needed... |
| Loading profitability metrics when needed... |





