Your question is Three-Statement Model for SaaS. Take a moment with it on the right.
Talk me through your thinking if you like. When you're confident, submit your answer and I'll grade it like a real screen (7/10 or better passes).
Walk me through how you would build a three-statement financial model for a subscription-based business at Netsuite.