Stock Analysis on Net

Airbnb Inc. (NASDAQ:ABNB)

$24.99

Analysis of Investments

Microsoft Excel

Paying user area


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Adjustment to Net Income (Loss): Mark to Market Available-for-sale Securities

Airbnb Inc., adjustment to net income (loss)

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net income (loss) (as reported)
Add: Net unrealized gain (loss) on available-for-sale marketable securities, net of tax
Net income (loss) (adjusted)

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).


The financial data reveals a significant improvement in net income over the reported periods. Initially, there is a substantial net loss displayed in 2020, with reported net income at -$4,585 million and adjusted net income closely matching at -$4,585 million. This indicates a challenging financial position during that year.

By 2021, the losses have dramatically decreased to -$352 million reported and -$356 million adjusted. This reduction suggests that the company undertook measures leading to a notable recovery compared to the previous year.

In 2022, the company transitioned to profitability with reported net income reaching $1,893 million and adjusted net income slightly lower at $1,878 million. This positive swing marks a significant turnaround in financial performance.

The upward trend continues in 2023, where net income peaks at $4,792 million reported and $4,798 million adjusted. This peak reflects strong operational and possibly strategic successes contributing to enhanced profitability.

However, in 2024, the reported and adjusted net income declines to $2,648 million, nearly halving from the prior year’s peak. Although still profitable, this reduction may indicate emerging challenges or increased costs impacting the company’s profitability levels.

Overall Trend
The company exhibited a dramatic recovery from substantial losses in 2020 to solid profits in subsequent years, peaking in 2023, followed by a moderate decline in 2024.
Consistency Between Reported and Adjusted Figures
The reported and adjusted net incomes are closely aligned throughout the periods, suggesting minimal adjustments and consistent financial reporting.
Implications
The financial trajectory suggests increased operational efficiency or market conditions favorable to the company from 2020 through 2023, with caution warranted in 2024 due to the income decline.

Adjusted Profitability Ratios: Mark to Market Available-for-sale Securities (Summary)

Airbnb Inc., adjusted profitability ratios

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net Profit Margin
Reported net profit margin
Adjusted net profit margin
Return on Equity (ROE)
Reported ROE
Adjusted ROE
Return on Assets (ROA)
Reported ROA
Adjusted ROA

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).


The financial data indicates significant improvements in profitability and efficiency metrics over the observed periods, particularly from 2020 through 2023, followed by a noticeable moderation in 2024.

Net Profit Margin
The reported net profit margin shows an initial large negative figure of -135.71% in 2020, indicating substantial losses. This improves markedly by 2021 to approximately -5.88%, suggesting a near-break-even position. In 2022, the margin turns positive at 22.54%, reaching a peak of 48.32% in 2023, before declining to 23.85% in 2024. The adjusted net profit margin follows a very similar trajectory with minor deviations, reflecting consistent adjustments without altering core trends.
Return on Equity (ROE)
Reported ROE begins at a deeply negative -158% in 2020, indicating poor returns to shareholders relative to equity. It improves to -7.37% in 2021, then swings to a robust positive 34.05% in 2022, peaking dramatically at 58.69% in 2023. By 2024, ROE recedes to 31.48%. Adjusted ROE mirrors this pattern closely, with negligible differences in magnitude, illustrating that investment adjustments have little impact on underlying equity returns.
Return on Assets (ROA)
The reported ROA follows a recovery trend from -43.7% in 2020 to -2.57% in 2021. It then becomes positive at 11.8% in 2022, reaching 23.21% in 2023 before settling at 12.63% in 2024. Adjusted ROA values are nearly identical, again pointing to minimal effect from investment-related adjustments on asset efficiency.

Overall, the data demonstrates a transition from substantial losses and inefficiencies in 2020 to strong profitability and returns by 2023. The significant positive peaks in 2023 across margins and returns suggest exceptional performance or possibly extraordinary items contributing to profitability. This is followed by a notable decline in 2024, though results remain solidly positive. The alignment between reported and adjusted figures indicates that the core operational performance is consistent, with adjustments having limited impact on profitability and efficiency metrics.


Airbnb Inc., Profitability Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income (loss)
Revenue
Profitability Ratio
Net profit margin1
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income (loss)
Revenue
Profitability Ratio
Adjusted net profit margin2

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 Net profit margin = 100 × Net income (loss) ÷ Revenue
= 100 × ÷ =

2 Adjusted net profit margin = 100 × Adjusted net income (loss) ÷ Revenue
= 100 × ÷ =


The financial data reveals a significant transformation in the company's profitability over the five-year period. Initially, in 2020, the company experienced substantial losses, with reported and adjusted net income both reflecting a negative figure exceeding four billion US dollars. Correspondingly, the net profit margin was deeply negative, around -135%, indicating considerable unprofitability during this initial year.

In 2021, there was a marked improvement, as losses decreased sharply to approximately -350 million US dollars in both reported and adjusted terms. This positive trend is also reflected in the net profit margin, which improved to just under -6%, signaling a substantial reduction in losses relative to revenue.

The year 2022 marked a pivotal turnaround, with the company reporting a positive net income of nearly 1.9 billion US dollars, both reported and adjusted. The net profit margin correspondingly moved into positive territory exceeding 22%, illustrating successful operational improvement or revenue growth contributing to profitability.

This upward trajectory continued in 2023, with the net income increasing further to approximately 4.8 billion US dollars, and the net profit margin almost doubling from the previous year to over 48%. This sharp rise in profitability suggests strong financial performance, potentially resulting from increased revenues, improved cost management, or both.

However, in 2024, net income declined to around 2.6 billion US dollars, approximately halving from the previous year, and the net profit margin decreased to nearly 24%. Despite this reduction, profitability remained substantially positive compared to the pre-2022 period, indicating a still healthy profit generation capacity.

Throughout the period, the adjusted figures closely mirror the reported figures, indicating that adjustments for investment activities or other items had minimal impact on the net income and margin trends. Overall, the data illustrates a transition from heavy losses in 2020, through a rapid recovery phase, to a peak of profitability followed by a moderate decline, suggesting evolving operational dynamics or market conditions affecting the company's financial performance.


Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income (loss)
Stockholders’ equity
Profitability Ratio
ROE1
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income (loss)
Stockholders’ equity
Profitability Ratio
Adjusted ROE2

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 ROE = 100 × Net income (loss) ÷ Stockholders’ equity
= 100 × ÷ =

2 Adjusted ROE = 100 × Adjusted net income (loss) ÷ Stockholders’ equity
= 100 × ÷ =


Net Income Trend
The reported net income showed a significant improvement over the observed period. Initially, there was a substantial loss of 4,585 million USD in 2020, which drastically decreased to a loss of 352 million USD in 2021. By 2022, the company turned profitable with an income of 1,893 million USD, further increasing to 4,792 million USD in 2023 before declining to 2,648 million USD in 2024. The adjusted net income followed a similar pattern, confirming consistency in the underlying operational performance after adjustments.
Return on Equity (ROE) Trend
ROE exhibited a parallel trajectory to net income. The reported ROE was deeply negative at -158% in 2020, improving significantly to -7.37% in 2021. This transitioned into strong positive returns of 34.05% in 2022 and peaked at 58.69% in 2023. In 2024, the reported ROE declined to 31.48%, which, despite being lower than the peak, still reflects a robust shareholder return. Adjusted ROE values nearly mirrored these trends, indicating that the adjustments made had minimal effect on overall equity profitability metrics.
Overall Insights
There is a clear pattern of recovery and growth from 2020 through 2023, with the company regaining profitability and generating substantial returns on equity. The peak in 2023 followed by a moderation in 2024 suggests possible stabilization after a period of rapid improvement. The close alignment between reported and adjusted figures underscores the reliability and consistency of reported results. This trend suggests improved operational efficiency and profitability but also signals a need to monitor the factors causing the decline in income and ROE in 2024 for ongoing financial health assessment.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income (loss)
Total assets
Profitability Ratio
ROA1
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income (loss)
Total assets
Profitability Ratio
Adjusted ROA2

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 ROA = 100 × Net income (loss) ÷ Total assets
= 100 × ÷ =

2 Adjusted ROA = 100 × Adjusted net income (loss) ÷ Total assets
= 100 × ÷ =


The financial data indicates a significant improvement in the company's profitability from 2020 through 2023, followed by a moderate decline in 2024. Both reported and adjusted net income demonstrate a trajectory from substantial losses to positive earnings starting in 2022. Specifically, reported net income shows a loss of US$4,585 million in 2020, which sharply decreases to a loss of US$352 million in 2021. The company turns profitable in 2022 with a net income of US$1,893 million, continuing to increase to US$4,792 million in 2023 before falling to US$2,648 million in 2024. Adjusted net income follows a similar pattern, aligning closely with the reported figures, evidencing consistent adjustments.*

Return on Assets (ROA) reflects comparable trends to net income, signifying improved asset utilization and profitability over the analyzed period. The reported ROA moves from a deeply negative rate of -43.7% in 2020 to a marginally negative -2.57% in 2021, entering positive territory at 11.8% in 2022. The peak ROA occurs in 2023 at 23.21%, before decreasing to 12.63% in 2024. Adjusted ROA values mirror the reported figures almost identically, suggesting that the adjustments made do not significantly alter the insights into asset profitability.*

Overall, the data reveals a strong recovery and growth phase between 2020 and 2023, both in net income and ROA. This indicates effective management actions or market conditions improving financial performance and asset efficiency during this time. However, the decline in 2024 in both profitability and returns points toward emerging challenges or changing circumstances that slightly tempered the previous growth momentum. Maintaining the adjustments closely tracking the reported figures underscores the reliability of reported results for analytical purposes.*