Stock Analysis on Net

Amazon.com Inc. (NASDAQ:AMZN)

Common-Size Income Statement 
Quarterly Data

Amazon.com Inc., common-size consolidated income statement (quarterly data)

Microsoft Excel
3 months ended: Sep 30, 2025 Jun 30, 2025 Mar 31, 2025 Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020
Net product sales 41.10 40.69 41.09 43.79 42.55 41.61 42.50 45.13 44.15 43.93 44.74 47.27 46.69 46.67 48.48 51.97 49.52 51.29 52.98 56.59 54.89 56.51 55.45
Net service sales 58.90 59.31 58.91 56.21 57.45 58.39 57.50 54.87 55.85 56.07 55.26 52.73 53.31 53.33 51.52 48.03 50.48 48.71 47.02 43.41 45.11 43.49 44.55
Net sales 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Cost of sales -49.21 -48.19 -49.45 -52.66 -50.97 -49.86 -50.68 -54.46 -52.43 -51.62 -53.23 -57.40 -55.29 -54.79 -57.11 -60.28 -56.79 -56.75 -57.50 -63.15 -59.40 -59.23 -58.66
Gross profit 50.79% 51.81% 50.55% 47.34% 49.03% 50.14% 49.32% 45.54% 47.57% 48.38% 46.77% 42.60% 44.71% 45.21% 42.89% 39.72% 43.21% 43.25% 42.50% 36.85% 40.60% 40.77% 41.34%
Fulfillment -15.36 -15.49 -15.80 -14.89 -15.52 -15.93 -15.57 -15.35 -15.60 -15.85 -16.41 -15.48 -16.19 -16.78 -17.41 -16.33 -16.69 -15.60 -15.23 -14.71 -15.29 -15.53 -15.28
Technology and infrastructure -16.07 -16.20 -14.77 -12.55 -14.00 -15.07 -14.25 -12.97 -14.82 -16.32 -16.06 -13.95 -15.33 -14.91 -12.75 -11.14 -12.98 -12.27 -11.51 -9.60 -11.42 -11.68 -12.36
Sales and marketing -6.49 -6.81 -6.27 -6.99 -6.68 -7.10 -6.74 -7.59 -7.37 -8.00 -7.99 -8.59 -8.67 -8.32 -7.15 -7.87 -7.23 -6.65 -5.72 -5.89 -5.65 -4.89 -6.40
General and administrative -1.60 -1.77 -1.69 -1.52 -1.71 -2.06 -1.91 -1.77 -1.79 -2.38 -2.39 -2.23 -2.41 -2.39 -2.23 -1.84 -1.94 -1.91 -1.83 -1.57 -1.73 -1.78 -1.92
Other operating income (expense), net -1.60 -0.12 -0.20 -0.09 -0.16 -0.07 -0.16 -0.09 -0.17 -0.11 -0.18 -0.51 -0.13 -0.07 -0.21 -0.02 0.01 -0.01 -0.04 0.40 -0.06 -0.33 -0.09
Operating income 9.67% 11.43% 11.82% 11.29% 10.96% 9.92% 10.68% 7.77% 7.82% 5.72% 3.75% 1.83% 1.99% 2.74% 3.15% 2.52% 4.38% 6.81% 8.17% 5.47% 6.44% 6.57% 5.29%
Interest income 0.61 0.65 0.68 0.66 0.79 0.80 0.69 0.53 0.54 0.49 0.48 0.30 0.22 0.13 0.09 0.09 0.11 0.09 0.10 0.08 0.12 0.15 0.27
Interest expense -0.30 -0.31 -0.35 -0.30 -0.38 -0.40 -0.45 -0.42 -0.56 -0.63 -0.65 -0.47 -0.49 -0.48 -0.41 -0.35 -0.44 -0.38 -0.37 -0.33 -0.45 -0.45 -0.53
Other income (expense), net 5.65 0.67 1.77 0.25 -0.02 -0.01 -1.87 0.17 0.72 0.05 -0.35 -2.31 0.60 -4.57 -7.36 8.61 -0.15 1.12 1.56 0.96 0.96 0.73 -0.54
Non-operating income (expense) 5.97% 1.01% 2.10% 0.61% 0.39% 0.39% -1.62% 0.28% 0.70% -0.09% -0.51% -2.48% 0.33% -4.92% -7.67% 8.35% -0.48% 0.82% 1.29% 0.71% 0.64% 0.43% -0.80%
Income (loss) before income taxes 15.64% 12.44% 13.93% 11.90% 11.35% 10.30% 9.06% 8.05% 8.52% 5.63% 3.23% -0.64% 2.32% -2.19% -4.52% 10.87% 3.89% 7.64% 9.46% 6.18% 7.08% 7.00% 4.48%
(Provision) benefit for income taxes -3.84 -1.60 -2.92 -1.24 -1.70 -1.19 -1.72 -1.80 -1.61 -0.60 -0.74 0.82 -0.05 0.53 1.22 -0.45 -1.04 -0.77 -1.99 -0.45 -0.59 -1.11 -0.99
Equity-method investment activity, net of tax -0.04 -0.01 0.00 -0.01 0.00 0.00 -0.06 0.00 0.00 -0.01 0.00 0.01 0.00 -0.01 0.00 0.00 0.00 0.01 0.00 0.02 0.09 0.01 -0.14
Net income (loss) 11.76% 10.83% 11.00% 10.65% 9.65% 9.11% 7.28% 6.25% 6.90% 5.02% 2.49% 0.19% 2.26% -1.67% -3.30% 10.42% 2.85% 6.88% 7.47% 5.75% 6.58% 5.90% 3.36%

Based on: 10-Q (reporting date: 2025-09-30), 10-Q (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31).


Sales Composition
The data reveals a declining trend in net product sales as a percentage of total net sales from around 55% in early 2020 to approximately 41% by late 2025. In contrast, net service sales show an increasing pattern, rising from about 45% to nearly 59% over the same period. This indicates a gradual shift in revenue composition, with services becoming a more significant contributor relative to product sales.
Cost of Sales and Gross Profit
Cost of sales as a percentage of net sales fluctuates but generally trends downward from near 59% to just below 49%, suggesting improvements in cost efficiency or changes in the product/service mix. Correspondingly, gross profit margins have increased from roughly 41% in 2020 to above 50% by 2025, reflecting enhanced profitability at the gross level.
Operating Expenses
Fulfillment expenses have slightly varied but overall remain relatively stable around the 15-16% range of net sales, with minor fluctuations. Technology and infrastructure costs have a more volatile pattern, initially decreasing, then increasing sharply around the 2022-2024 period before stabilizing at a higher level in the 14-16% range towards the end of the timeline. Sales and marketing expenses have generally grown from under 6% to about 7% of net sales before slightly declining to approximately 6.5%. General and administrative expenses have stayed proportionally low and stable, fluctuating between 1.5% and 2.5%.
Operating Income
Operating income as a percentage of net sales shows considerable variability, initially around 5%, rising to a peak exceeding 11% by the early 2025 period before a slight decline near 9.7%. This suggests periods of strong operational profitability growth punctuated by some contractions, possibly linked to changing expense structures or market conditions.
Interest and Other Income/Expense
Interest income remains modest but gradually increases from near 0.1% to around 0.7-0.8% of net sales by mid-cycle, then slightly moderates toward 0.6%. Interest expense is relatively stable, ranging between 0.3% to 0.65%, with no significant upward or downward trends, indicating consistent financing costs. Other income/expense exhibits high volatility with occasional spikes and troughs, notably a large positive spike near the end of 2021, which significantly influences the non-operating income line.
Income Before and After Taxes
Income before income taxes shows an upward trend, moving from approximately 4.5% to over 15.5% by 2025, albeit with some intermittent declines including notable negative figures around early 2022. The tax provision fluctuates but generally represents a negative impact on net income, reflecting tax expenses that correspond with pre-tax income changes.
Net Income
Net income displays growth from around 3.3% to nearly 12% of net sales by 2025, subject to some volatility. There is a marked dip into negative territory in early 2022 but a strong recovery afterward, indicating resilience in overall profitability despite temporary setbacks.