Common-Size Income Statement
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).
- Revenue and Cost Structure
- Revenue remained constant as a baseline at 100% throughout the periods analyzed. The cost of revenue, expressed as a percentage of revenue, showed a consistent decline from -32.26% in 2020 to a low near -19.38% and -19.75% in 2023 and 2024, respectively. This indicates improving gross margin efficiency over time.
- Gross Profit
- Gross profit exhibited a positive trend, increasing from 67.74% in 2020 to above 80% in 2023 and 2024. The gradual increase in gross profit margin reflects effective cost management relative to revenue, enhancing overall profitability at the gross level.
- Operating Expenses
- All components of operating expenses as a percentage of revenue decline significantly during the period. Sales and marketing expenses decreased from -62.57% in 2020 to -30.98% in 2024. Research and development costs sharply decreased from -51.31% to -17.72%, and general and administrative expenses fell from -61.27% to -20.71%. Collectively, operating expenses dropped from -175.15% in 2020 to -69.42% in 2024, indicating considerable operating leverage gains and more disciplined spending.
- Operating Income
- Income from operations improved markedly across the periods, moving from a negative -107.41% in 2020 to positive territory by 2023 (5.39%) and further to 10.83% in 2024, reflecting turnaround in operational profitability driven by reduced expenses and improved gross margins.
- Financial Income and Expense
- Interest income fluctuated but increased significantly from 0.43% in 2020 to 6.87% in 2024, providing additional income. Interest expense declined steadily from -1.29% in 2020 to -0.16% by 2023, with no value reported for 2024, suggesting reduced borrowing costs or debt. Other income (expense) was notably negative at times, mainly in 2021 and 2022, but near break-even in later years.
- Pre-Tax and Net Income
- Income before taxes improved from a substantial loss of -107.9% in 2020 to a positive 17.07% in 2024, mirroring the trends seen in operating income and financial income gains. The tax provision fluctuated minimally but remained relatively low in percentage terms. Net income followed the improvement trend, moving from a significant loss of -106.75% in 2020 to a positive 16.33% in 2024. Net income attributable to common stockholders also shows parallel improvement.
- Summary
- The company demonstrated a strong recovery and strengthening of financial health over the five years. Key metrics such as gross profit margin and operating income improved substantially due to effective cost control, especially in operating expenses. Increasing interest income and reduced interest expense further supported bottom-line gains. As a result, net income turned from significant losses to positive returns, signaling improved profitability and operational efficiency by the end of the period analyzed.