Common-Size Income Statement
Based on: 10-K (reporting date: 2024-09-29), 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29).
The data reveals several important trends in the financial structure and performance over the six-year period analysed.
- Revenue Composition
- There is a noticeable shift in revenue sources. The proportion of revenues derived from Equipment and Services increased steadily from 60.19% in 2019 to 84.16% in 2024, reflecting a growing emphasis on this segment. Conversely, Licensing revenues declined from 39.81% to 15.84% over the same period, indicating a significant reduction in the licensing component of total revenues.
- Cost of Revenues and Gross Profit
- The cost of revenues as a percentage of total revenues rose from -35.43% in 2019 to a peak of -44.3% in 2023 before slightly decreasing to -43.79% in 2024. Correspondingly, gross profit margins decreased from 64.57% in 2019 to a low of 55.7% in 2023, with a minor uptick to 56.21% in 2024. This trend suggests increasing production or service costs relative to revenue.
- Operating Expenses
- Research and development (R&D) expenses showed fluctuations, decreasing from -22.24% in 2019 to -18.54% in 2022, followed by an increase back to -22.82% in 2024. Selling, general and administrative expenses steadily declined to -5.81% in 2022 before rising modestly to -7.08% in 2024. These patterns indicate variable investment levels in development coupled with somewhat stable administrative costs as a percentage of revenues.
- Operating Income
- Operating income experienced variability, starting at 31.59% of revenues in 2019, declining to 26.58% in 2020, recovering to 35.88% in 2022, but then falling significantly to 21.74% in 2023 and slightly increasing to 25.85% in 2024. This variability reflects fluctuating efficiency and profitability at the operating level, impacted likely by changing revenue mix and costs.
- Financial and Investment Income and Expenses
- Interest expense as a percentage of revenues declined from -2.58% in 2019 to -1.11% in 2022 but rose again to -1.79% in 2024. Interest and dividend income showed a decreasing trend until 2022 but recovered significantly to 1.73% by 2024. Net gains and losses on marketable securities and other investments fluctuated, showing gains in some years and losses in others, indicating variability in investment performance. Overall investment and other income varied considerably, with a notable dip in 2022 (-0.84%) followed by recovery to 2.47% in 2024.
- Income before and after Taxes
- Income from continuing operations before income taxes varied, showing declines and recoveries mirroring operating income trends: from 30.82% in 2019 down to 20.78% in 2023 before increasing to 26.53% in 2024. Income tax expense as a percentage of revenues declined sharply from -12.75% in 2019 to below -1% in 2023 and 2024, which positively impacted net income margins. Consequently, net income margins decreased from 18.07% in 2019 to a low of 20.19% in 2023, with a recovery to 26.03% in 2024.
- Discontinued Operations
- Discontinued operations had negligible impact, with minor negative effects in 2022 and 2023 and a small positive contribution in 2024.
Overall, the data indicates a strategic shift towards Equipment and Services as the principal revenue source, accompanied by increased cost pressures affecting gross margins. While operating income has shown volatility, the decline in tax expense has supported improved net profitability in recent years. Investment returns and interest income contribute variably to the financial results, highlighting areas of potential financial management focus. The company’s financial performance exhibits resilience despite challenges in cost management and revenue composition changes.