Stock Analysis on Net

Starbucks Corp. (NASDAQ:SBUX)

$24.99

Common-Size Income Statement
Quarterly Data

Paying user area


We accept:

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

Starbucks Corp., common-size consolidated income statement (quarterly data)

Microsoft Excel
3 months ended: Jun 29, 2025 Mar 30, 2025 Dec 29, 2024 Sep 29, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Oct 1, 2023 Jul 2, 2023 Apr 2, 2023 Jan 1, 2023 Oct 2, 2022 Jul 3, 2022 Apr 3, 2022 Jan 2, 2022 Oct 3, 2021 Jun 27, 2021 Mar 28, 2021 Dec 27, 2020 Sep 27, 2020 Jun 28, 2020 Mar 29, 2020 Dec 29, 2019 Sep 29, 2019 Jun 30, 2019 Mar 31, 2019 Dec 30, 2018
Company-operated stores
Licensed stores
Other
Net revenues
Product and distribution costs
Store operating expenses
Cost of revenues
Gross profit
Other operating expenses
Depreciation and amortization expenses
General and administrative expenses
Restructuring
Income from equity investees
Gain from sale of assets
Operating income (loss)
Net gain resulting from divestiture of certain operations
Interest income and other, net
Interest expense
Earnings (loss) before income taxes
Income tax (expense) benefit
Net earnings (loss) including noncontrolling interests
Net (earnings) loss attributable to noncontrolling interests
Net earnings (loss) attributable to Starbucks

Based on: 10-Q (reporting date: 2025-06-29), 10-Q (reporting date: 2025-03-30), 10-Q (reporting date: 2024-12-29), 10-K (reporting date: 2024-09-29), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-Q (reporting date: 2023-12-31), 10-K (reporting date: 2023-10-01), 10-Q (reporting date: 2023-07-02), 10-Q (reporting date: 2023-04-02), 10-Q (reporting date: 2023-01-01), 10-K (reporting date: 2022-10-02), 10-Q (reporting date: 2022-07-03), 10-Q (reporting date: 2022-04-03), 10-Q (reporting date: 2022-01-02), 10-K (reporting date: 2021-10-03), 10-Q (reporting date: 2021-06-27), 10-Q (reporting date: 2021-03-28), 10-Q (reporting date: 2020-12-27), 10-K (reporting date: 2020-09-27), 10-Q (reporting date: 2020-06-28), 10-Q (reporting date: 2020-03-29), 10-Q (reporting date: 2019-12-29), 10-K (reporting date: 2019-09-29), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31), 10-Q (reporting date: 2018-12-30).


The analysis of the quarterly financial data reveals multiple trends and patterns in the revenue composition, costs, expenses, and profitability over the observed periods.

Revenue Composition

The proportion of net revenues derived from company-operated stores remained the largest segment, fluctuating around 81% to 84% throughout the periods. Licensed stores contributed roughly between 7% and 13%, exhibiting a downward dip during mid-2020 but recovering thereafter. The 'Other' category showed relative stability, generally maintaining between 5% and 9% of net revenues, with a notable increase in early 2020.

Cost of Revenues and Gross Profit

Product and distribution costs as a percentage of net revenues experienced variability, with a marked increase in mid-2020 indicative of rising cost pressures, reaching peaks close to -35%. Store operating expenses presented significant volatility, especially in 2019 and 2020, including a sharp spike to over -60% around mid-2020, reflecting operational challenges, possibly from external disruptions. Consequently, the cost of revenues escalated markedly during 2020, peaking at nearly -95% in one quarter before easing toward prior levels.

Gross profit margins mirrored these cost fluctuations, declining steeply in mid-2020 to a low of under 5%, then rebounding gradually, stabilizing in the upper 20% range post-2020. This pattern indicates an acute impact on profitability during this period, followed by recovery.

Operating Expenses

Other operating expenses maintained a relatively low and stable ratio around -1% to -1.6%, with minor fluctuations. Depreciation and amortization expenses generally ranged from about -3.7% to -8.5%, seeing a notable spike in mid-2020 but trending downward afterward. General and administrative expenses remained within -5.9% to -7.6%, without extreme deviations but showed a slight upward trend in recent periods. Restructuring costs were generally minimal but spiked negatively during 2020 and 2025, suggesting occasional restructuring activities.

Operating Income and Profitability

Operating income as a percentage of net revenues showed strong earnings before 2020, typically ranging from 13% to 19%. However, a sharp decline occurred mid-2020 with a significant operating loss of around -17%, followed by a recovery phase, stabilizing in competitive single to mid-teen percentages through the subsequent years. Earnings before income taxes followed a similar pattern, with losses during the mid-2020 period but mostly positive returns before and after.

Income tax expenses fluctuated alongside profitability, occasionally turning into a tax benefit during loss periods, notably in mid-2020, reflecting tax accounting adjustments aligned with operating losses.

Net earnings attributable to the company similarly dropped dramatically into negative territory during mid-2020 but recovered to double-digit positive performance in the following periods, demonstrating resilience and improved operational conditions post-disruption.

Gains, Income from Equity, and Other Income

Income from equity investees exhibited modest positive contributions clustering between 0.5% and 1.8%, with no extreme volatility. Gains from sale of assets and net gains from divestitures appeared sporadically, contributing to transient boosts in profitability during select quarters, notably in early 2019 and later in 2021.

Interest income and other net income showed minor positive contributions generally below 0.6%, while interest expenses ranged from about -1.1% to -2.8%, with an upward trend in expense during the 2020 period, possibly due to increased debt or financing costs.

Overall, the financial data depicts a clear impact of an external adverse event around early to mid-2020, reflected in declining revenue contributions from licensing, increased costs, significant operating losses, and reduced net earnings. Recovery is apparent post-2020 with improving margins, cost management, and resumed profitability, although some expense categories indicate ongoing operational adjustments and restructuring efforts. The revenue mix remains dominated by company-operated stores, supporting stable revenue streams as the business navigates post-crisis phases.