Stock Analysis on Net

Nike Inc. (NYSE:NKE)

Income Statement 
Quarterly Data

The income statement presents information on the financial results of a company business activities over a period of time. The income statement communicates how much revenue the company generated during a period and what cost it incurred in connection with generating that revenue.

Nike Inc., consolidated income statement (quarterly data)

US$ in millions

Microsoft Excel
3 months ended: Feb 28, 2025 Nov 30, 2024 Aug 31, 2024 May 31, 2024 Feb 29, 2024 Nov 30, 2023 Aug 31, 2023 May 31, 2023 Feb 28, 2023 Nov 30, 2022 Aug 31, 2022 May 31, 2022 Feb 28, 2022 Nov 30, 2021 Aug 31, 2021 May 31, 2021 Feb 28, 2021 Nov 30, 2020 Aug 31, 2020 May 31, 2020 Feb 29, 2020 Nov 30, 2019 Aug 31, 2019 May 31, 2019 Feb 28, 2019 Nov 30, 2018 Aug 31, 2018
Revenues 11,269 12,354 11,589 12,606 12,429 13,388 12,939 12,825 12,390 13,315 12,687 12,234 10,871 11,357 12,248 12,344 10,357 11,243 10,594 6,313 10,104 10,326 10,660 10,184 9,611 9,374 9,948
Cost of sales (6,594) (6,965) (6,332) (6,972) (6,867) (7,417) (7,219) (7,230) (7,019) (7,604) (7,072) (6,731) (5,804) (6,144) (6,552) (6,689) (5,638) (6,396) (5,853) (3,960) (5,631) (5,782) (5,789) (5,551) (5,272) (5,269) (5,551)
Gross profit 4,675 5,389 5,257 5,634 5,562 5,971 5,720 5,595 5,371 5,711 5,615 5,503 5,067 5,213 5,696 5,655 4,719 4,847 4,741 2,353 4,473 4,544 4,871 4,633 4,339 4,105 4,397
Demand creation expense (1,088) (1,122) (1,226) (1,091) (1,011) (1,114) (1,069) (1,092) (923) (1,102) (943) (1,061) (854) (1,017) (918) (997) (711) (729) (677) (823) (870) (881) (1,018) (1,014) (865) (910) (964)
Operating overhead expense (2,799) (2,883) (2,822) (2,997) (3,215) (3,032) (3,047) (3,282) (3,036) (3,022) (2,977) (2,974) (2,584) (2,742) (2,654) (2,745) (2,330) (2,538) (2,298) (2,368) (2,413) (2,443) (2,310) (2,392) (2,226) (2,232) (2,099)
Selling and administrative expense (3,887) (4,005) (4,048) (4,088) (4,226) (4,146) (4,116) (4,374) (3,959) (4,124) (3,920) (4,035) (3,438) (3,759) (3,572) (3,742) (3,041) (3,267) (2,975) (3,191) (3,283) (3,324) (3,328) (3,406) (3,091) (3,142) (3,063)
Operating income 788 1,384 1,209 1,546 1,336 1,825 1,604 1,221 1,412 1,587 1,695 1,468 1,629 1,454 2,124 1,913 1,678 1,580 1,766 (838) 1,190 1,220 1,543 1,227 1,248 963 1,334
Interest income (expense), net 18 24 43 53 52 22 34 28 7 (16) (13) (40) (53) (55) (57) (63) (64) (70) (65) (50) (12) (12) (15) (12) (12) (14) (11)
Other income (expense), net 38 8 55 127 16 75 10 (3) 58 79 146 (54) 94 102 39 4 22 (54) 14 84 (297) 41 33 28 55 48 (53)
Income before income taxes 844 1,416 1,307 1,726 1,404 1,922 1,648 1,246 1,477 1,650 1,828 1,374 1,670 1,501 2,106 1,854 1,636 1,456 1,715 (804) 881 1,249 1,561 1,243 1,291 997 1,270
Income tax expense (50) (253) (256) (226) (232) (344) (198) (215) (237) (319) (360) 65 (274) (164) (232) (345) (187) (205) (197) 14 (34) (134) (194) (254) (190) (150) (178)
Net income 794 1,163 1,051 1,500 1,172 1,578 1,450 1,031 1,240 1,331 1,468 1,439 1,396 1,337 1,874 1,509 1,449 1,251 1,518 (790) 847 1,115 1,367 989 1,101 847 1,092

Based on: 10-Q (reporting date: 2025-02-28), 10-Q (reporting date: 2024-11-30), 10-Q (reporting date: 2024-08-31), 10-K (reporting date: 2024-05-31), 10-Q (reporting date: 2024-02-29), 10-Q (reporting date: 2023-11-30), 10-Q (reporting date: 2023-08-31), 10-K (reporting date: 2023-05-31), 10-Q (reporting date: 2023-02-28), 10-Q (reporting date: 2022-11-30), 10-Q (reporting date: 2022-08-31), 10-K (reporting date: 2022-05-31), 10-Q (reporting date: 2022-02-28), 10-Q (reporting date: 2021-11-30), 10-Q (reporting date: 2021-08-31), 10-K (reporting date: 2021-05-31), 10-Q (reporting date: 2021-02-28), 10-Q (reporting date: 2020-11-30), 10-Q (reporting date: 2020-08-31), 10-K (reporting date: 2020-05-31), 10-Q (reporting date: 2020-02-29), 10-Q (reporting date: 2019-11-30), 10-Q (reporting date: 2019-08-31), 10-K (reporting date: 2019-05-31), 10-Q (reporting date: 2019-02-28), 10-Q (reporting date: 2018-11-30), 10-Q (reporting date: 2018-08-31).

Revenue Trends
Revenues display seasonal variability with general growth over the longer term. A substantial decline occurred in May 2020 followed by recovery and new peaks by the end of 2021 and 2022. The latest periods show moderate fluctuations with revenues remaining above earlier years but slightly lower than peak levels.
Cost of Sales
Cost of sales tracks closely with revenue movements, including a sharp reduction in May 2020. Post-2020, costs tend to rise steadily, reflecting increasing expenses despite revenue growth. The margin pressure is visible in recent quarters as cost increases outpace revenue growth.
Gross Profit
Gross profit exhibits a seasonal pattern aligned with revenue and cost changes. There is a notable dip in May 2020, with recovery and growth thereafter. However, recent quarters show a slight downward trend in gross profit, indicating tightening profitability at the gross level.
Demand Creation Expense
Demand creation spending generally fluctuates but shows a slight upward trend in more recent periods, especially after 2021. This indicates increased investment in marketing and brand promotion, possibly to counteract competitive pressures or sustain sales growth.
Operating Overhead Expense
Operating overhead is relatively stable with slight upward movement over the entire time frame. Peaks occur in some quarters suggesting variable expense components, but generally overhead costs have increased, contributing to pressure on operating margins.
Selling and Administrative Expense
Selling and administrative expenses also show an upward trend, with periodic increases coincident with revenue growth periods. The expense remains a significant portion of total costs, reflecting emphasis on operational scaling and administrative support.
Operating Income
Operating income demonstrates strong seasonality and volatility, notably plummeting to negative values in May 2020 but rebounding strongly thereafter. While there is growth to peak levels around 2021, recent quarters exhibit a downward correction, indicating volatility and some margin compression.
Interest Income (Expense), Net
Net interest expense remains minor relative to operating results but shows a trend toward modest improvement in recent quarters with slight income in the latest periods, potentially influencing net profitability positively.
Other Income (Expense), Net
Other income/expense is variable with occasional large positive and negative swings. There is no clear trend but significant positive values in some recent quarters support overall income before taxes.
Income Before Income Taxes
Income before income taxes follows operating income trends closely, with a drop in May 2020 and strong recovery after. Peaks occur in 2021 with some volatility in subsequent quarters. Overall, this metric reflects sensitivity to operating performance swings.
Income Tax Expense
Income tax expense patterns correlate with pre-tax income but are somewhat irregular, with occasional tax credits or lower expenses in certain quarters possibly due to tax planning or non-recurring adjustments.
Net Income
Net income mirrors income before taxes and operating income trends, showing significant volatility including a strong negative result in May 2020 and robust recovery thereafter. After peaking around 2021, recent quarters indicate variability and some softness, reflecting operational and market challenges.