Stock Analysis on Net

Thermo Fisher Scientific Inc. (NYSE:TMO) 

Income Statement
Quarterly Data

Thermo Fisher Scientific Inc., consolidated income statement (quarterly data)

US$ in millions

Microsoft Excel
3 months ended: Dec 31, 2025 Sep 27, 2025 Jun 28, 2025 Mar 29, 2025 Dec 31, 2024 Sep 28, 2024 Jun 29, 2024 Mar 30, 2024 Dec 31, 2023 Sep 30, 2023 Jul 1, 2023 Apr 1, 2023 Dec 31, 2022 Oct 1, 2022 Jul 2, 2022 Apr 2, 2022 Dec 31, 2021 Oct 2, 2021 Jul 3, 2021 Apr 3, 2021
Product revenues 7,245 6,489 6,250 5,980 6,768 6,148 6,163 5,955 6,411 6,157 6,271 6,404 6,945 6,583 7,003 8,017 7,931 7,360 7,214 7,856
Service revenues 4,970 4,633 4,605 4,384 4,627 4,450 4,378 4,390 4,475 4,417 4,416 4,306 4,505 4,094 3,967 3,801 2,771 1,970 2,059 2,050
Revenues 12,215 11,122 10,855 10,364 11,395 10,598 10,541 10,345 10,886 10,574 10,687 10,710 11,450 10,677 10,970 11,818 10,702 9,330 9,273 9,906
Cost of product revenues (3,722) (3,319) (3,239) (3,125) (3,334) (3,170) (3,080) (2,939) (3,339) (3,214) (3,278) (3,337) (3,682) (3,494) (3,516) (3,555) (3,617) (3,298) (3,352) (3,327)
Cost of service revenues (3,482) (3,220) (3,207) (3,004) (3,239) (3,100) (3,114) (3,201) (3,154) (3,044) (3,158) (3,233) (3,162) (2,881) (2,855) (2,799) (1,831) (1,381) (1,397) (1,370)
Cost of revenues (7,204) (6,539) (6,446) (6,129) (6,573) (6,270) (6,194) (6,140) (6,493) (6,258) (6,436) (6,570) (6,844) (6,375) (6,371) (6,354) (5,448) (4,679) (4,749) (4,697)
Gross profit 5,011 4,583 4,409 4,235 4,822 4,328 4,347 4,205 4,393 4,316 4,251 4,140 4,606 4,302 4,599 5,464 5,254 4,651 4,524 5,209
Selling, general and administrative expenses (2,352) (2,162) (2,140) (2,078) (2,203) (2,098) (2,111) (2,183) (2,132) (2,049) (2,145) (2,119) (2,299) (2,208) (2,209) (2,277) (2,278) (2,004) (1,899) (1,826)
Research and development expenses (357) (346) (352) (342) (374) (346) (339) (331) (327) (319) (345) (346) (391) (351) (365) (364) (392) (351) (343) (320)
Restructuring and other costs (47) (134) (83) (99) (229) (46) (77) (28) (80) (84) (183) (112) (55) (33) (24) (2) (46) (18) (119) (14)
Operating income 2,255 1,941 1,834 1,716 2,016 1,838 1,820 1,663 1,854 1,864 1,578 1,563 1,861 1,710 2,001 2,821 2,538 2,278 2,163 3,049
Interest income 259 234 297 203 227 277 295 279 309 246 178 146 150 68 36 18 11 9 11 12
Interest expense (365) (347) (404) (303) (317) (356) (354) (363) (390) (359) (326) (300) (269) (173) (148) (136) (161) (128) (122) (125)
Other income (expense) 4 (2) (18) 4 15 (17) 4 10 (33) 14 (46) 35 (4) 28 (163) (526) 18 (3) (183)
Income from continuing operations before income taxes 2,153 1,826 1,709 1,620 1,941 1,742 1,765 1,589 1,740 1,765 1,430 1,363 1,777 1,601 1,917 2,540 1,862 2,177 2,049 2,753
Provision for income taxes (153) (207) (92) (95) (149) (99) (128) (281) (133) (53) (52) (46) (173) (31) (198) (301) (203) (271) (219) (416)
Equity in earnings (losses) of unconsolidated entities (29) 2 1 (14) 33 (14) (84) 23 (1) (17) (16) (25) (30) (72) (51) (19) (3) (1)
Net income 1,971 1,621 1,618 1,511 1,825 1,629 1,553 1,331 1,606 1,695 1,362 1,292 1,574 1,498 1,668 2,220 1,659 1,903 1,829 2,337
Net (income) losses attributable to noncontrolling interests and redeemable noncontrolling interest (7) (5) (1) (4) 4 1 (5) (3) 24 20 (1) (3) 2 (3) (4) (5) (1) (1) (1)
Net income attributable to Thermo Fisher Scientific Inc. 1,964 1,616 1,617 1,507 1,829 1,630 1,548 1,328 1,630 1,715 1,361 1,289 1,576 1,495 1,664 2,215 1,658 1,902 1,828 2,337

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


The financial performance presented demonstrates a generally positive trend in revenue and profitability over the analyzed period, although with some fluctuations. Revenues experienced growth from 2021 through 2023, peaking in the fourth quarter of 2023, before experiencing some volatility in 2024 and 2025. Cost of revenues and operating expenses have generally increased alongside revenue, impacting gross profit and operating income.

Revenue Trends
Total revenues increased from $9,906 million in April 2021 to $12,215 million in September 2025. However, this growth wasn't linear. A significant increase occurred between 2021 and 2022, followed by a period of relative stagnation and then a surge in the final quarter of 2023. The first half of 2024 showed a slight decline before recovering towards the end of the period. Product revenues consistently represent the majority of total revenue, while service revenues have shown a more consistent growth pattern, exceeding $4.9 billion in December 2025.
Profitability Analysis
Gross profit generally followed the revenue trend, increasing from $5,209 million in April 2021 to $5,011 million in September 2025. However, the gross margin experienced some compression, particularly in later periods, as cost of revenues increased at a faster rate than revenues. Operating income demonstrated similar fluctuations, peaking at $2,821 million in April 2022 and then experiencing a decline before recovering to $2,255 million in September 2025. Net income attributable to Thermo Fisher Scientific Inc. mirrored this trend, reaching $2,215 million in April 2022 and $1,964 million in September 2025.
Expense Management
Selling, general and administrative expenses have remained relatively stable as a percentage of revenue, consistently representing a significant portion of operating expenses. Research and development expenses have also shown a consistent pattern, with a slight increase over time. Restructuring and other costs were particularly high in certain quarters, notably in December 2021 and December 2024, impacting overall profitability. Interest expense increased over the period, while interest income also showed an upward trend, partially offsetting the expense.
Tax Impact and Other Adjustments
The provision for income taxes generally decreased as a percentage of income from continuing operations before income taxes. Equity in earnings (losses) of unconsolidated entities fluctuated, with losses in some periods and gains in others, having a relatively minor impact on net income. Other income (expense) was volatile, with significant expenses in December 2021 and fluctuations throughout the period.

In summary, the company experienced revenue growth over the analyzed period, but profitability faced challenges due to increasing costs and fluctuating expenses. Service revenues demonstrated consistent growth, while product revenues experienced more volatility. Careful monitoring of cost management and expense control will be crucial for sustaining profitability in the future.