Stock Analysis on Net
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: Jun 27, 2026 Mar 28, 2026 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 6,823 6,277 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 5,171 4,728 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 11,994 11,005 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 (3,462) (3,261) (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 (3,650) (3,314) (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 (7,112) (6,575) (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 4,882 4,430 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 (2,333) (2,181) (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 (364) (336) (357) (346) (352) (342) (374) (346) (339) (331) (327) (319) (345) (346) (391) (351) (365) (364) (392) (351) (343) (320)
Restructuring and other costs (98) (50) (47) (134) (83) (99) (229) (46) (77) (28) (80) (84) (183) (112) (55) (33) (24) (2) (46) (18) (119) (14)
Operating income 2,087 1,863 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 207 233 259 234 297 203 227 277 295 279 309 246 178 146 150 68 36 18 11 9 11 12
Interest expense (401) (354) (365) (347) (404) (303) (317) (356) (354) (363) (390) (359) (326) (300) (269) (173) (148) (136) (161) (128) (122) (125)
Other income (expense) 31 (8) 4 (2) (18) 4 15 (17) 4 10 (33) 14 (46) 35 (4) 28 (163) (526) 18 (3) (183)
Income before income taxes 1,924 1,734 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 (167) (70) (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 (16) (8) (29) 2 1 (14) 33 (14) (84) 23 (1) (17) (16) (25) (30) (72) (51) (19) (3) (1)
Net income 1,741 1,656 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 (5) (5) (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. 1,736 1,651 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-Q (reporting date: 2026-06-27), 10-Q (reporting date: 2026-03-28), 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 over the analyzed period is characterized by a fundamental shift in the revenue mix, a mid-period contraction in profitability, and a subsequent recovery in the later quarters. Total revenues exhibited volatility, peaking in early 2022 before experiencing a decline through 2023 and returning to growth trajectories by 2025 and 2026.

Revenue Composition and Trends
A significant transition from product-based to service-based revenue is observed. Product revenues declined from a high of 7,856 million in April 2021 to lows around 5,955 million in March 2024, before showing a modest recovery toward 6,823 million by June 2026. Conversely, service revenues demonstrated consistent and substantial growth, rising from 2,050 million in April 2021 to 5,171 million by June 2026. This indicates a strategic pivot or market shift toward recurring service streams, which now comprise a much larger portion of the total revenue base.
Gross Profit and Cost Management
Gross profit margins were impacted by the shifting revenue mix. While total revenues remained relatively resilient, the cost of service revenues increased significantly in tandem with service growth, rising from 1,370 million in April 2021 to 3,650 million by June 2026. Gross profit peaked at 5,464 million in April 2022 but faced downward pressure in 2023, bottoming at 4,140 million in April 2023 before recovering to 4,882 million by June 2026.
Operating Expenses and Efficiency
Operating expenses remained relatively controlled. Selling, general, and administrative expenses fluctuated within a range of 2,049 million to 2,352 million, showing a general stability relative to revenue fluctuations. Research and development expenditures remained remarkably consistent, typically hovering between 319 million and 392 million per quarter. Restructuring and other costs were highly episodic, with significant spikes occurring in December 2021 (46 million), July 2023 (183 million), and December 2024 (229 million), which contributed to short-term volatility in operating income.
Operating and Net Income Trajectories
Operating income followed a U-shaped trend, starting at 3,049 million in April 2021, declining to a low of 1,563 million in April 2023, and gradually recovering to 2,087 million by June 2026. Net income attributable to the company mirrored this pattern, dropping from 2,337 million in early 2021 to 1,289 million in April 2023, before climbing back to 1,736 million by the end of the period.
Interest and Non-Operating Items
There is a notable increase in both interest income and interest expense over the timeline. Interest income rose from approximately 12 million in 2021 to peaks over 300 million in late 2023. Simultaneously, interest expenses grew from 125 million in April 2021 to 401 million in June 2026, suggesting an increase in the company's debt load or a higher interest rate environment affecting its financing costs.

AI Ask an analyst for more