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 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 Dec 31, 2020 Sep 26, 2020 Jun 27, 2020 Mar 28, 2020
Product revenues 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 8,644 6,782 5,250 4,630
Service revenues 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 1,906 1,739 1,667 1,600
Revenues 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 10,550 8,521 6,917 6,230
Cost of product revenues (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) (3,675) (3,001) (2,391) (2,340)
Cost of service revenues (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) (1,319) (1,189) (1,149) (1,150)
Cost of revenues (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) (4,994) (4,190) (3,540) (3,490)
Gross profit 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 5,556 4,331 3,377 2,740
Selling, general and administrative expenses (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) (2,077) (1,592) (1,710) (1,551)
Research and development expenses (352) (342) (374) (346) (339) (331) (327) (319) (345) (346) (391) (351) (365) (364) (392) (351) (343) (320) (376) (296) (264) (245)
Restructuring and other costs (83) (99) (229) (46) (77) (28) (80) (84) (183) (112) (55) (33) (24) (2) (46) (18) (119) (14) (32) (17) (12) (38)
Operating income 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 3,071 2,426 1,391 906
Interest income 297 203 227 277 295 279 309 246 178 146 150 68 36 18 11 9 11 12 12 9 8 36
Interest expense (404) (303) (317) (356) (354) (363) (390) (359) (326) (300) (269) (173) (148) (136) (161) (128) (122) (125) (146) (144) (137) (126)
Other income (expense) (18) 4 15 (17) 4 10 (33) 14 (46) 35 (4) 28 (163) (526) 18 (3) (183) (45) (39) (9) 12
Income from continuing operations before income taxes 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 2,892 2,252 1,253 828
Provision for income taxes (92) (95) (149) (99) (128) (281) (133) (53) (52) (46) (173) (31) (198) (301) (203) (271) (219) (416) (394) (319) (97) (40)
Equity in earnings (losses) of unconsolidated entities 1 (14) 33 (14) (84) 23 (1) (17) (16) (25) (30) (72) (51) (19) (3) (1)
Net income 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 2,498 1,933 1,156 788
Net (income) losses attributable to noncontrolling interests and redeemable noncontrolling interest (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. 1,617 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 2,498 1,933 1,156 788

Based on: 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), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-26), 10-Q (reporting date: 2020-06-27), 10-Q (reporting date: 2020-03-28).


The quarterly financial data reveals several key trends and insights across the periods analyzed.

Revenues
Overall revenues exhibited growth from March 2020 through December 2021, with a peak occurring in the December 2021 quarter at approximately $10.7 billion. Following this peak, revenues showed fluctuations but generally remained around the $10–11 billion range, dipping slightly in some quarters through mid-2025. Product revenues demonstrated a rise initially, peaking in late 2020, then declining through 2023 and stabilizing at slightly lower levels, while service revenues consistently increased, especially from early 2022 onwards, indicating a strategic shift or market conditions favoring services.
Costs and Gross Profit
The cost of product and service revenues both rose significantly during the earlier periods, peaking in late 2021 and early 2022 before showing a mild declining trend through 2025. The total cost of revenues followed a similar pattern. Gross profit increased markedly until late 2021, with a notable reduction beginning in early 2022 and fluctuating thereafter. The general trend shows some pressure on margins, likely due to elevated costs, despite revenues remaining stable or growing slightly.
Operating Expenses
Selling, general and administrative expenses were relatively stable with mild fluctuations but showed no clear upward or downward trend, generally maintaining between $2.0 billion and $2.3 billion quarterly. Research and development expenses remained relatively steady, ranging roughly between $300 million and $400 million per quarter. Restructuring and other costs varied significantly, with spikes in some quarters but generally contributed a minor role relative to overall expenses.
Operating Income
Operating income trended upward strongly until late 2020, peaking around $3.1 billion, then exhibited a decline and fluctuation from 2021 through mid-2025. This indicates some volatility in operating efficiency or profitability, potentially impacted by changing revenue mix and cost pressures.
Interest and Other Income/Expense
Interest income showed a gradual increase over the periods, especially notable from 2022 onwards, reaching over $300 million in some quarters. Interest expense also increased, especially post-2021, which may suggest higher borrowing or changes in debt structure. Other income/expense fluctuated with some significant negative outliers, particularly in the 2021 and 2023 periods, indicating episodic gains or losses.
Income Before Taxes and Tax Provision
Income from continuing operations before income taxes peaked in late 2020, then declined and fluctuated similarly to operating income. The provision for income taxes displayed variability without a pronounced trend but generally remained a relatively small percentage of pretax income, reflecting possible tax planning or changes in jurisdictional profits.
Net Income
Net income followed the trajectory of operating income, peaking late 2020 and declining or stabilizing at lower levels thereafter. The net income attributable to shareholders reflected similar patterns, with some quarters showing improved results relative to preceding quarters. This suggests underlying business challenges or cyclical factors affecting profitability.

In summary, revenue growth was robust through 2021 with a shift towards increased service revenues, but margins faced pressure from rising costs, leading to fluctuations in profitability and operating income. Interest-related expenses and gains became more prominent elements in later periods. The data indicates a mature business environment with some volatility in profits likely tied to cost structures and strategic shifts in revenue composition.