Stock Analysis on Net

Walt Disney Co. (NYSE:DIS)

Common-Size Income Statement 
Quarterly Data

Walt Disney Co., common-size consolidated income statement (quarterly data)

Microsoft Excel
3 months ended: Mar 28, 2026 Dec 27, 2025 Sep 27, 2025 Jun 28, 2025 Mar 29, 2025 Dec 28, 2024 Sep 28, 2024 Jun 29, 2024 Mar 30, 2024 Dec 30, 2023 Sep 30, 2023 Jul 1, 2023 Apr 1, 2023 Dec 31, 2022 Oct 1, 2022 Jul 2, 2022 Apr 2, 2022 Jan 1, 2022 Oct 2, 2021 Jul 3, 2021 Apr 3, 2021 Jan 2, 2021 Oct 3, 2020 Jun 27, 2020 Mar 28, 2020 Dec 28, 2019
Services 90.13 89.32 89.33 89.70 90.00 89.30 89.81 89.98 89.47 89.07 89.31 89.60 89.78 89.30 89.26 90.50 89.42 89.56 90.59 91.56 93.01 91.52 93.47 95.38 89.82 86.67
Products 9.87 10.68 10.67 10.30 10.00 10.70 10.19 10.02 10.53 10.93 10.69 10.40 10.22 10.70 10.74 9.50 10.58 10.44 9.41 8.44 6.99 8.48 6.53 4.62 10.18 13.33
Revenues 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Cost of services, exclusive of depreciation and amortization -57.28 -57.75 -55.54 -55.11 -56.64 -55.85 -56.21 -57.16 -57.34 -59.12 -57.55 -58.10 -60.33 -62.87 -59.89 -57.68 -58.86 -60.32 -60.47 -60.22 -57.21 -66.08 -68.80 -61.20 -59.27 -54.58
Cost of products, exclusive of depreciation and amortization -5.90 -6.41 -6.86 -6.33 -6.06 -6.55 -6.83 -6.36 -6.83 -7.07 -7.08 -6.70 -6.67 -6.83 -7.40 -5.94 -6.57 -6.44 -6.11 -5.77 -5.44 -6.38 -6.08 -5.83 -6.96 -7.85
Cost of revenues, exclusive of depreciation and amortization -63.18% -64.16% -62.40% -61.45% -62.70% -62.40% -63.04% -63.52% -64.18% -66.19% -64.63% -64.81% -67.00% -69.69% -67.29% -63.63% -65.43% -66.76% -66.59% -65.99% -62.65% -72.47% -74.88% -67.03% -66.22% -62.43%
Gross profit 36.82% 35.84% 37.60% 38.55% 37.30% 37.60% 36.96% 36.48% 35.82% 33.81% 35.37% 35.19% 33.00% 30.31% 32.71% 36.37% 34.57% 33.24% 33.41% 34.01% 37.35% 27.53% 25.12% 32.97% 33.78% 37.57%
Selling, general, administrative and other -16.18 -15.86 -19.81 -17.51 -16.85 -15.92 -19.11 -16.72 -17.16 -16.06 -18.93 -17.35 -16.57 -16.28 -23.49 -19.07 -19.58 -17.36 -23.30 -18.61 -19.94 -17.95 -19.12 -20.84 -18.82 -17.77
Depreciation and amortization -5.58 -5.07 -6.21 -5.63 -5.61 -5.17 -5.69 -5.27 -5.62 -5.28 -6.63 -6.02 -6.01 -5.55 -6.54 -6.00 -6.69 -5.82 -6.88 -7.44 -8.15 -7.99 -9.08 -11.69 -7.40 -6.22
Restructuring and impairment charges -0.95 0.00 -1.70 -0.78 -0.46 -0.58 -6.84 0.00 -9.29 0.00 -4.81 -11.87 -0.70 -0.29 0.00 -0.20 -1.01 0.00 -0.50 -0.21 -2.65 -0.70 -2.67 -42.85 -0.80 -0.72
Operating income (loss) 14.11% 14.91% 9.89% 14.63% 14.38% 15.94% 5.32% 14.48% 3.74% 12.47% 5.00% -0.04% 9.73% 8.18% 2.69% 11.11% 7.30% 10.06% 2.74% 7.75% 6.61% 0.90% -5.75% -42.41% 6.75% 12.86%
Other income (expense), net 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.28 0.00 0.00 0.00 -0.05 0.68 -0.18 0.31 -0.63 -0.82 -2.00 -0.07 -0.53 1.95 0.00 4.46 3.24 0.00 0.00
Interest expense, net -0.95 -1.06 -1.19 -1.37 -1.46 -1.49 -1.60 -1.48 -1.41 -1.04 -1.33 -1.37 -1.48 -1.28 -1.84 -1.67 -1.84 -1.43 -1.71 -2.61 -2.05 -1.99 -3.37 -3.50 -1.66 -1.36
Equity in the income of investees 0.23 0.36 0.41 0.32 0.15 0.37 0.47 0.63 0.64 0.77 1.07 0.86 0.79 0.81 0.70 1.05 1.09 1.10 0.61 1.24 1.36 1.38 0.72 1.58 0.75 1.07
Income (loss) from continuing operations before income taxes 13.38% 14.21% 9.10% 13.58% 13.07% 14.82% 4.20% 13.36% 2.98% 12.19% 4.74% -0.60% 9.73% 7.54% 1.87% 9.85% 5.72% 7.74% 1.56% 5.85% 7.88% 0.28% -3.94% -41.09% 5.83% 12.58%
Income taxes on continuing operations -3.58 -4.65 -2.68 11.55 1.33 -4.12 -1.70 -1.08 -2.00 -3.06 -1.47 -0.09 -2.91 -1.75 -0.61 -2.87 -2.62 -2.24 -0.18 0.78 -0.69 -0.10 -0.33 2.81 -2.90 -2.19
Net income (loss) from continuing operations 9.79% 9.56% 6.42% 25.13% 14.40% 10.71% 2.50% 12.27% 0.98% 9.13% 3.27% -0.69% 6.82% 5.79% 1.26% 6.98% 3.10% 5.50% 1.38% 6.63% 7.19% 0.18% -4.28% -38.28% 2.93% 10.38%
Loss from discontinued operations, net of income tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.22 -0.01 -0.03 -0.07 -0.07 0.00 -0.03 -0.04 -0.10
Net income (loss) 9.79% 9.56% 6.42% 25.13% 14.40% 10.71% 2.50% 12.27% 0.98% 9.13% 3.27% -0.69% 6.82% 5.79% 1.26% 6.98% 3.10% 5.28% 1.38% 6.60% 7.12% 0.11% -4.28% -38.31% 2.88% 10.28%
Net income attributable to noncontrolling interests -0.87 -0.32 -0.58 -2.88 -0.53 -0.36 -0.46 -0.95 -1.07 -1.02 -2.02 -1.37 -0.99 -0.35 -0.46 -0.43 -0.66 -0.22 -0.52 -1.20 -1.35 -0.01 -0.55 -1.77 -0.33 -0.19
Net income (loss) attributable to The Walt Disney Company (Disney) 8.93% 9.25% 5.84% 22.25% 13.86% 10.34% 2.04% 11.32% -0.09% 8.11% 1.24% -2.06% 5.83% 5.44% 0.80% 6.55% 2.44% 5.06% 0.86% 5.39% 5.77% 0.10% -4.83% -40.08% 2.55% 10.09%

Based on: 10-Q (reporting date: 2026-03-28), 10-Q (reporting date: 2025-12-27), 10-K (reporting date: 2025-09-27), 10-Q (reporting date: 2025-06-28), 10-Q (reporting date: 2025-03-29), 10-Q (reporting date: 2024-12-28), 10-K (reporting date: 2024-09-28), 10-Q (reporting date: 2024-06-29), 10-Q (reporting date: 2024-03-30), 10-Q (reporting date: 2023-12-30), 10-K (reporting date: 2023-09-30), 10-Q (reporting date: 2023-07-01), 10-Q (reporting date: 2023-04-01), 10-Q (reporting date: 2022-12-31), 10-K (reporting date: 2022-10-01), 10-Q (reporting date: 2022-07-02), 10-Q (reporting date: 2022-04-02), 10-Q (reporting date: 2022-01-01), 10-K (reporting date: 2021-10-02), 10-Q (reporting date: 2021-07-03), 10-Q (reporting date: 2021-04-03), 10-Q (reporting date: 2021-01-02), 10-K (reporting date: 2020-10-03), 10-Q (reporting date: 2020-06-27), 10-Q (reporting date: 2020-03-28), 10-Q (reporting date: 2019-12-28).


The revenue composition reflects a consistent reliance on services, which consistently represent approximately 89% to 90% of total revenues from 2021 through 2026. A temporary shift occurred in mid-2020, where services peaked at 95.38% of revenues as product contributions declined to a low of 4.62%. Since that period, product revenues have stabilized, generally contributing between 10% and 11% of the total revenue mix.

Gross Profitability and Cost Management
Gross profit margins exhibited significant volatility between 2020 and 2022, reaching a nadir of 25.12% in October 2020. This decline was driven by an increase in the cost of revenues, which peaked at 74.88% of revenues in the same period. However, a recovery trend is evident from 2023 onward, with gross profit margins stabilizing in the 35% to 38% range, suggesting improved operational efficiency and cost control relative to revenue growth.
Operating Expense Trends
Selling, general, and administrative expenses have remained relatively stable, typically fluctuating between 16% and 20% of revenues. Depreciation and amortization costs, which spiked to 11.69% in June 2020, have since moderated and normalized to a range of 5% to 6% of revenues. The most significant volatility in operating results is attributed to restructuring and impairment charges; a substantial impairment of 42.85% of revenues in June 2020 and further significant charges in mid-2023 created sharp contractions in operating income.
Operating Income Performance
Operating income has transitioned from extreme volatility to a more sustainable growth pattern. After a severe contraction in 2020, operating margins recovered and have recently trended upward, frequently exceeding 14% of revenues throughout 2024 and 2025. This indicates a successful stabilization of the core business model following the period of restructuring.
Net Income and Bottom Line Results
Net income as a percentage of revenues has mirrored the volatility of operating income, with a significant low of -38.31% in June 2020. A notable anomaly occurred in June 2025, where net income peaked at 25.13% of revenues, largely driven by a positive tax contribution of 11.55% rather than purely operational growth. Excluding this outlier, the net income attributable to the company has stabilized toward a range of 8% to 10% of revenues by early 2026.
Interest and Non-Operating Items
Interest expenses have remained relatively consistent, generally ranging between 1% and 2% of revenues, with a gradual decline toward 0.95% by March 2026. Equity in the income of investees has seen a gradual decrease from peaks above 1% in 2019-2021 to approximately 0.23% by 2026, indicating a reduced relative contribution from equity-method investments.

AI Ask an analyst for more