Stock Analysis on Net
Stock Analysis on Net

Walt Disney Co. (NYSE:DIS)

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.

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

US$ in millions

Microsoft Excel
3 months ended: Jun 27, 2026 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 22,675 22,684 23,206 20,068 21,214 21,258 22,048 20,273 20,836 19,757 20,975 18,971 20,008 19,586 20,997 17,985 19,461 17,212 19,542 16,790 15,585 14,522 14,871 13,746 11,235 16,190 18,094
Products 2,573 2,484 2,775 2,396 2,436 2,363 2,642 2,301 2,319 2,326 2,574 2,270 2,322 2,229 2,515 2,165 2,043 2,037 2,277 1,744 1,437 1,091 1,378 961 544 1,835 2,783
Revenues 25,248 25,168 25,981 22,464 23,650 23,621 24,690 22,574 23,155 22,083 23,549 21,241 22,330 21,815 23,512 20,150 21,504 19,249 21,819 18,534 17,022 15,613 16,249 14,707 11,779 18,025 20,877
Cost of services, exclusive of depreciation and amortization (13,674) (14,417) (15,003) (12,476) (13,034) (13,378) (13,789) (12,688) (13,236) (12,663) (13,922) (12,224) (12,974) (13,160) (14,781) (12,067) (12,404) (11,330) (13,161) (11,208) (10,251) (8,932) (10,738) (10,119) (7,209) (10,683) (11,395)
Cost of products, exclusive of depreciation and amortization (1,432) (1,484) (1,666) (1,542) (1,498) (1,432) (1,617) (1,542) (1,473) (1,509) (1,665) (1,504) (1,497) (1,456) (1,605) (1,491) (1,278) (1,264) (1,406) (1,133) (982) (850) (1,037) (894) (687) (1,254) (1,639)
Cost of revenues, exclusive of depreciation and amortization (15,106) (15,901) (16,669) (14,018) (14,532) (14,810) (15,406) (14,230) (14,709) (14,172) (15,587) (13,728) (14,471) (14,616) (16,386) (13,558) (13,682) (12,594) (14,567) (12,341) (11,233) (9,782) (11,775) (11,013) (7,896) (11,937) (13,034)
Gross profit 10,142 9,267 9,312 8,446 9,118 8,811 9,284 8,344 8,446 7,911 7,962 7,513 7,859 7,199 7,126 6,592 7,822 6,655 7,252 6,193 5,789 5,831 4,474 3,694 3,883 6,088 7,843
Selling, general, administrative and other (3,968) (4,073) (4,121) (4,449) (4,141) (3,981) (3,930) (4,314) (3,872) (3,790) (3,783) (4,021) (3,874) (3,614) (3,827) (4,733) (4,100) (3,768) (3,787) (4,319) (3,168) (3,113) (2,917) (2,812) (2,455) (3,393) (3,709)
Depreciation and amortization (1,414) (1,405) (1,316) (1,394) (1,332) (1,324) (1,276) (1,285) (1,220) (1,242) (1,243) (1,409) (1,344) (1,310) (1,306) (1,317) (1,290) (1,287) (1,269) (1,275) (1,266) (1,272) (1,298) (1,335) (1,377) (1,334) (1,299)
Restructuring and impairment charges (900) (239) — (382) (185) (109) (143) (1,543) — (2,052) — (1,021) (2,650) (152) (69) — (42) (195) — (92) (35) (414) (113) (393) (5,047) (145) (150)
Operating income (loss) 3,860 3,550 3,875 2,221 3,460 3,397 3,935 1,202 3,354 827 2,936 1,062 (9) 2,123 1,924 542 2,390 1,405 2,196 507 1,320 1,032 146 (846) (4,996) 1,216 2,685
Other income (expense), net — — — — — — — — (65) — — — (11) 149 (42) 63 (136) (158) (436) (13) (91) 305 — 656 382 — —
Interest expense, net (298) (240) (275) (268) (324) (346) (367) (361) (342) (311) (246) (282) (305) (322) (300) (371) (360) (355) (311) (317) (445) (320) (324) (496) (412) (300) (283)
Equity in the income of investees 83 57 93 92 75 36 92 107 146 141 181 227 191 173 191 142 225 210 239 113 211 213 224 106 186 135 224
Income (loss) from continuing operations before income taxes 3,645 3,367 3,693 2,045 3,211 3,087 3,660 948 3,093 657 2,871 1,007 (134) 2,123 1,773 376 2,119 1,102 1,688 290 995 1,230 46 (580) (4,840) 1,051 2,626
Income taxes on continuing operations (801) (902) (1,209) (602) 2,732 314 (1,016) (384) (251) (441) (720) (313) (19) (635) (412) (122) (617) (505) (488) (34) 133 (108) (16) (49) 331 (523) (458)
Net income (loss) from continuing operations 2,844 2,465 2,484 1,443 5,943 3,401 2,644 564 2,842 216 2,151 694 (153) 1,488 1,361 254 1,502 597 1,200 256 1,128 1,122 30 (629) (4,509) 528 2,168
Loss from discontinued operations, net of income tax — — — — — — — — — — — — — — — — — — (48) (1) (5) (11) (12) — (3) (8) (21)
Net income (loss) 2,844 2,465 2,484 1,443 5,943 3,401 2,644 564 2,842 216 2,151 694 (153) 1,488 1,361 254 1,502 597 1,152 255 1,123 1,111 18 (629) (4,512) 520 2,147
Net income attributable to noncontrolling interests (206) (218) (82) (130) (681) (126) (90) (104) (221) (236) (240) (430) (307) (217) (82) (92) (93) (127) (48) (96) (205) (210) (1) (81) (209) (60) (40)
Net income (loss) attributable to The Walt Disney Company (Disney) 2,638 2,247 2,402 1,313 5,262 3,275 2,554 460 2,621 (20) 1,911 264 (460) 1,271 1,279 162 1,409 470 1,104 159 918 901 17 (710) (4,721) 460 2,107

Based on: 10-Q (reporting date: 2026-06-27), 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).


Revenue trajectories exhibit a significant V-shaped recovery pattern. A sharp contraction occurred in early 2020, with total revenues falling from 20.8 billion USD in December 2019 to a low of 11.7 billion USD by June 2020. Following this trough, a consistent upward trend is observed, with revenues expanding to peak at 25.9 billion USD by December 2025, before stabilizing around 25.2 billion USD in the first half of 2026.

Revenue Composition and Segment Performance
Services constitute the vast majority of total revenue, demonstrating strong resilience and growth. After dipping to 11.2 billion USD in June 2020, services revenue grew to a peak of 23.2 billion USD by December 2025. The Products segment experienced a more severe proportional decline during the same period, dropping from 2.7 billion USD to 544 million USD in June 2020, though it subsequently recovered to oscillate between 2.3 billion and 2.7 billion USD from 2023 through 2026.
Gross Profitability and Cost Management
Gross profit margins followed the revenue recovery curve, rising from a low of 3.6 billion USD in October 2020 to over 10 billion USD by June 2026. Cost of revenues, exclusive of depreciation and amortization, generally scaled with revenue growth, although a relative stabilization in costs is observed in the 2024-2026 period, suggesting improved operational efficiency.
Operating Income and Structural Adjustments
Operating income was characterized by extreme volatility between 2020 and 2023, largely driven by substantial restructuring and impairment charges. A notable impairment of 5.0 billion USD in June 2020 and another of 2.6 billion USD in July 2023 created significant quarterly losses. However, from 2024 onward, operating income entered a period of stability and growth, consistently maintaining a range between 3.3 billion and 3.9 billion USD per quarter.
Expense Analysis
Selling, general, and administrative expenses remained relatively contained, generally fluctuating between 3.6 billion and 4.7 billion USD, showing a lack of linear correlation with the aggressive revenue growth seen in later periods. Depreciation and amortization remained remarkably constant, hovering between 1.2 billion and 1.4 billion USD throughout the entire analyzed timeframe.
Net Income and Bottom-Line Trends
Net income attributable to the company reflects the transition from crisis management to growth. After severe losses in 2020, profitability returned and peaked in June 2025 at 5.2 billion USD, a result bolstered by a significant positive tax adjustment. By the end of the period in June 2026, net income settled at 2.8 billion USD, indicating a normalized and sustainable profitability level compared to the 2019 baseline.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?