Stock Analysis on Net

Amazon.com Inc. (NASDAQ:AMZN)

Analysis of Investments

Microsoft Excel

Adjustment to Net Income (Loss): Mark to Market Available-for-sale Securities

Amazon.com Inc., adjustment to net income (loss)

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net income (loss) (as reported) 59,248 30,425 (2,722) 33,364 21,331
Add: Net change in available-for-sale debt securities 6,344 416 (525) (377) 245
Net income (loss) (adjusted) 65,592 30,841 (3,247) 32,987 21,576

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).


Adjusted Profitability Ratios: Mark to Market Available-for-sale Securities (Summary)

Amazon.com Inc., adjusted profitability ratios

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net Profit Margin
Reported net profit margin 9.29% 5.29% -0.53% 7.10% 5.53%
Adjusted net profit margin 10.28% 5.37% -0.63% 7.02% 5.59%
Return on Equity (ROE)
Reported ROE 20.72% 15.07% -1.86% 24.13% 22.84%
Adjusted ROE 22.94% 15.28% -2.22% 23.86% 23.10%
Return on Assets (ROA)
Reported ROA 9.48% 5.76% -0.59% 7.93% 6.64%
Adjusted ROA 10.50% 5.84% -0.70% 7.84% 6.72%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. Amazon.com Inc. adjusted net profit margin ratio improved from 2022 to 2023 and from 2023 to 2024.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by shareholders’ equity. Amazon.com Inc. adjusted ROE improved from 2022 to 2023 and from 2023 to 2024.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by total assets. Amazon.com Inc. adjusted ROA improved from 2022 to 2023 and from 2023 to 2024.

Amazon.com Inc., Profitability Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) 59,248 30,425 (2,722) 33,364 21,331
Net sales 637,959 574,785 513,983 469,822 386,064
Profitability Ratio
Net profit margin1 9.29% 5.29% -0.53% 7.10% 5.53%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income (loss) 65,592 30,841 (3,247) 32,987 21,576
Net sales 637,959 574,785 513,983 469,822 386,064
Profitability Ratio
Adjusted net profit margin2 10.28% 5.37% -0.63% 7.02% 5.59%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 Net profit margin = 100 × Net income (loss) ÷ Net sales
= 100 × 59,248 ÷ 637,959 = 9.29%

2 Adjusted net profit margin = 100 × Adjusted net income (loss) ÷ Net sales
= 100 × 65,592 ÷ 637,959 = 10.28%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. Amazon.com Inc. adjusted net profit margin ratio improved from 2022 to 2023 and from 2023 to 2024.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) 59,248 30,425 (2,722) 33,364 21,331
Stockholders’ equity 285,970 201,875 146,043 138,245 93,404
Profitability Ratio
ROE1 20.72% 15.07% -1.86% 24.13% 22.84%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income (loss) 65,592 30,841 (3,247) 32,987 21,576
Stockholders’ equity 285,970 201,875 146,043 138,245 93,404
Profitability Ratio
Adjusted ROE2 22.94% 15.28% -2.22% 23.86% 23.10%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 ROE = 100 × Net income (loss) ÷ Stockholders’ equity
= 100 × 59,248 ÷ 285,970 = 20.72%

2 Adjusted ROE = 100 × Adjusted net income (loss) ÷ Stockholders’ equity
= 100 × 65,592 ÷ 285,970 = 22.94%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by shareholders’ equity. Amazon.com Inc. adjusted ROE improved from 2022 to 2023 and from 2023 to 2024.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) 59,248 30,425 (2,722) 33,364 21,331
Total assets 624,894 527,854 462,675 420,549 321,195
Profitability Ratio
ROA1 9.48% 5.76% -0.59% 7.93% 6.64%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income (loss) 65,592 30,841 (3,247) 32,987 21,576
Total assets 624,894 527,854 462,675 420,549 321,195
Profitability Ratio
Adjusted ROA2 10.50% 5.84% -0.70% 7.84% 6.72%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 ROA = 100 × Net income (loss) ÷ Total assets
= 100 × 59,248 ÷ 624,894 = 9.48%

2 Adjusted ROA = 100 × Adjusted net income (loss) ÷ Total assets
= 100 × 65,592 ÷ 624,894 = 10.50%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by total assets. Amazon.com Inc. adjusted ROA improved from 2022 to 2023 and from 2023 to 2024.