Stock Analysis on Net

Autodesk Inc. (NASDAQ:ADSK)

Common-Size Income Statement
Quarterly Data

Autodesk Inc., common-size consolidated income statement (quarterly data)

Microsoft Excel
3 months ended: Jul 31, 2024 Apr 30, 2024 Jan 31, 2024 Oct 31, 2023 Jul 31, 2023 Apr 30, 2023 Jan 31, 2023 Oct 31, 2022 Jul 31, 2022 Apr 30, 2022 Jan 31, 2022 Oct 31, 2021 Jul 31, 2021 Apr 30, 2021 Jan 31, 2021 Oct 31, 2020 Jul 31, 2020 Apr 30, 2020 Jan 31, 2020 Oct 31, 2019 Jul 31, 2019 Apr 30, 2019 Jan 31, 2019 Oct 31, 2018 Jul 31, 2018 Apr 30, 2018
Subscription 93.55 93.86 91.15 92.93 94.42 94.01 92.11 92.81 93.78 93.08 92.56 95.11 95.94 95.77 91.45 92.86 92.13 90.66 86.45 84.85 83.30 81.01 74.60 72.82 68.76 62.58
Maintenance 0.73 0.78 0.95 0.85 1.04 1.10 1.06 1.25 1.37 1.54 1.87 1.56 1.59 1.93 2.91 4.18 5.61 7.01 8.88 10.82 12.99 15.23 18.64 22.71 27.20 32.36
Subscription and maintenance revenue 94.29% 94.64% 92.10% 93.78% 95.46% 95.11% 93.17% 94.06% 95.15% 94.62% 94.44% 96.67% 97.54% 97.71% 94.35% 97.04% 97.73% 97.67% 95.33% 95.67% 96.29% 96.23% 93.23% 95.54% 95.96% 94.95%
Other 5.71 5.36 7.90 6.22 4.54 4.89 6.83 5.94 4.85 5.38 5.56 3.33 2.46 2.29 5.65 2.96 2.27 2.33 4.67 4.33 3.71 3.77 6.77 4.46 4.04 5.05
Net revenue 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 subscription and maintenance revenue -6.64 -7.06 -6.54 -6.65 -7.06 -7.57 -6.83 -6.72 -6.71 -7.18 -6.59 -6.64 -7.17 -6.92 -6.30 -6.37 -6.41 -6.48 -6.34 -6.43 -6.65 -8.12 -7.69 -8.29 -8.84 -9.00
Cost of other revenue -1.20 -1.41 -1.36 -1.49 -1.56 -1.58 -1.52 -1.48 -1.70 -1.62 -1.57 -1.57 -1.49 -1.43 -1.60 -1.62 -1.64 -1.93 -1.99 -2.01 -2.25 -1.88 -2.09 -2.10 -2.01 -2.29
Amortization of developed technologies -1.46 -1.20 -0.95 -0.85 -0.82 -0.87 -1.06 -1.17 -1.21 -1.20 -1.19 -1.30 -1.28 -1.03 -0.82 -0.80 -0.81 -0.84 -0.92 -1.00 -1.08 -1.25 -0.66 -0.54 -0.56 -0.64
Cost of revenue -9.30% -9.67% -8.85% -8.98% -9.44% -10.01% -9.41% -9.38% -9.62% -10.00% -9.34% -9.51% -9.95% -9.38% -8.72% -8.79% -8.86% -9.25% -9.25% -9.43% -9.98% -11.24% -10.44% -10.94% -11.41% -11.93%
Gross profit 90.70% 90.33% 91.15% 91.02% 90.56% 89.99% 90.59% 90.63% 90.38% 90.00% 90.66% 90.49% 90.05% 90.62% 91.28% 91.21% 91.14% 90.75% 90.75% 90.57% 90.02% 88.76% 89.56% 89.06% 88.59% 88.07%
Marketing and sales -31.89 -33.10 -32.61 -31.05 -33.38 -35.93 -33.31 -35.47 -35.00 -35.81 -35.31 -37.25 -37.63 -38.12 -37.41 -37.73 -38.43 -38.53 -38.86 -39.24 -39.76 -42.60 -43.51 -45.03 -47.26 -49.37
Research and development -24.45 -24.42 -23.96 -23.97 -26.39 -25.77 -23.75 -24.30 -24.74 -24.70 -23.96 -25.06 -26.13 -26.84 -24.02 -24.46 -25.46 -24.55 -24.14 -25.28 -27.03 -27.95 -25.82 -27.39 -29.56 -30.86
General and administrative -10.70 -10.94 -12.39 -11.67 -10.48 -10.40 -11.76 -10.08 -10.35 -10.26 -18.79 -10.02 -11.27 -11.31 -11.27 -10.37 -10.21 -11.83 -11.79 -11.76 -12.73 -13.47 -13.66 -13.22 -12.93 -13.02
Amortization of purchased intangibles -0.86 -0.78 -0.75 -0.71 -0.82 -0.79 -0.76 -0.78 -0.73 -0.94 -0.85 -0.99 -1.05 -0.83 -0.84 -1.01 -1.04 -1.10 -1.08 -1.15 -1.22 -1.33 -0.84 -0.64 -0.62 -0.68
Restructuring and other exit costs, net 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 0.00 0.00 -0.01 -0.03 -0.03 -0.26 -0.56 -2.26 -4.02
Operating expenses -67.91% -69.23% -69.71% -67.40% -71.08% -72.89% -69.58% -70.63% -70.82% -71.71% -78.90% -73.32% -76.08% -77.09% -73.54% -73.57% -75.14% -76.01% -75.87% -77.44% -80.76% -85.38% -84.09% -86.84% -92.63% -97.95%
Income (loss) from operations 22.79% 21.10% 21.44% 23.62% 19.48% 17.10% 21.02% 20.00% 19.56% 18.29% 11.75% 17.17% 13.98% 13.52% 17.74% 17.64% 16.00% 14.75% 14.88% 13.12% 9.26% 3.37% 5.47% 2.22% -4.04% -9.88%
Interest and other income (expense), net 0.60 0.71 1.50 -0.99 -0.30 0.32 0.00 -1.09 -0.81 -1.62 -2.91 -0.52 -0.88 -0.24 -1.28 -1.25 -1.87 -4.53 -1.17 -1.69 -0.92 -2.20 -0.99 -0.48 0.21 -1.52
Income (loss) before income taxes 23.39% 21.81% 22.94% 22.63% 19.18% 17.42% 21.02% 18.91% 18.76% 16.67% 8.84% 16.65% 13.10% 13.28% 16.46% 16.39% 14.13% 10.22% 13.71% 11.44% 8.35% 1.17% 4.48% 1.74% -3.83% -11.39%
(Provision) benefit for income taxes -4.65 -4.02 -3.74 -5.59 -2.68 -4.73 1.21 -3.44 -3.72 -4.19 -1.49 -4.50 -2.19 2.45 71.23 -2.51 -3.37 -2.71 0.95 -3.52 -3.30 -4.46 4.30 -5.33 -2.62 -3.32
Net income (loss) 18.74% 17.78% 19.20% 17.04% 16.51% 12.69% 22.23% 15.47% 15.04% 12.48% 7.35% 12.14% 10.91% 15.73% 87.69% 13.88% 10.75% 7.51% 14.66% 7.92% 5.05% -3.29% 8.78% -3.59% -6.44% -14.72%

Based on: 10-Q (reporting date: 2024-07-31), 10-Q (reporting date: 2024-04-30), 10-K (reporting date: 2024-01-31), 10-Q (reporting date: 2023-10-31), 10-Q (reporting date: 2023-07-31), 10-Q (reporting date: 2023-04-30), 10-K (reporting date: 2023-01-31), 10-Q (reporting date: 2022-10-31), 10-Q (reporting date: 2022-07-31), 10-Q (reporting date: 2022-04-30), 10-K (reporting date: 2022-01-31), 10-Q (reporting date: 2021-10-31), 10-Q (reporting date: 2021-07-31), 10-Q (reporting date: 2021-04-30), 10-K (reporting date: 2021-01-31), 10-Q (reporting date: 2020-10-31), 10-Q (reporting date: 2020-07-31), 10-Q (reporting date: 2020-04-30), 10-K (reporting date: 2020-01-31), 10-Q (reporting date: 2019-10-31), 10-Q (reporting date: 2019-07-31), 10-Q (reporting date: 2019-04-30), 10-K (reporting date: 2019-01-31), 10-Q (reporting date: 2018-10-31), 10-Q (reporting date: 2018-07-31), 10-Q (reporting date: 2018-04-30).

Income statement item Description The company
Income (loss) from operations The net result for the period of deducting operating expenses from operating revenues. Autodesk Inc. income (loss) from operations as a percentage of net revenue decreased from Q4 2024 to Q1 2025 but then increased from Q1 2025 to Q2 2025 exceeding Q4 2024 level.
Income (loss) before income taxes Amount of income (loss) from continuing operations, including income (loss) from equity method investments, before deduction of income tax expense (benefit), and income (loss) attributable to noncontrolling interest. Autodesk Inc. income (loss) before income taxes as a percentage of net revenue decreased from Q4 2024 to Q1 2025 but then increased from Q1 2025 to Q2 2025 exceeding Q4 2024 level.
Net income (loss) The portion of profit or loss for the period, net of income taxes, which is attributable to the parent. Autodesk Inc. net income (loss) as a percentage of net revenue decreased from Q4 2024 to Q1 2025 but then increased from Q1 2025 to Q2 2025 not reaching Q4 2024 level.