Stock Analysis on Net

Netflix Inc. (NASDAQ:NFLX)

$24.99

Common-Size Income Statement
Quarterly Data

Paying user area


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

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

Microsoft Excel
3 months ended: Dec 31, 2025 Sep 30, 2025 Jun 30, 2025 Mar 31, 2025 Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021
Revenues
Cost of revenues
Gross profit
Sales and marketing
Technology and development
General and administrative
Operating income
Interest expense
Interest and other income (expense)
Other income (expense)
Income before income taxes
Provision for income taxes
Net income

Based on: 10-K (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-30), 10-Q (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31).


The common-size income statement reveals significant fluctuations in profitability and cost structure over the observed period, spanning from March 2021 to December 2025. Revenue consistency is maintained throughout, always representing 100% of total revenue. However, underlying cost components and resulting income metrics exhibit considerable variability.

Gross Profit
Gross profit as a percentage of revenue demonstrated a decline from 46.00% in March 2021 to a low of 32.04% in December 2021. It then experienced a recovery, peaking at 51.93% in June 2025, indicating improved cost management or pricing strategies in later periods. The most recent quarter, December 2025, shows a slight decrease to 45.87%.
Cost of Revenues
The cost of revenues exhibited a notable increase as a percentage of revenue, reaching -68.82% in December 2022. This corresponds with the lowest gross profit margin during the observed period. Prior to this, costs were relatively stable around -54% to -58%. A downward trend in cost of revenues is observed in the most recent quarters, reaching -54.13% in December 2025, contributing to the improved gross profit.
Operating Income
Operating income mirrored the trends in gross profit, declining sharply to 8.19% in December 2021 before recovering. A peak of 34.07% was reached in June 2025, suggesting enhanced operational efficiency. The final quarter shows a decrease to 24.54%, though still representing a substantial operating margin. The volatility in operating income highlights sensitivity to cost fluctuations.
Sales and Marketing
Sales and marketing expenses remained relatively consistent, fluctuating between approximately -6.5% and -10.6% of revenue. A noticeable increase to -9.24% in September 2025 suggests a potential investment in marketing initiatives. Overall, the proportion of revenue allocated to sales and marketing remained within a defined range.
Technology and Development
Technology and development expenses were consistently high, ranging from -7.32% to -8.99% of revenue. A slight increase is observed in the later periods, reaching -7.80% in March 2025, potentially reflecting ongoing investment in innovation. These expenses represent a significant portion of revenue.
General and Administrative
General and administrative expenses showed a slight decreasing trend over the period, moving from -4.15% to -4.71% and then stabilizing around -4%. This suggests improved efficiency in administrative functions or a deliberate effort to control these costs.
Net Income
Net income as a percentage of revenue followed the pattern of operating income, with a low of 7.88% in December 2021 and a high of 28.21% in June 2025. The final quarter shows a decrease to 20.07%. Fluctuations in net income are significantly influenced by changes in operating income, interest expense, and other income/expenses.
Interest and Other Income/Expense & Other Income/Expense
These lines demonstrate considerable volatility, with both positive and negative impacts on net income. Notably, other income/expense had a significant negative impact in December 2022 (-6.50%) and September 2025 (-1.57%). These fluctuations suggest the presence of non-recurring items or changes in financial strategies impacting these accounts.
Provision for Income Taxes
The provision for income taxes generally tracked net income, with higher percentages during periods of higher profitability. The effective tax rate, as indicated by the provision as a percentage of revenue, fluctuated, but generally remained within a range of -2.38% to -4.89%.

In summary, the period under review was characterized by significant volatility in profitability metrics, largely driven by fluctuations in the cost of revenues. While the company demonstrated a strong recovery in operating and net income in the latter half of the period, recent quarters suggest a potential moderation of these gains. Consistent investment in technology and development, coupled with relatively stable sales and marketing expenses, appears to be a consistent feature of the company’s financial profile.