Activision Blizzard Inc.、合并损益表结构(季度数据)
|
截至 3 个月 |
2023年6月30日 |
|
2023年3月31日 |
|
2022年12月31日 |
|
2022年9月30日 |
|
2022年6月30日 |
|
2022年3月31日 |
|
2021年12月31日 |
|
2021年9月30日 |
|
2021年6月30日 |
|
2021年3月31日 |
|
2020年12月31日 |
|
2020年9月30日 |
|
2020年6月30日 |
|
2020年3月31日 |
|
2019年12月31日 |
|
2019年9月30日 |
|
2019年6月30日 |
|
2019年3月31日 |
|
2018年12月31日 |
|
2018年9月30日 |
|
2018年6月30日 |
|
2018年3月31日 |
|
|
|
产品销售 |
23.56% | |
29.16% | |
30.89% | |
12.96% | |
18.49% | |
21.83% | |
29.83% | |
20.43% | |
24.74% | |
29.67% | |
35.90% | |
20.88% | |
27.59% | |
30.37% | |
35.25% | |
20.28% | |
25.72% | |
35.95% | |
33.92% | |
17.39% | |
28.28% | |
36.64% | |
|
|
游戏内收入、订阅收入和其他收入 |
76.44% | |
70.84% | |
69.11% | |
87.04% | |
81.51% | |
78.17% | |
70.17% | |
79.57% | |
75.26% | |
70.33% | |
64.10% | |
79.12% | |
72.41% | |
69.63% | |
64.75% | |
79.72% | |
74.28% | |
64.05% | |
66.08% | |
82.61% | |
71.72% | |
63.36% | |
|
|
净收入 |
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% |
|
|
|
产品成本 |
-5.26% | |
-5.71% | |
-10.33% | |
-6.00% | |
-4.87% | |
-5.15% | |
-12.63% | |
-5.80% | |
-5.05% | |
-6.15% | |
-14.43% | |
-5.17% | |
-7.09% | |
-6.66% | |
-13.49% | |
-10.69% | |
-7.09% | |
-8.33% | |
-12.76% | |
-8.40% | |
-7.68% | |
-8.24% | |
|
|
软件版税和摊销 |
-4.76% | |
-4.24% | |
-3.34% | |
-0.51% | |
-3.83% | |
-4.58% | |
-3.42% | |
-3.48% | |
-3.83% | |
-4.92% | |
-4.85% | |
-1.89% | |
-1.71% | |
-4.59% | |
-3.47% | |
-0.70% | |
-3.65% | |
-6.08% | |
-6.55% | |
-1.32% | |
-2.99% | |
-7.43% | |
|
|
产品销售 |
-10.01% |
|
-9.95% |
|
-13.67% |
|
-6.51% |
|
-8.70% |
|
-9.73% |
|
-16.05% |
|
-9.28% |
|
-8.89% |
|
-11.08% |
|
-19.28% |
|
-7.06% |
|
-8.80% |
|
-11.24% |
|
-16.97% |
|
-11.39% |
|
-10.74% |
|
-14.41% |
|
-19.31% |
|
-9.72% |
|
-10.66% |
|
-15.67% |
|
|
|
游戏运营和发行成本 |
-16.90% | |
-15.23% | |
-16.11% | |
-19.25% | |
-19.28% | |
-16.29% | |
-13.41% | |
-14.83% | |
-14.02% | |
-13.01% | |
-12.94% | |
-14.84% | |
-14.03% | |
-14.43% | |
-12.59% | |
-19.19% | |
-16.48% | |
-13.10% | |
-10.54% | |
-17.00% | |
-15.23% | |
-13.74% | |
|
|
软件版税和摊销 |
-2.81% | |
-2.73% | |
-2.61% | |
-2.41% | |
-1.52% | |
-1.07% | |
-0.93% | |
-1.35% | |
-1.26% | |
-1.32% | |
-1.66% | |
-2.10% | |
-1.45% | |
-2.57% | |
-3.47% | |
-3.90% | |
-3.80% | |
-3.34% | |
-5.08% | |
-7.21% | |
-5.18% | |
-4.27% | |
|
|
游戏内、订阅和其他 |
-19.71% |
|
-17.96% |
|
-18.72% |
|
-21.66% |
|
-20.80% |
|
-17.36% |
|
-14.34% |
|
-16.18% |
|
-15.29% |
|
-14.33% |
|
-14.59% |
|
-16.94% |
|
-15.48% |
|
-17.00% |
|
-16.06% |
|
-23.09% |
|
-20.27% |
|
-16.44% |
|
-15.62% |
|
-24.21% |
|
-20.41% |
|
-18.02% |
|
|
|
收入成本 |
-29.72% |
|
-27.91% |
|
-32.39% |
|
-28.17% |
|
-29.50% |
|
-27.09% |
|
-30.39% |
|
-25.46% |
|
-24.17% |
|
-25.41% |
|
-33.87% |
|
-24.00% |
|
-24.28% |
|
-28.24% |
|
-33.03% |
|
-34.48% |
|
-31.02% |
|
-30.85% |
|
-34.93% |
|
-33.93% |
|
-31.08% |
|
-33.69% |
|
|
|
毛利 |
70.28% |
|
72.09% |
|
67.61% |
|
71.83% |
|
70.50% |
|
72.91% |
|
69.61% |
|
74.54% |
|
75.83% |
|
74.59% |
|
66.13% |
|
76.00% |
|
75.72% |
|
71.76% |
|
66.97% |
|
65.52% |
|
68.98% |
|
69.15% |
|
65.07% |
|
66.07% |
|
68.92% |
|
66.31% |
|
|
|
产品开发 |
-18.35% | |
-16.87% | |
-20.87% | |
-15.54% | |
-18.92% | |
-19.57% | |
-14.80% | |
-15.89% | |
-14.59% | |
-15.52% | |
-14.39% | |
-14.02% | |
-15.06% | |
-13.31% | |
-14.85% | |
-16.38% | |
-17.48% | |
-13.64% | |
-13.60% | |
-17.39% | |
-15.54% | |
-13.18% | |
|
|
销售和营销 |
-15.09% | |
-11.67% | |
-17.78% | |
-16.11% | |
-16.00% | |
-14.25% | |
-13.83% | |
-11.79% | |
-10.67% | |
-10.42% | |
-14.14% | |
-12.18% | |
-12.53% | |
-13.59% | |
-17.42% | |
-14.20% | |
-13.68% | |
-11.34% | |
-13.52% | |
-17.39% | |
-13.77% | |
-12.77% | |
|
|
一般和行政 |
-10.42% | |
-9.99% | |
-13.20% | |
-12.85% | |
-15.21% | |
-12.10% | |
-8.05% | |
-6.91% | |
-8.23% | |
-12.40% | |
-10.61% | |
-9.52% | |
-9.06% | |
-9.34% | |
-10.37% | |
-13.81% | |
-12.18% | |
-9.81% | |
-8.40% | |
-13.76% | |
-13.16% | |
-10.08% | |
|
|
重组及相关费用 |
0.00% | |
0.00% | |
0.00% | |
-0.11% | |
0.18% | |
0.11% | |
-1.43% | |
-0.14% | |
-0.57% | |
-1.32% | |
-2.32% | |
-0.46% | |
-0.31% | |
-1.29% | |
-1.46% | |
-1.87% | |
-1.58% | |
-3.12% | |
-0.42% | |
0.00% | |
0.00% | |
0.00% | |
|
|
营业收入 |
26.42% |
|
33.57% |
|
15.77% |
|
27.22% |
|
20.56% |
|
27.09% |
|
31.50% |
|
39.81% |
|
41.77% |
|
34.95% |
|
24.67% |
|
39.82% |
|
38.77% |
|
34.23% |
|
22.86% |
|
19.27% |
|
24.07% |
|
31.23% |
|
29.14% |
|
17.53% |
|
26.45% |
|
30.28% |
|
|
|
债务利息支出 |
-1.22% | |
-1.13% | |
-2.31% | |
0.00% | |
-1.64% | |
-1.53% | |
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% | |
|
|
其他收入(支出),净额 |
7.61% | |
5.12% | |
6.17% | |
0.84% | |
0.61% | |
0.74% | |
-1.99% | |
-3.14% | |
1.87% | |
-1.32% | |
-1.33% | |
-1.28% | |
-1.14% | |
-0.45% | |
-0.35% | |
0.16% | |
2.44% | |
-0.16% | |
-0.17% | |
-0.86% | |
-1.58% | |
-1.42% | |
|
|
清偿债务损失 |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
-1.59% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
-2.65% | |
0.00% | |
0.00% | |
|
|
所得税(费用)优惠前利润 |
32.80% |
|
37.56% |
|
19.62% |
|
28.06% |
|
19.53% |
|
26.30% |
|
29.51% |
|
36.67% |
|
43.64% |
|
33.63% |
|
23.34% |
|
36.95% |
|
37.63% |
|
33.78% |
|
22.51% |
|
19.42% |
|
26.50% |
|
31.07% |
|
28.97% |
|
14.02% |
|
24.86% |
|
28.85% |
|
|
|
所得税(费用)福利 |
-6.21% | |
-6.50% | |
-2.36% | |
-3.65% | |
-2.49% | |
-3.96% | |
-3.38% | |
-5.80% | |
-5.49% | |
-6.42% | |
-2.28% | |
-6.04% | |
-7.61% | |
-5.54% | |
3.88% | |
-3.51% | |
-3.01% | |
-6.58% | |
-1.64% | |
3.17% | |
-0.37% | |
-3.41% | |
|
|
净收入 |
26.60% |
|
31.05% |
|
17.27% |
|
24.41% |
|
17.03% |
|
22.34% |
|
26.13% |
|
30.87% |
|
38.15% |
|
27.21% |
|
21.06% |
|
30.91% |
|
30.02% |
|
28.24% |
|
26.38% |
|
15.91% |
|
23.50% |
|
24.49% |
|
27.33% |
|
17.20% |
|
24.50% |
|
25.45% |
|
根据报告:
10-Q (报告日期: 2023-06-30), 10-Q (报告日期: 2023-03-31), 10-K (报告日期: 2022-12-31), 10-Q (报告日期: 2022-09-30), 10-Q (报告日期: 2022-06-30), 10-Q (报告日期: 2022-03-31), 10-K (报告日期: 2021-12-31), 10-Q (报告日期: 2021-09-30), 10-Q (报告日期: 2021-06-30), 10-Q (报告日期: 2021-03-31), 10-K (报告日期: 2020-12-31), 10-Q (报告日期: 2020-09-30), 10-Q (报告日期: 2020-06-30), 10-Q (报告日期: 2020-03-31), 10-K (报告日期: 2019-12-31), 10-Q (报告日期: 2019-09-30), 10-Q (报告日期: 2019-06-30), 10-Q (报告日期: 2019-03-31), 10-K (报告日期: 2018-12-31), 10-Q (报告日期: 2018-09-30), 10-Q (报告日期: 2018-06-30), 10-Q (报告日期: 2018-03-31).
从该财务数据中可以观察到,公司的收入结构呈现出明显的变化趋势。产品销售在净收入中的占比整体呈波动下降的趋势,尤其是在2020年底后,比例显著减少至约18%多,接近2022年末的最低值。这表明公司对游戏内收入、订阅及其他虚拟产品收入的依赖不断增强,后者的占比在整个观察期间保持较高水平,上升趋势明显,尤其在2020年到2022年期间,比例频繁达到75%以上,说明公司逐渐由传统的硬件和软件销售转向以虚拟内容为主的收入来源。
毛利率方面,虽然存在一定波动,但整体维持在65%至75%的较高水平。2020年和2021年期间,毛利率略有提升,尤其在2021年第二季度达到最高值74.54%,体现出成本控制的优化或产品结构的调整带来毛利率的改善。然而,2022年后毛利率出现一定下行,至70%多,反映出成本压力可能有所增加或利润率空间受到挤压。
关于成本结构,产品成本的占比整体较低,并且呈现出较为稳定的下降趋势,特别是2022年前后,成本占比稳定在5%以下,显示出公司在成本控制方面的持续改善。软件版税和摊销的比例整体现较低,且波动不大,说明公司在技术授权和发行成本方面保持较为稳定的支出水平。游戏运营与发行成本在整体中占比略有增加,尤其是在2022年,达到了接近20%的水平,反映出运营维护和发行方面的投入加大,可能是为了支撑更丰富的内容发布或扩大用户基础。
销售、行政及研发等费用在净收入中的占比基本保持在合理水平,偶有波动。研发投入的比例相对较高,且在2021年升至接近20%,显示出公司在创新和产品开发上的持续重视。销售和营销支出在某些季度有所增加,但整体未显著偏离平均水平,表明公司在市场推广方面表现出一定的稳定性。
公司在经营收入方面的比例存在较大波动。2021年第二季度达到最高值41.77%,显示出当期收入的强劲增长,但后续在2022年和2023年有所回落,尤其在2023年第二季度折至26.42%,表明收入增长的放缓或市场压力。值得注意的是,负债利息支出在2022年有所体现,显示企业可能存在一定债务压力。此外,其他收入(支出)在不同季度波动较大,尤其在2022年底前后出现正向水平,可能由投资收益或一次性项目收益驱动,但整体对利润影响有限。
所得税费用在不同期间表现出明显波动,尤其在2021年达到相对较高的比例(约43.64%),随后有所下降。这与盈利水平变动和税收政策调整有关。净收入方面,虽然整体呈现出一定波动,但在2021年达到高点(38.15%),之后又逐渐回落,2023年第二季度为26.6%左右。整体来看,净利润率表现出一定的季节性变化,反映公司盈利能力受到收入变化、成本管理及税务因素的影响。
综上所述,该公司近年来表现出向虚拟收入结构转型、成本控制逐步优化、盈利能力波动明显的特征。公司逐步减少传统产品销售的比重,增强游戏内和订阅收入的依赖,毛利率保持在较高水平,但收入波动和成本压力的变化也导致盈利能力存在一定的季节性和周期性波动。未来如果能持续优化成本结构、稳定收入增长,则有望改善整体盈利水平。"