Autodesk Inc.、合并损益表结构(季度数据)
|
截至 3 个月 |
2024年10月31日 |
|
2024年7月31日 |
|
2024年4月30日 |
|
2024年1月31日 |
|
2023年10月31日 |
|
2023年7月31日 |
|
2023年4月30日 |
|
2023年1月31日 |
|
2022年10月31日 |
|
2022年7月31日 |
|
2022年4月30日 |
|
2022年1月31日 |
|
2021年10月31日 |
|
2021年7月31日 |
|
2021年4月30日 |
|
2021年1月31日 |
|
2020年10月31日 |
|
2020年7月31日 |
|
2020年4月30日 |
|
2020年1月31日 |
|
2019年10月31日 |
|
2019年7月31日 |
|
2019年4月30日 |
|
2019年1月31日 |
|
2018年10月31日 |
|
2018年7月31日 |
|
2018年4月30日 |
|
|
|
订阅 |
92.80% | |
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% | |
|
|
保养 |
0.57% | |
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% | |
|
|
订阅和维护收入 |
93.38% |
|
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% |
|
|
|
其他 |
6.62% | |
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% | |
|
|
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% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
|
|
订阅成本和维护收入 |
-6.69% | |
-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% | |
|
|
其他收入成本 |
-1.21% | |
-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% | |
|
|
已开发技术的摊销 |
-1.46% | |
-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% | |
|
|
收入成本 |
-9.36% |
|
-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% |
|
|
|
毛利 |
90.64% |
|
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% |
|
|
|
营销和销售 |
-33.44% | |
-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% | |
|
|
研究与开发 |
-24.08% | |
-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% | |
|
|
一般和行政 |
-10.25% | |
-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% | |
|
|
购买的无形资产摊销 |
-0.83% | |
-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% | |
|
|
重组和其他退出成本,净额 |
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% | |
0.00% | |
-0.01% | |
-0.03% | |
-0.03% | |
-0.26% | |
-0.56% | |
-2.26% | |
-4.02% | |
|
|
运营费用 |
-68.60% |
|
-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% |
|
|
|
经营活动收入(亏损) |
22.04% |
|
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% |
|
|
|
利息和其他收入(支出)净额 |
0.32% | |
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% | |
|
|
所得税前收入(亏损) |
22.36% |
|
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% |
|
|
|
(准备金)所得税福利 |
-4.84% | |
-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% | |
|
|
净利润(亏损) |
17.52% |
|
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% |
|
根据报告:
10-Q (报告日期: 2024-10-31), 10-Q (报告日期: 2024-07-31), 10-Q (报告日期: 2024-04-30), 10-K (报告日期: 2024-01-31), 10-Q (报告日期: 2023-10-31), 10-Q (报告日期: 2023-07-31), 10-Q (报告日期: 2023-04-30), 10-K (报告日期: 2023-01-31), 10-Q (报告日期: 2022-10-31), 10-Q (报告日期: 2022-07-31), 10-Q (报告日期: 2022-04-30), 10-K (报告日期: 2022-01-31), 10-Q (报告日期: 2021-10-31), 10-Q (报告日期: 2021-07-31), 10-Q (报告日期: 2021-04-30), 10-K (报告日期: 2021-01-31), 10-Q (报告日期: 2020-10-31), 10-Q (报告日期: 2020-07-31), 10-Q (报告日期: 2020-04-30), 10-K (报告日期: 2020-01-31), 10-Q (报告日期: 2019-10-31), 10-Q (报告日期: 2019-07-31), 10-Q (报告日期: 2019-04-30), 10-K (报告日期: 2019-01-31), 10-Q (报告日期: 2018-10-31), 10-Q (报告日期: 2018-07-31), 10-Q (报告日期: 2018-04-30).
从此段财务数据中的趋势可以看出,公司整体的盈利能力在分析期间经历了一定的波动。2021年第一季度(2021年1月31日)之前,净利润占比持续处于较低甚至负值水平,特别是在2018年和2019年期间,净利润占比偶尔出现亏损,反映出公司在早期阶段面临一定的盈利压力。然而,从2020年开始,净利润占比明显改善,尤其是在2021年多次突破10%的水平,显示公司盈利能力逐步增强,盈利质量有所提升。
在收入结构方面,订阅收入在整体净收入中的比重持续上升,从2018年约62.58%左右逐步增加至2024年(截至10月31日)达到约92.8%,表现出公司逐步依赖订阅模式实现收入的主导地位。这一转变可能反映出公司在订阅和维护方面的策略调整,旨在实现稳定、可持续的收入来源。与此同时,维护收入占比逐渐降低,显示公司可能在维护业务方面进行优化或调整,减少了非订阅类收入的比例。整体而言,订阅和维护收入占比持续高于94%,说明公司已将订阅作为收入的主要渠道,增强了收入的预见性。
毛利率方面表现出稳定的小幅上升趋势,从2018年的约88%左右微升至2024年的90%以上,反映出成本控制和定价策略较为有效,利润空间略有改善。特别是在2020年以后,毛利率保持在90%左右,显示公司盈利能力保持较好水平,利润率稳定。
研发和销售、行政等运营费用占比在不断变化。研究与开发支出占净收入的比例虽略有波动,但整体保持在23%到27%的区间,表明公司持续投资于技术创新和产品研发以保持竞争优势。营销和销售费用占比逐步减少,从2018年的49.37%下降至2024年大致在30%左右,显示公司在营销策略方面逐步趋于优化,提高了广告和推广的效率,减少了无效支出。
运营费用与经营活动的收入变化紧密相关。2020年前后,运营费用占比开始显著下降,至2024年,运营费用占比约在70%左右,显示公司整体运营效率提升,成本结构趋于优化。同期,经营活动收入(亏损)逐渐由亏转盈,且占比不断提高,从2020年的约14%增长至2024年的超过21%,表明公司在普通经营业务中盈利能力增强,虽然仍有一定波动,但整体趋势向好。
财务费用和所得税的变化也值得注意。在2022年及以后,所得税前收入占比稳步上升,带动净利润的提升。这与公司整体盈利改善呼应。值得一提的是,所得税福利的波动较大,特别是在2021年出现了剧烈变化,可能受不同税务政策或一次性税务调整的影响。整体来看,公司在财务结构和税务安排方面的调整中取得了一定的优化效果。
总体而言,公司的盈利能力逐步提升,收入结构由较重的维护收入转向以订阅收入为主,毛利率保持稳定,成本控制更加有效。营运效率有所改善,经营利润逐月增加,反映出公司在战略调整和运营优化方面取得了积极成效。未来,持续优化费用结构和增强核心竞争力,将有助于公司维持稳定增长和盈利水平的提升。