Cisco Systems Inc.、合并损益表结构(季度数据)
|
截至 3 个月 |
2025年4月26日 |
|
2025年1月25日 |
|
2024年10月26日 |
|
2024年7月27日 |
|
2024年4月27日 |
|
2024年1月27日 |
|
2023年10月28日 |
|
2023年7月29日 |
|
2023年4月29日 |
|
2023年1月28日 |
|
2022年10月29日 |
|
2022年7月30日 |
|
2022年4月30日 |
|
2022年1月29日 |
|
2021年10月30日 |
|
2021年7月31日 |
|
2021年5月1日 |
|
2021年1月23日 |
|
2020年10月24日 |
|
2020年7月25日 |
|
2020年4月25日 |
|
2020年1月25日 |
|
2019年10月26日 |
|
2019年7月27日 |
|
2019年4月27日 |
|
2019年1月26日 |
|
2018年10月27日 |
|
|
产品 |
73.32% | |
73.15% | |
73.07% | |
72.26% | |
71.04% | |
72.18% | |
75.94% | |
76.63% | |
76.12% | |
74.71% | |
75.15% | |
73.94% | |
73.61% | |
73.53% | |
73.87% | |
74.02% | |
71.38% | |
71.67% | |
71.98% | |
72.67% | |
71.74% | |
72.23% | |
75.07% | |
75.36% | |
75.03% | |
74.51% | |
75.66% | |
|
服务业 |
26.68% | |
26.85% | |
26.93% | |
27.74% | |
28.96% | |
27.82% | |
24.06% | |
23.37% | |
23.88% | |
25.29% | |
24.85% | |
26.06% | |
26.39% | |
26.47% | |
26.13% | |
25.98% | |
28.62% | |
28.33% | |
28.02% | |
27.33% | |
28.26% | |
27.77% | |
24.93% | |
24.64% | |
24.97% | |
25.49% | |
24.34% | |
|
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% |
|
|
产品 |
-26.07% | |
-26.54% | |
-25.48% | |
-26.71% | |
-25.94% | |
-26.92% | |
-26.98% | |
-27.87% | |
-28.39% | |
-29.71% | |
-30.66% | |
-30.27% | |
-28.10% | |
-28.06% | |
-28.47% | |
-27.64% | |
-26.73% | |
-25.45% | |
-26.88% | |
-28.21% | |
-26.04% | |
-26.04% | |
-26.78% | |
-27.98% | |
-28.50% | |
-29.04% | |
-29.06% | |
|
服务业 |
-8.36% | |
-8.34% | |
-8.63% | |
-8.92% | |
-8.93% | |
-8.84% | |
-7.87% | |
-8.01% | |
-8.26% | |
-8.29% | |
-8.12% | |
-8.48% | |
-8.63% | |
-8.66% | |
-9.10% | |
-8.79% | |
-9.34% | |
-9.46% | |
-9.57% | |
-8.57% | |
-9.11% | |
-9.29% | |
-8.90% | |
-8.17% | |
-8.43% | |
-8.51% | |
-8.62% | |
|
销售成本 |
-34.43% |
|
-34.88% |
|
-34.10% |
|
-35.63% |
|
-34.87% |
|
-35.76% |
|
-34.84% |
|
-35.88% |
|
-36.64% |
|
-38.00% |
|
-38.78% |
|
-38.75% |
|
-36.73% |
|
-36.72% |
|
-37.57% |
|
-36.43% |
|
-36.07% |
|
-34.92% |
|
-36.45% |
|
-36.78% |
|
-35.15% |
|
-35.33% |
|
-35.68% |
|
-36.15% |
|
-36.93% |
|
-37.55% |
|
-37.68% |
|
|
毛利率 |
65.57% |
|
65.12% |
|
65.90% |
|
64.37% |
|
65.13% |
|
64.24% |
|
65.16% |
|
64.12% |
|
63.36% |
|
62.00% |
|
61.22% |
|
61.25% |
|
63.27% |
|
63.28% |
|
62.43% |
|
63.57% |
|
63.93% |
|
65.08% |
|
63.55% |
|
63.22% |
|
64.85% |
|
64.67% |
|
64.32% |
|
63.85% |
|
63.07% |
|
62.45% |
|
62.32% |
|
|
研究与开发 |
-16.50% | |
-16.43% | |
-16.52% | |
-15.97% | |
-15.34% | |
-15.19% | |
-13.04% | |
-12.85% | |
-13.47% | |
-13.65% | |
-13.06% | |
-12.84% | |
-13.31% | |
-13.13% | |
-13.29% | |
-13.05% | |
-13.25% | |
-12.77% | |
-13.51% | |
-12.88% | |
-12.90% | |
-13.08% | |
-12.66% | |
-13.05% | |
-12.80% | |
-12.51% | |
-12.30% | |
|
销售和营销 |
-19.25% | |
-19.10% | |
-19.88% | |
-20.83% | |
-20.15% | |
-19.22% | |
-17.08% | |
-16.96% | |
-17.34% | |
-17.54% | |
-17.54% | |
-17.93% | |
-17.21% | |
-17.81% | |
-17.53% | |
-18.65% | |
-18.10% | |
-19.04% | |
-18.58% | |
-18.25% | |
-18.29% | |
-18.98% | |
-18.85% | |
-18.52% | |
-18.54% | |
-18.25% | |
-18.44% | |
|
一般和行政 |
-5.22% | |
-5.37% | |
-5.74% | |
-5.59% | |
-5.79% | |
-5.02% | |
-4.58% | |
-4.54% | |
-4.40% | |
-4.28% | |
-4.14% | |
-3.73% | |
-4.03% | |
-4.28% | |
-4.27% | |
-3.97% | |
-4.71% | |
-4.05% | |
-4.56% | |
-4.06% | |
-3.81% | |
-3.79% | |
-3.94% | |
-4.22% | |
-4.18% | |
-4.09% | |
-1.61% | |
|
购买的无形资产摊销 |
-1.72% | |
-1.89% | |
-1.91% | |
-1.96% | |
-2.34% | |
-0.52% | |
-0.46% | |
-0.46% | |
-0.48% | |
-0.52% | |
-0.52% | |
-0.56% | |
-0.60% | |
-0.62% | |
-0.65% | |
-0.60% | |
-0.48% | |
-0.33% | |
-0.30% | |
-0.27% | |
-0.28% | |
-0.32% | |
-0.27% | |
-0.28% | |
-0.30% | |
-0.31% | |
-0.26% | |
|
重组和其他费用 |
-0.24% | |
-0.07% | |
-4.80% | |
-0.82% | |
-4.27% | |
-0.09% | |
-0.84% | |
-1.34% | |
-0.60% | |
-1.79% | |
0.01% | |
0.02% | |
0.00% | |
-0.02% | |
-0.04% | |
-0.06% | |
-0.33% | |
-1.96% | |
-5.05% | |
-1.04% | |
-1.07% | |
-0.35% | |
-1.40% | |
-0.30% | |
-0.14% | |
-1.49% | |
-0.60% | |
|
运营费用 |
-42.94% |
|
-42.87% |
|
-48.86% |
|
-45.18% |
|
-47.88% |
|
-40.04% |
|
-36.00% |
|
-36.14% |
|
-36.28% |
|
-37.78% |
|
-35.26% |
|
-35.04% |
|
-35.15% |
|
-35.86% |
|
-35.78% |
|
-36.33% |
|
-36.87% |
|
-38.14% |
|
-42.01% |
|
-36.51% |
|
-36.36% |
|
-36.52% |
|
-37.12% |
|
-36.37% |
|
-35.96% |
|
-36.65% |
|
-33.21% |
|
|
营业收入 |
22.63% |
|
22.25% |
|
17.04% |
|
19.19% |
|
17.25% |
|
24.20% |
|
29.15% |
|
27.97% |
|
27.08% |
|
24.22% |
|
25.97% |
|
26.21% |
|
28.13% |
|
27.41% |
|
26.65% |
|
27.24% |
|
27.06% |
|
26.95% |
|
21.54% |
|
26.72% |
|
28.49% |
|
28.15% |
|
27.20% |
|
27.48% |
|
27.11% |
|
25.80% |
|
29.11% |
|
|
利息收入 |
1.77% | |
1.70% | |
2.07% | |
1.98% | |
3.24% | |
2.53% | |
2.45% | |
2.05% | |
1.80% | |
1.61% | |
1.24% | |
0.98% | |
0.90% | |
0.87% | |
0.94% | |
0.99% | |
1.20% | |
1.35% | |
1.46% | |
1.54% | |
1.82% | |
2.02% | |
2.07% | |
2.27% | |
2.55% | |
2.64% | |
2.63% | |
|
利息支出 |
-2.85% | |
-2.89% | |
-3.02% | |
-3.06% | |
-2.81% | |
-0.94% | |
-0.76% | |
-0.73% | |
-0.75% | |
-0.79% | |
-0.73% | |
-0.71% | |
-0.70% | |
-0.69% | |
-0.69% | |
-0.75% | |
-0.87% | |
-0.94% | |
-0.94% | |
-0.98% | |
-1.08% | |
-1.32% | |
-1.35% | |
-1.52% | |
-1.63% | |
-1.79% | |
-1.69% | |
|
其他收入(亏损)净额 |
-0.72% | |
-0.43% | |
0.30% | |
-0.54% | |
-0.08% | |
-1.09% | |
-0.57% | |
0.11% | |
-0.97% | |
0.08% | |
-0.98% | |
-0.41% | |
1.29% | |
0.73% | |
1.45% | |
0.98% | |
0.66% | |
-0.13% | |
0.41% | |
-0.07% | |
-0.48% | |
0.58% | |
0.09% | |
-0.65% | |
-0.14% | |
0.22% | |
-0.15% | |
|
利息和其他收入(亏损)净额 |
-1.80% |
|
-1.62% |
|
-0.66% |
|
-1.63% |
|
0.35% |
|
0.51% |
|
1.13% |
|
1.43% |
|
0.08% |
|
0.90% |
|
-0.48% |
|
-0.14% |
|
1.49% |
|
0.91% |
|
1.70% |
|
1.22% |
|
0.98% |
|
0.27% |
|
0.93% |
|
0.49% |
|
0.25% |
|
1.28% |
|
0.81% |
|
0.10% |
|
0.79% |
|
1.06% |
|
0.80% |
|
|
所得税前(准备金)收益 |
20.83% |
|
20.63% |
|
16.38% |
|
17.56% |
|
17.60% |
|
24.71% |
|
30.28% |
|
29.41% |
|
27.16% |
|
25.13% |
|
25.49% |
|
26.07% |
|
29.61% |
|
28.33% |
|
28.35% |
|
28.45% |
|
28.05% |
|
27.22% |
|
22.47% |
|
27.20% |
|
28.74% |
|
29.44% |
|
28.01% |
|
27.58% |
|
27.90% |
|
26.86% |
|
29.90% |
|
|
(准备)从所得税中获益 |
-3.22% | |
-3.28% | |
3.21% | |
-1.72% | |
-2.75% | |
-4.12% | |
-5.48% | |
-3.37% | |
-5.11% | |
-4.72% | |
-5.91% | |
-4.59% | |
-5.90% | |
-4.95% | |
-5.25% | |
-5.53% | |
-5.69% | |
-5.94% | |
-4.25% | |
-5.51% | |
-5.59% | |
-5.46% | |
-5.78% | |
-11.16% | |
-4.41% | |
-4.19% | |
-2.75% | |
|
净收入 |
17.61% |
|
17.35% |
|
19.59% |
|
15.85% |
|
14.85% |
|
20.59% |
|
24.80% |
|
26.03% |
|
22.04% |
|
20.40% |
|
19.59% |
|
21.49% |
|
23.72% |
|
23.37% |
|
23.10% |
|
22.92% |
|
22.36% |
|
21.28% |
|
18.22% |
|
21.69% |
|
23.15% |
|
23.97% |
|
22.24% |
|
16.43% |
|
23.49% |
|
22.67% |
|
27.15% |
|
根据报告:
10-Q (报告日期: 2025-04-26), 10-Q (报告日期: 2025-01-25), 10-Q (报告日期: 2024-10-26), 10-K (报告日期: 2024-07-27), 10-Q (报告日期: 2024-04-27), 10-Q (报告日期: 2024-01-27), 10-Q (报告日期: 2023-10-28), 10-K (报告日期: 2023-07-29), 10-Q (报告日期: 2023-04-29), 10-Q (报告日期: 2023-01-28), 10-Q (报告日期: 2022-10-29), 10-K (报告日期: 2022-07-30), 10-Q (报告日期: 2022-04-30), 10-Q (报告日期: 2022-01-29), 10-Q (报告日期: 2021-10-30), 10-K (报告日期: 2021-07-31), 10-Q (报告日期: 2021-05-01), 10-Q (报告日期: 2021-01-23), 10-Q (报告日期: 2020-10-24), 10-K (报告日期: 2020-07-25), 10-Q (报告日期: 2020-04-25), 10-Q (报告日期: 2020-01-25), 10-Q (报告日期: 2019-10-26), 10-K (报告日期: 2019-07-27), 10-Q (报告日期: 2019-04-27), 10-Q (报告日期: 2019-01-26), 10-Q (报告日期: 2018-10-27).
从该季度财务数据中可以观察到,公司整体收入结构持续保持产品占据主导地位,产品收入比例在75%左右波动,服务业务收入比例则在约25%左右。两者之间的比例略有变化,但总体趋势显示财务结构较为稳定。
主营收入中,产品收入占比略有波动,但整体呈现出小幅上升的趋势,从2018年的75.66%逐渐波动至2024年,显示公司在产品端的贡献仍然占据重要地位。同时,服务收入占比也保持在稳中有升的状态,显示服务业务持续稳定发展。
收入构成的变化反映公司核心业务的相对稳定,但在部分季度中,产品的收入比例出现短暂下滑,尤其是在2020年和2024年部分期,可能受到市场环境或特定业务调整的影响。
从收入类别的变动来看,整体收入比例保持不变,说明公司收入的分布没有出现结构性改变。在成本和毛利方面,销售成本占收入比例大致稳定于35%左右,毛利率维持在61%到65%区间,表明公司盈利能力相对稳定,毛利水平处于较高状态。
在费用方面,研发和销售与营销支出的占比均有一定波动,但总体保持在较为稳定的水平,研究与开发费用占比大致为12%到16%,显示公司在技术创新方面持续投入。销售和营销支出也维持在18%左右的波动范围内,反映市场开拓和推广策略的持续性。
管理费用(一般与行政)占比虽有少量变动,但总体变化不大,维持在4%左右,显示公司管理成本基本稳定。
运营费用(包括销售、管理、研发等)整体呈现一定的波动,但在2020年和之后逐步升高,特别是在2022年第四季度和2023年,达到较高水平(超过45%),可能与市场竞争激烈或公司战略调整有关。
营业收入在大部分时间内表现出一定的波动,2020年和2021年期间显示出较强的盈利能力,随后有所下降,尤其在2024年出现明显的下降(低至17%左右),反映出在某些季度利润压力仍然存在。
财务费用方面,利息收入逐渐增长,利息支出持续减低,利差逐步扩大,提高了财务收入的贡献。其他收入(亏损)部分变异较大,但整体表现为微弱波动,没有显著的财务压力。
所得税前利润较为稳定,2020年和2021年期间表现较佳,后续受到全球经济环境变化或公司内部调整影响,净利润水平有所动摇,2024年出现明显下降。净收入波动较大,反映公司盈利能力在不同季度存在差异,但整体趋势显示公司盈利在波动中逐步调整。
总结观看,财务数据展现了公司持续稳定的收入结构与盈利能力,但在某些报告期(特别是2022年后和2024年)存在利润压力和成本上升的迹象。未来需密切关注成本控制、市场竞争及收入结构调整的潜在影响,以保持财务稳健。