THERMO FISHER SCIENTIFIC INC. (TMO) FY2025 Annual P&L / Income Statement

2025-01-01 to 2025-12-31

Swipe to see the full flow
THERMO FISHER SCIENTIFIC INC. (TMO) FY2025 Annual P&L / Income StatementIncome statement for 2025-01-01 through 2025-12-31. View: Geography (4 categories). Revenue uses this breakdown; costs and expenses retain the consolidated categories.SOURCESREVENUE RECONCILIATIONREVENUEGROSSOPERATINGPRE-TAXNETNorth AmericaEuropeAsia-PacificOther regionsTotal revenuesRevenue before reconciliation (calculated)Components above reported revenue (calculated)Gross profit (calculated)Cost of revenue (calculated)Cost of revenuesOperating incomeOperating expenses (calculated)Income before income taxesOther income (expense), net (calculated)Net incomeBenefit from/(provision for) income taxesEquity in earnings/(losses) of unconsolidated entitiesRevenue before reconciliation (calculated)Revenue beforereconciliation(calculated)$44.56 BGross profit (calculated)Gross profit(calculated)$18.24 BTotal revenuesTotal revenues$44.56 BOperating incomeOperating income$7.75 BIncome before income taxesPretax income$7.31 BNet incomeNet income$6.72 BNorth AmericaNorth America$23.03 BOperating expenses (calculated)Operating expenses(calculated)$10.49 BBenefit from/(provision for) income taxesBenefitfrom/(provisionfor) income taxes$547.00 MOther income (expense), net (calculated)Other income,net (calculated)−$438.00 MCost of revenue (calculated)Cost of revenue(calculated)$26.32 BEuropeEurope$11.83 BEquity in earnings/(losses) of unconsolidated entitiesEquity inearnings/(losses)of unconsolidated…−$41.00 MAsia-PacificAsia-Pacific$8.10 BCost of revenuesCost ofrevenues$26.32 BOther regionsOther regions$1.60 BComponents above reported revenue (calculated)Components abovereported revenue(calculated)−$1.00 M
Chart details

THERMO FISHER SCIENTIFIC INC. (TMO) FY2025 Annual P&L / Income Statement

Income statement for 2025-01-01 through 2025-12-31. View: Geography (4 categories). Revenue uses this breakdown; costs and expenses retain the consolidated categories.

Total revenues
44,556,000,000 US dollars
Cost of revenue (calculated)
26,318,000,000 US dollars
Gross profit (calculated)
18,238,000,000 US dollars
Operating expenses (calculated)
10,492,000,000 US dollars
Operating income
7,746,000,000 US dollars
Other income (expense), net (calculated)
negative 438,000,000 US dollars
Income before income taxes
7,308,000,000 US dollars
Benefit from/(provision for) income taxes
547,000,000 US dollars
Net income
6,721,000,000 US dollars
North America
23,033,000,000 US dollars
Europe
11,826,000,000 US dollars
Asia-Pacific
8,101,000,000 US dollars
Other regions
1,597,000,000 US dollars
Cost of revenues
26,318,000,000 US dollars
Selling, general and administrative expenses
8,732,000,000 US dollars. Source detail retained; this breakdown has not reconciled exactly and is not drawn.
Research and development expenses
1,397,000,000 US dollars. Source detail retained; this breakdown has not reconciled exactly and is not drawn.
Restructuring and other costs
362,000,000 US dollars. Source detail retained; this breakdown has not reconciled exactly and is not drawn.
Revenue before reconciliation (calculated)
44,557,000,000 US dollars. Sum of the reported revenue categories before the separately reported reconciliation.
Components above reported revenue (calculated)
negative 1,000,000 US dollars. The disclosed components add up to more than reported revenue; this is the difference, calculated, not a reported item.
Equity in earnings/(losses) of unconsolidated entities
negative 41,000,000 US dollars. Reported below-tax contribution to net income.

Chart connections

  • Revenue less cost of revenue equals gross profit; gross profit less operating expenses equals operating income.
  • Operating income plus other income or expense equals income before tax. Income before tax less income tax expense or benefit, plus the explicitly reported below-tax contributions, equals net income.
  • Reported revenue categories plus the separately reported signed reconciliation equals consolidated revenue.
  • Of which attributable to THERMO FISHER SCIENTIFIC INC.: $6.70 B; to noncontrolling interests: $17.00 M.
  • The amounts that make up net income come to $6,720.00 M and net income is $6,721.00 M; the $1.00 M difference is within the rounding of the filed amounts.
THERMO FISHER SCIENTIFIC INC. (TMO) FY2025 Annual Revenue by Geography (4 categories) Sankey chart
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG

Gross margin

40.9%

Gross profit / revenue

Operating margin

17.4%

Operating profit / revenue

Cash conversion

116.3%

Operating cash / net income, same period

Newsletter

Get the teardowns by email

Subscribe if you want the public-company teardowns in your inbox when they're released.

Product waitlist

Health Check and Teardown for your own company

A health check uncovers insights of your private books, not a public ticker. Join this list to get notified as soon as we go-live!