Stock Analysis on Net

Broadcom Inc. (NASDAQ:AVGO) 

Common-Size Income Statement
Quarterly Data

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

Microsoft Excel
3 months ended: Aug 3, 2025 May 4, 2025 Feb 2, 2025 Nov 3, 2024 Aug 4, 2024 May 5, 2024 Feb 4, 2024 Oct 29, 2023 Jul 30, 2023 Apr 30, 2023 Jan 29, 2023 Oct 30, 2022 Jul 31, 2022 May 1, 2022 Jan 30, 2022 Oct 31, 2021 Aug 1, 2021 May 2, 2021 Jan 31, 2021 Nov 1, 2020 Aug 2, 2020 May 3, 2020 Feb 2, 2020 Nov 3, 2019 Aug 4, 2019 May 5, 2019 Feb 3, 2019
Products 58.03 56.69 54.78 59.17 56.91 57.60 61.97 76.93 77.93 77.19 79.44 80.40 78.30 79.19 78.55 77.74 74.71 75.39 76.35 75.04 70.86 74.07 71.77 80.45 80.02 80.08 80.13
Subscriptions and services 41.97 43.31 45.22 40.83 43.09 42.40 38.03 23.07 22.07 22.81 20.56 19.60 21.70 20.81 21.45 22.26 25.29 24.61 23.65 24.96 29.14 25.93 28.23 19.55 19.98 19.92 19.87
Net revenue 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%
Cost of products sold -19.41 -18.13 -18.05 -19.74 -18.62 -19.45 -18.06 -24.58 -23.74 -23.12 -24.96 -23.98 -22.70 -22.19 -22.96 -23.80 -23.19 -23.42 -25.12 -24.77 -23.76 -25.22 -24.91 -29.05 -27.54 -26.41 -26.84
Cost of subscriptions and services -3.81 -3.84 -3.89 -4.45 -5.35 -5.71 -7.98 -1.76 -1.86 -1.81 -1.67 -1.76 -1.84 -1.95 -2.02 -2.12 -2.32 -2.28 -2.13 -2.33 -2.65 -2.51 -3.02 -1.90 -2.39 -2.45 -2.38
Amortization of acquisition-related intangible assets -9.52 -9.88 -9.95 -11.40 -11.67 -12.14 -11.54 -4.71 -4.95 -5.05 -6.00 -7.89 -8.33 -8.73 -9.47 -11.46 -12.56 -12.90 -13.13 -14.88 -16.37 -16.61 -16.22 -14.32 -15.01 -14.97 -14.39
Restructuring charges -0.16 -0.19 -0.09 -0.36 -0.44 -0.42 -0.77 -0.01 -0.01 0.00 -0.02 -0.01 -0.01 -0.01 -0.03 0.00 -0.01 -0.02 -0.23 -0.08 -0.26 -0.12 -0.14 -0.16 -0.04 -0.18 -0.97
Cost of revenue -32.90% -32.04% -31.99% -35.95% -36.08% -37.73% -38.34% -31.07% -30.55% -29.98% -32.65% -33.64% -32.88% -32.88% -34.48% -37.38% -38.08% -38.62% -40.62% -42.06% -43.03% -44.46% -44.28% -45.43% -44.99% -44.01% -44.58%
Gross margin 67.10% 67.96% 68.01% 64.05% 63.92% 62.27% 61.66% 68.93% 69.45% 70.02% 67.35% 66.36% 67.12% 67.12% 65.52% 62.62% 61.92% 61.38% 59.38% 57.94% 56.97% 55.54% 55.72% 54.57% 55.01% 55.99% 55.42%
Research and development -19.12 -17.95 -15.10 -15.90 -18.00 -19.34 -19.30 -14.93 -15.30 -15.02 -13.40 -13.40 -14.83 -15.56 -15.65 -16.20 -17.78 -18.73 -18.20 -18.28 -21.10 -22.10 -22.00 -20.38 -22.39 -20.86 -19.57
Selling, general and administrative -6.72 -7.22 -6.36 -7.19 -8.41 -10.23 -13.14 -4.50 -4.37 -5.02 -3.90 -4.14 -3.82 -4.54 -4.17 -4.55 -5.10 -4.92 -5.09 -6.26 -7.35 -8.73 -10.26 -7.08 -7.43 -7.59 -8.14
Amortization of acquisition-related intangible assets -3.18 -3.37 -3.43 -5.78 -6.21 -6.62 -6.62 -3.74 -3.94 -3.98 -3.90 -4.01 -4.24 -4.91 -5.15 -6.67 -7.29 -7.47 -7.42 -9.26 -10.31 -10.43 -10.29 -8.21 -8.61 -8.57 -8.22
Restructuring and other charges -1.17 -0.57 -1.15 -2.26 -2.32 -2.34 -5.18 -0.14 -2.39 -0.10 -0.11 -0.17 -0.08 -0.22 -0.22 -0.35 -0.38 -0.38 -1.07 -0.54 -0.89 -0.94 -0.97 -0.66 -0.89 -1.38 -9.90
Operating expenses -30.19% -29.11% -26.05% -31.13% -34.94% -38.53% -44.24% -23.31% -26.00% -24.13% -21.32% -21.72% -22.97% -25.24% -25.19% -27.77% -30.55% -31.50% -31.78% -34.34% -39.65% -42.20% -43.53% -36.32% -39.33% -38.41% -45.83%
Operating income 36.90% 38.85% 41.97% 32.92% 28.98% 23.74% 17.41% 45.62% 43.44% 45.89% 46.02% 44.64% 44.15% 41.89% 40.33% 34.85% 31.37% 29.88% 27.60% 23.60% 17.32% 13.34% 12.19% 18.25% 15.68% 17.58% 9.59%
Interest expense -5.06 -5.13 -5.85 -6.52 -8.14 -8.38 -7.74 -4.36 -4.57 -4.64 -4.55 -4.55 -4.80 -6.39 -5.28 -5.86 -6.12 -7.05 -8.56 -6.49 -7.97 -8.48 -6.93 -6.25 -6.56 -6.82 -5.96
Other income (expense), net 1.29 0.17 0.69 0.37 0.63 0.70 1.55 1.42 1.40 1.29 1.60 0.45 0.07 -1.06 -0.18 0.30 0.22 -0.35 1.76 0.48 0.84 2.26 -0.07 0.93 0.74 1.14 1.17
Income from continuing operations before income taxes 33.13% 33.89% 36.81% 26.78% 21.47% 16.06% 11.22% 42.68% 40.27% 42.55% 43.07% 40.54% 39.43% 34.43% 34.87% 29.28% 25.46% 22.48% 20.80% 17.58% 10.19% 7.12% 5.19% 12.93% 9.86% 11.91% 4.80%
(Provision for) benefit from income taxes -7.18 -0.80 0.09 3.15 -32.42 0.93 -0.57 -4.77 -3.05 -2.69 -0.74 -2.92 -3.11 -2.47 -2.79 -2.43 2.21 0.11 -0.09 2.89 1.65 2.77 1.30 1.73 3.10 0.65 3.51
Income (loss) from continuing operations 25.95% 33.09% 36.89% 29.92% -10.95% 16.99% 10.65% 37.91% 37.21% 39.86% 42.33% 37.61% 36.32% 31.96% 32.08% 26.85% 27.68% 22.59% 20.71% 20.47% 11.84% 9.89% 6.49% 14.66% 12.96% 12.56% 8.31%
Income (loss) from discontinued operations, net of income taxes 0.00 0.00 0.00 0.85 -3.39 0.00 0.43 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 -0.02 -0.09 0.09 0.00 0.00 -0.04 -0.17
Net income (loss) 25.95% 33.09% 36.89% 30.77% -14.34% 16.99% 11.08% 37.91% 37.21% 39.86% 42.33% 37.61% 36.32% 31.96% 32.08% 26.85% 27.68% 22.59% 20.71% 20.47% 11.82% 9.80% 6.57% 14.66% 12.96% 12.52% 8.14%
Dividends on preferred stock 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.54 -0.89 -0.93 -0.96 -1.01 -1.09 -1.15 -1.11 -1.14 -1.27 -1.31 -1.26 -0.50 0.00 0.00 0.00
Net income (loss) attributable to common stock 25.95% 33.09% 36.89% 30.77% -14.34% 16.99% 11.08% 37.91% 37.21% 39.86% 42.33% 37.08% 35.43% 31.04% 31.12% 25.84% 26.59% 21.44% 19.59% 19.33% 10.55% 8.50% 5.31% 14.16% 12.96% 12.52% 8.14%

Based on: 10-Q (reporting date: 2025-08-03), 10-Q (reporting date: 2025-05-04), 10-Q (reporting date: 2025-02-02), 10-K (reporting date: 2024-11-03), 10-Q (reporting date: 2024-08-04), 10-Q (reporting date: 2024-05-05), 10-Q (reporting date: 2024-02-04), 10-K (reporting date: 2023-10-29), 10-Q (reporting date: 2023-07-30), 10-Q (reporting date: 2023-04-30), 10-Q (reporting date: 2023-01-29), 10-K (reporting date: 2022-10-30), 10-Q (reporting date: 2022-07-31), 10-Q (reporting date: 2022-05-01), 10-Q (reporting date: 2022-01-30), 10-K (reporting date: 2021-10-31), 10-Q (reporting date: 2021-08-01), 10-Q (reporting date: 2021-05-02), 10-Q (reporting date: 2021-01-31), 10-K (reporting date: 2020-11-01), 10-Q (reporting date: 2020-08-02), 10-Q (reporting date: 2020-05-03), 10-Q (reporting date: 2020-02-02), 10-K (reporting date: 2019-11-03), 10-Q (reporting date: 2019-08-04), 10-Q (reporting date: 2019-05-05), 10-Q (reporting date: 2019-02-03).


The financial data exhibits several notable trends and patterns over the periods analyzed, reflecting changes in revenue composition, cost structure, and profitability metrics.

Revenue Composition
The proportion of net revenue derived from Products shows a general downward trend, starting around 80% in early 2019 and declining sharply to the mid-to-high 50% range by 2025. Conversely, the share from Subscriptions and Services increases notably over the same period, rising from roughly 20% to above 40%, indicating a strategic shift toward recurring revenue streams.
Costs and Margins
Cost of Products Sold as a percentage of net revenue decreases over time, moving from a near -27% range in 2019 to approximately -19% by 2025, suggesting improvements in cost efficiency or changes in product mix. Cost of Subscriptions and Services presents some volatility but generally increases in magnitude after 2020, particularly noticeable with a spike in 2025, possibly reflecting higher investments or costs in subscription services.
Amortization of acquisition-related intangible assets steadily declines in percentage terms from over -14% in early 2019 to roughly -9.5% by 2025, indicating reduced amortization expenses or fewer acquisitions approaching full amortization. Gross margin improves gradually from about 55% in 2019 to values above 65% during much of 2022 and later periods, signifying enhanced overall profitability.
Operating Expenses
Research and Development costs as a percentage of net revenue decrease significantly from nearly -20% in 2019 to between -14% and -19% in recent periods, with some increases noted toward 2025, which could be linked to strategic investments or changes in development focus. Selling, General, and Administrative expenses show a decreasing trend from around -8% to about -6% by late periods, reflecting possible operational efficiencies.
Amortization within operating expenses follows a similar declining trend, reducing burden on operational costs over time. Restructuring charges fluctuate at relatively low levels but show minor increases in select periods, possibly connected to organizational adjustments.
Total operating expenses trend downward percentage-wise from over -45% in early periods to roughly -30% by 2022, though some spikes occur in recent years, indicating phases of cost control mixed with periods of reinvestment or restructuring.
Profitability Indicators
Operating income as a percentage of net revenue rises markedly from below 10% in early 2019 to above 40% in several periods from 2022 onward, highlighting significant improvements in operational profitability. Income from continuing operations before income taxes also increases from low single digits to the mid-30% range by 2025, corroborating positive operational results.
Income tax provision exhibits variability, sometimes positive and other times negative, which suggests fluctuating effective tax rates or tax benefits impacting results differently each quarter.
Net income attributable to common stockholders follows a similar upward trajectory until around 2023, reaching above 40%, albeit with a notable decline and volatility in later periods, where negative values appear, including a sharp drop below zero near mid-2024 before recovering again, indicating earnings volatility possibly due to extraordinary items or operational challenges.
Other Financial Elements
Interest expense remains relatively stable as a percentage of net revenue, generally around -5% to -7%, with some fluctuations upward and downward, reflecting stable debt servicing costs. Other income (expense), net fluctuates but remains a small positive contributor overall.
Discontinued operations are minimal and inconsistent, with occasional small negative or positive impacts on net income, suggesting limited influence on overall financial performance.

Overall, the data demonstrates a transition from product-heavy revenue to more balanced, service-oriented income, accompanied by improved cost management and stronger operating margins. However, earnings volatility in the latter periods could warrant further analysis to understand underlying drivers.