Stock Analysis on Net

Cadence Design Systems Inc. (NASDAQ:CDNS)

Income Statement

Cadence Design Systems Inc., consolidated income statement

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Product and maintenance 4,213,509 3,834,359 3,340,197 2,812,947 2,536,617
Services 427,755 255,627 221,521 175,297 146,274
Revenue 4,641,264 4,089,986 3,561,718 2,988,244 2,682,891
Cost of product and maintenance (436,600) (331,760) (273,565) (222,647) (231,026)
Cost of services (210,902) (103,281) (98,058) (84,359) (74,472)
Cost of revenue (647,502) (435,041) (371,623) (307,006) (305,498)
Gross margin 3,993,762 3,654,945 3,190,095 2,681,238 2,377,393
Marketing and sales (757,483) (690,319) (604,224) (560,262) (516,460)
Research and development (1,549,093) (1,441,796) (1,251,544) (1,134,277) (1,033,732)
General and administrative (282,283) (242,430) (242,116) (189,018) (154,425)
Amortization of acquired intangibles (30,375) (18,162) (18,470) (19,640) (18,009)
Restructuring (23,765) (11,013) (55) 1,048 (9,215)
Income from operations 1,350,763 1,251,225 1,073,686 779,089 645,552
Interest expense (75,999) (36,185) (22,934) (16,980) (20,749)
Interest income 62,484 29,637 10,099 2,634 3,817
Gains (losses) on investments 49,593 34,602 (5,427) 580 (4,954)
Gains (losses) on securities in NQDC trust 11,145 10,851 (8,744) 6,163 4,881
Gains (losses) on foreign exchange (965) (5,490) (459) (2,789) 4,429
Other expense, net (1,202) (2,714) (858) (262) (228)
Other income (expense), net 121,055 66,886 (5,389) 6,326 7,945
Income before provision for income taxes 1,395,819 1,281,926 1,045,363 768,435 632,748
Provision for income taxes (340,335) (240,782) (196,411) (72,480) (42,104)
Net income 1,055,484 1,041,144 848,952 695,955 590,644

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Income statement item Description The company
Revenue Amount, including tax collected from customer, of revenue from satisfaction of performance obligation by transferring promised good or service to customer. Tax collected from customer is tax assessed by governmental authority that is both imposed on and concurrent with specific revenue-producing transaction, including, but not limited to, sales, use, value-added and excise. Cadence Design Systems Inc. revenue increased from 2022 to 2023 and from 2023 to 2024.
Income from operations The net result for the period of deducting operating expenses from operating revenues. Cadence Design Systems Inc. income from operations increased from 2022 to 2023 and from 2023 to 2024.
Income before provision for income taxes Amount of income (loss) from continuing operations, including income (loss) from equity method investments, before deduction of income tax expense (benefit), and income (loss) attributable to noncontrolling interest. Cadence Design Systems Inc. income before provision for income taxes increased from 2022 to 2023 and from 2023 to 2024.
Net income The portion of profit or loss for the period, net of income taxes, which is attributable to the parent. Cadence Design Systems Inc. net income increased from 2022 to 2023 and from 2023 to 2024.