Stock Analysis on Net

Cadence Design Systems Inc. (NASDAQ:CDNS)

Income Statement
Quarterly Data

Cadence Design Systems Inc., consolidated income statement (quarterly data)

US$ in thousands

Microsoft Excel
3 months ended: Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Oct 1, 2022 Jul 2, 2022 Apr 2, 2022 Dec 31, 2021 Oct 2, 2021 Jul 3, 2021 Apr 3, 2021 Dec 31, 2020 Sep 26, 2020 Jun 27, 2020 Mar 28, 2020 Dec 28, 2019 Sep 28, 2019 Jun 29, 2019 Mar 30, 2019
Product and maintenance 1,100,380 960,457 913,385 981,987 965,840 922,790 963,742 845,880 845,788 802,285 846,244 719,849 706,160 687,884 699,054 723,233 630,329 601,356 581,699 564,964 548,105 548,028 543,518
Services 115,119 100,224 95,718 86,636 57,254 53,789 57,948 53,997 56,766 55,236 55,522 53,187 44,735 40,401 36,974 36,676 36,278 37,062 36,258 34,591 31,498 32,391 33,224
Revenue 1,215,499 1,060,681 1,009,103 1,068,623 1,023,094 976,579 1,021,690 899,877 902,554 857,521 901,766 773,036 750,895 728,285 736,028 759,909 666,607 638,418 617,957 599,555 579,603 580,419 576,742
Cost of product and maintenance (109,593) (94,363) (75,395) (71,491) (85,813) (74,218) (100,238) (69,702) (62,351) (68,717) (72,795) (47,714) (54,185) (55,842) (64,906) (55,111) (64,800) (55,669) (55,446) (53,521) (41,715) (43,388) (50,522)
Cost of services (53,451) (44,907) (49,802) (32,639) (23,768) (22,640) (24,234) (23,813) (25,249) (23,948) (25,048) (21,979) (22,402) (20,917) (19,061) (18,425) (17,484) (19,546) (19,017) (19,807) (19,260) (18,081) (20,063)
Cost of revenue (163,044) (139,270) (125,197) (104,130) (109,581) (96,858) (124,472) (93,515) (87,600) (92,665) (97,843) (69,693) (76,587) (76,759) (83,967) (73,536) (82,284) (75,215) (74,463) (73,328) (60,975) (61,469) (70,585)
Gross margin 1,052,455 921,411 883,906 964,493 913,513 879,721 897,218 806,362 814,954 764,856 803,923 703,343 674,308 651,526 652,061 686,373 584,323 563,203 543,494 526,227 518,628 518,950 506,157
Marketing and sales (189,763) (186,725) (180,589) (180,368) (176,215) (167,070) (166,666) (171,817) (152,925) (139,296) (140,186) (148,068) (143,401) (135,967) (132,826) (146,502) (123,738) (120,476) (125,744) (127,267) (121,368) (116,208) (116,830)
Research and development (407,369) (370,740) (378,958) (367,443) (369,642) (354,416) (350,295) (350,423) (323,629) (286,597) (290,895) (288,953) (289,105) (285,227) (270,992) (290,309) (250,934) (250,821) (241,668) (235,372) (240,542) (231,814) (228,210)
General and administrative (71,581) (63,436) (68,716) (75,742) (58,556) (54,605) (53,527) (68,065) (73,688) (51,426) (48,937) (65,743) (42,990) (40,333) (39,952) (49,264) (35,928) (35,641) (33,592) (42,093) (33,204) (34,407) (30,102)
Amortization of acquired intangibles (9,148) (6,667) (5,407) (4,981) (4,612) (4,302) (4,267) (4,927) (3,946) (4,633) (4,964) (4,979) (5,000) (5,030) (4,631) (4,775) (4,438) (4,590) (4,206) (2,787) (2,874) (3,159) (3,308)
Restructuring (24,538) 33 (280) 569 (11,582) (13) (14) (16) (12) 80 222 469 277 (10,544) (13) 275 1,067 (9,809) 186 313 689
Income from operations 350,056 293,876 249,956 336,528 292,906 299,328 322,463 211,117 260,752 282,888 318,929 195,680 194,034 185,438 203,937 184,979 169,272 151,950 139,351 108,899 120,826 133,675 128,396
Interest expense (24,495) (12,905) (8,692) (8,989) (9,059) (8,877) (9,260) (9,082) (5,463) (4,281) (4,108) (4,251) (4,196) (4,316) (4,217) (4,873) (5,325) (5,914) (4,637) (4,222) (4,240) (4,976) (5,391)
Other income (expense), net 7,853 34,739 68,779 34,523 16,106 7,973 8,284 8,490 (3,017) (5,962) (4,900) 2,625 (1,143) 2,143 2,701 6,083 1,766 4,630 (4,534) 748 122 (110) 5,241
Income before (provision) benefit for income taxes 333,414 315,710 310,043 362,062 299,953 298,424 321,487 210,525 252,272 272,645 309,921 194,054 188,695 183,265 202,421 186,189 165,713 150,666 130,180 105,425 116,708 128,589 128,246
(Provision) benefit for income taxes (95,303) (86,190) (62,400) (38,163) (45,632) (77,304) (79,683) 29,867 (65,967) (85,725) (74,586) (17,475) (12,388) (27,365) (15,252) (12,451) (4,083) (19,378) (6,192) 554,250 (15,194) (21,354) (7,691)
Net income 238,111 229,520 247,643 323,899 254,321 221,120 241,804 240,392 186,305 186,920 235,335 176,579 176,307 155,900 187,169 173,738 161,630 131,288 123,988 659,675 101,514 107,235 120,555

Based on: 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-10-01), 10-Q (reporting date: 2022-07-02), 10-Q (reporting date: 2022-04-02), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-10-02), 10-Q (reporting date: 2021-07-03), 10-Q (reporting date: 2021-04-03), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-26), 10-Q (reporting date: 2020-06-27), 10-Q (reporting date: 2020-03-28), 10-K (reporting date: 2019-12-28), 10-Q (reporting date: 2019-09-28), 10-Q (reporting date: 2019-06-29), 10-Q (reporting date: 2019-03-30).

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 Q1 2024 to Q2 2024 and from Q2 2024 to Q3 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 Q1 2024 to Q2 2024 and from Q2 2024 to Q3 2024.
Income before (provision) benefit 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) benefit for income taxes increased from Q1 2024 to Q2 2024 and from Q2 2024 to Q3 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 decreased from Q1 2024 to Q2 2024 but then slightly increased from Q2 2024 to Q3 2024.