Income Statement (TTM)
Synopsys, Inc. Income Statement shows changes in income and expenses over a period of time. Income Statement data includes Sales and Revenue, Gross Profit, Research and Development (R&D), Selling, General and Administrative Expense (SG&A), Operating Income, Income Tax Expense, Interest Expense, Non-Operating Income, Earnings per Share (EPS), and Shares Outstanding.
All numbers are times 1,000,000 except per share units.
|
2020 10-31 |
2021 01-31 |
2021 04-30 |
2021 07-31 |
2021 10-31 |
2022 01-31 |
2022 04-30 |
2022 07-31 |
2022 10-31 |
2023 01-31 |
2023 04-30 |
2023 07-31 |
2023 10-31 |
2024 01-31 |
2024 04-30 |
2024 07-31 |
2024 10-31 |
2025 01-31 |
2025 04-30 |
2025 07-31 |
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3,685 | 3,821 | 3,984 | 4,077 | 4,204 | 4,504 | 4,759 | 4,950 | 4,616 | 5,045 | 5,028 | 5,135 | 5,318 | 5,596 | 5,787 | 6,483 | 6,127 | 6,072 | 6,221 | 6,435 |
| Change (%) | 3.69 | 4.27 | 2.33 | 3.11 | 7.13 | 5.66 | 4.01 | -6.75 | 9.30 | -0.33 | 2.12 | 3.57 | 5.22 | 3.43 | 12.03 | -5.49 | -0.91 | 2.46 | 3.44 | |
| % of 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 |
| Cost Of Sales | 742 | 759 | 791 | 805 | 813 | 861 | 897 | 955 | 853 | 978 | 977 | 975 | 986 | 1,027 | 1,076 | 1,264 | 1,137 | 1,133 | 1,156 | 1,214 |
| Change (%) | 2.21 | 4.24 | 1.76 | 1.07 | 5.84 | 4.16 | 6.54 | -10.67 | 14.60 | -0.06 | -0.25 | 1.09 | 4.19 | 4.79 | 17.52 | -10.06 | -0.41 | 2.10 | 5.02 | |
| % of Revenue | 20.14 | 19.85 | 19.85 | 19.74 | 19.35 | 19.11 | 18.84 | 19.30 | 18.49 | 19.38 | 19.44 | 18.99 | 18.53 | 18.35 | 18.59 | 19.50 | 18.56 | 18.65 | 18.59 | 18.87 |
| Gross Operating Profit | 2,943 | 3,063 | 3,193 | 3,272 | 3,391 | 3,643 | 3,862 | 3,994 | 3,762 | 4,067 | 4,051 | 4,160 | 4,332 | 4,569 | 4,712 | 5,219 | 4,990 | 4,939 | 5,065 | 5,221 |
| Change (%) | 4.06 | 4.27 | 2.48 | 3.62 | 7.44 | 6.01 | 3.42 | -5.81 | 8.09 | -0.39 | 2.69 | 4.15 | 5.45 | 3.13 | 10.77 | -4.38 | -1.02 | 2.55 | 3.08 | |
| % of Revenue | 79.86 | 80.15 | 80.15 | 80.26 | 80.65 | 80.89 | 81.16 | 80.70 | 81.51 | 80.62 | 80.56 | 81.01 | 81.47 | 81.65 | 81.41 | 80.50 | 81.44 | 81.35 | 81.41 | 81.13 |
| SG&A | 917 | 943 | 980 | 1,005 | 1,035 | 1,049 | 1,069 | 1,104 | 956 | 1,134 | 1,133 | 1,128 | 1,102 | 1,190 | 1,249 | 1,524 | 1,428 | 1,454 | 1,481 | 1,659 |
| Change (%) | 2.89 | 3.90 | 2.58 | 3.02 | 1.29 | 1.91 | 3.31 | -13.41 | 18.54 | -0.02 | -0.46 | -2.36 | 8.04 | 4.97 | 21.94 | -6.28 | 1.83 | 1.86 | 12.03 | |
| % of Revenue | 24.87 | 24.68 | 24.59 | 24.65 | 24.63 | 23.29 | 22.46 | 22.31 | 20.72 | 22.47 | 22.54 | 21.97 | 20.71 | 21.27 | 21.59 | 23.50 | 23.30 | 23.95 | 23.81 | 25.78 |
| R&D | 1,279 | 1,322 | 1,382 | 1,431 | 1,505 | 1,531 | 1,559 | 1,633 | 1,590 | 1,736 | 1,806 | 1,846 | 1,850 | 1,936 | 1,969 | 2,090 | 2,082 | 2,110 | 2,171 | 2,287 |
| Change (%) | 3.38 | 4.52 | 3.51 | 5.19 | 1.76 | 1.80 | 4.73 | -2.62 | 9.17 | 4.06 | 2.20 | 0.23 | 4.67 | 1.69 | 6.16 | -0.38 | 1.33 | 2.88 | 5.36 | |
| % of Revenue | 34.71 | 34.60 | 34.69 | 35.09 | 35.79 | 34.00 | 32.76 | 32.98 | 34.44 | 34.40 | 35.92 | 35.94 | 34.79 | 34.60 | 34.02 | 32.24 | 33.98 | 34.75 | 34.89 | 35.54 |
| OpEx | 3,029 | 3,113 | 3,237 | 3,322 | 3,436 | 3,525 | 3,611 | 3,784 | 3,456 | 3,935 | 3,995 | 4,014 | 3,992 | 4,211 | 4,358 | 4,996 | 4,772 | 4,817 | 4,922 | 5,331 |
| Change (%) | 2.77 | 3.99 | 2.61 | 3.44 | 2.60 | 2.41 | 4.81 | -8.68 | 13.86 | 1.54 | 0.47 | -0.56 | 5.50 | 3.48 | 14.63 | -4.48 | 0.95 | 2.18 | 8.31 | |
| % of Revenue | 82.19 | 81.46 | 81.25 | 81.47 | 81.73 | 78.27 | 75.87 | 76.46 | 74.87 | 78.00 | 79.46 | 78.17 | 75.06 | 75.26 | 75.30 | 77.05 | 77.87 | 79.33 | 79.12 | 82.84 |
| Operating Income | 656 | 708 | 747 | 755 | 768 | 979 | 1,148 | 1,165 | 1,160 | 1,110 | 1,033 | 1,121 | 1,326 | 1,384 | 1,429 | 1,488 | 1,356 | 1,255 | 1,299 | 1,104 |
| Change (%) | 7.94 | 5.46 | 1.13 | 1.69 | 27.39 | 17.35 | 1.47 | -0.46 | -4.30 | -6.96 | 8.52 | 18.33 | 4.36 | 3.27 | 4.07 | -8.87 | -7.43 | 3.53 | -15.00 | |
| % of Revenue | 17.81 | 18.54 | 18.75 | 18.53 | 18.27 | 21.73 | 24.13 | 23.54 | 25.13 | 22.00 | 20.54 | 21.83 | 24.94 | 24.74 | 24.70 | 22.95 | 22.13 | 20.67 | 20.88 | 17.16 |
| Interest Expense | -5 | -4 | -3 | -3 | -3 | -3 | -3 | -2 | -2 | -1 | -1 | -1 | -1 | -2 | -9 | -20 | -35 | -45 | -132 | -267 |
| Change (%) | -16.81 | -24.32 | -5.72 | 10.29 | -7.10 | -12.99 | -11.65 | -29.34 | -13.90 | -6.02 | -7.06 | -7.75 | 89.98 | 320.33 | 109.09 | 78.76 | 26.62 | 196.12 | 102.22 | |
| % of Revenue | -0.14 | -0.11 | -0.08 | -0.07 | -0.08 | -0.07 | -0.06 | -0.05 | -0.04 | -0.03 | -0.03 | -0.02 | -0.02 | -0.04 | -0.16 | -0.30 | -0.57 | -0.73 | -2.12 | -4.14 |
| Net Income | 664 | 723 | 808 | 754 | 758 | 909 | 1,009 | 1,033 | 985 | 942 | 921 | 1,034 | 1,230 | 1,407 | 1,427 | 1,498 | 2,263 | 2,110 | 2,163 | 1,998 |
| Change (%) | 8.77 | 11.78 | -6.72 | 0.53 | 19.98 | 10.97 | 2.38 | -4.64 | -4.28 | -2.32 | 12.34 | 18.92 | 14.44 | 1.36 | 5.03 | 51.05 | -6.78 | 2.52 | -7.65 | |
| % of Revenue | 18.03 | 18.91 | 20.27 | 18.48 | 18.02 | 20.18 | 21.19 | 20.86 | 21.33 | 18.68 | 18.31 | 20.14 | 23.13 | 25.15 | 24.65 | 23.11 | 36.94 | 34.75 | 34.77 | 31.04 |
Source: Capital IQ
