Analog Devices, Inc.
TechnologyNASDAQ:ADI · NASDAQ Global Select
+$7.11 today
Vol 1.35M · Avg 3.97M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$12.7B of revenue converted into $3.3B of net income for the selected period. Gross margin is 64.3% and net margin is 25.6%, showing how much revenue survives after costs and taxes. EPS is $6.73, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $11.0B +16.9% | $9.4B -23.4% | $12.3B +2.4% | $12.0B +64.2% | $7.3B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $4.2B +5.0% | $4.0B -8.6% | $4.4B +5.2% | $4.2B +71.0% | $2.5B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $6.8B +25.9% | $5.4B -31.7% | $7.9B +0.9% | $7.8B +60.7% | $4.9B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 61.5% +4.4pp | 57.1% -6.9pp | 64.0% -0.9pp | 65.0% -1.4pp | 66.4% | 9.8% | 28.9% | 38.3% |
| Research & Development | $1.8B +18.7% | $1.5B -10.4% | $1.7B -2.4% | $1.7B +31.2% | $1.3B | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $1.3B +16.7% | $1.1B -15.9% | $1.3B +0.7% | $1.3B +38.2% | $918.7M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $3.8B +14.7% | $3.3B -17.4% | $4.1B -10.4% | $4.5B +43.0% | $3.2B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $2.0B -5.0% | $2.1B -8.2% | $2.3B -0.2% | $2.3B +113.8% | $1.1B | $374.2M | $1.2B | $631.8M |
| EBITDA | $5.0B +19.6% | $4.2B -31.8% | $6.2B +10.2% | $5.6B +116.2% | $2.6B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 45.6% +1.0pp | 44.6% -5.5pp | 50.1% +3.5pp | 46.6% +11.2pp | 35.4% | 5.6% | 46.3% | 42.0% |
| Operating Income | $2.9B +44.3% | $2.0B -46.8% | $3.8B +16.6% | $3.3B +93.8% | $1.7B | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 26.6% +5.0pp | 21.6% -9.5pp | 31.1% +3.8pp | 27.3% +4.2pp | 23.1% | 16.6% | 24.1% | 22.0% |
| Interest Income | $105.3M +33.6% | $78.8M +90.9% | $41.3M +497.8% | $6.9M +466.1% | $1.2M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $317.7M -1.4% | $322.2M +21.8% | $264.6M +32.1% | $200.4M +8.4% | $184.8M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$220.4M +13.7% | -$255.5M -18.8% | -$215.1M -19.5% | -$180.0M +50.5% | -$363.5M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $2.7B +52.6% | $1.8B -50.7% | $3.6B +16.4% | $3.1B +133.2% | $1.3B | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 24.6% +5.8pp | 18.9% -10.5pp | 29.3% +3.5pp | 25.8% +7.6pp | 18.2% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $444.8M +213.1% | $142.1M -51.6% | $293.4M -16.2% | $350.2M +667.5% | -$61.7M | $1.3B | -$1.6B | $745.2M |
| Net Income | $2.3B +38.7% | $1.6B -50.7% | $3.3B +20.6% | $2.7B +97.7% | $1.4B | $4.9B | $4.8B | $4.7B |
| Net Margin | 20.6% +3.2pp | 17.3% -9.6pp | 26.9% +4.1pp | 22.9% +3.9pp | 19.0% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $5 +39.1% | $3 -50.0% | $7 +24.8% | $5 +51.1% | $4 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $5 +39.0% | $3 -49.9% | $7 +24.8% | $5 +51.7% | $3 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $494.4M -0.4% | $496.2M -1.2% | $502.2M -3.3% | $519.2M +30.6% | $397.5M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $496.7M -0.4% | $498.7M -1.4% | $506.0M -3.3% | $523.2M +30.4% | $401.3M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
KLA Corporation
NASDAQ:KLAC
$327.05B
Texas Instruments Incorporated
NASDAQ:TXN
$274.12B
Dell Technologies Inc.
NYSE:DELL
$267.20B
Marvell Technology, Inc.
NASDAQ:MRVL
$251.61B
Cadence Design Systems, Inc.
NASDAQ:CDNS
$105.83B
Synopsys, Inc.
NASDAQ:SNPS
$87.11B
Monolithic Power Systems, Inc.
NASDAQ:MPWR
$77.51B
NXP Semiconductors N.V.
NASDAQ:NXPI
$77.18B
STMicroelectronics N.V.
NYSE:STM
$69.52B
Strategy Inc
NASDAQ:MSTR
$36.51B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does ADI generate?
Analog Devices, Inc. (ADI) reported $11.02B of revenue in fiscal 2025.
Is ADI profitable?
Analog Devices, Inc. (ADI) reported $2.27B of net income, with a net margin of 20.6%.
Explore More
Continue the stock analysis
Jump to another research area for this company.