Exelixis, Inc.
HealthcareNASDAQ:EXEL · NASDAQ Global Select
-$0.37 today
Vol 1.58M · Avg 2.56M
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
$2.4B of revenue converted into $833.4M of net income for the selected period. Gross margin is 96.4% and net margin is 35.1%, showing how much revenue survives after costs and taxes. EPS is $3.02, 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 | $2.3B +7.0% | $2.2B +18.5% | $1.8B +13.6% | $1.6B +12.3% | $1.4B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $83.7M +9.8% | $76.2M +5.1% | $72.5M +25.3% | $57.9M +9.5% | $52.9M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $2.2B +6.9% | $2.1B +19.0% | $1.8B +13.2% | $1.6B +12.4% | $1.4B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 96.4% -0.1pp | 96.5% +0.4pp | 96.0% -0.4pp | 96.4% +0.1pp | 96.3% | 9.8% | 28.9% | 38.3% |
| Research & Development | $825.0M -9.4% | $910.4M -12.8% | $1.0B +17.1% | $891.8M +28.6% | $693.7M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $518.7M +5.4% | $492.1M -9.3% | $542.7M +18.0% | $459.9M +14.5% | $401.7M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $1.4B -8.3% | $1.5B -6.2% | $1.6B +17.4% | $1.4B +23.4% | $1.1B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $29.1M +0.9% | $28.8M +12.0% | $25.7M +23.2% | $20.9M +53.2% | $13.6M | $374.2M | $1.2B | $631.8M |
| EBITDA | $921.8M +28.2% | $718.8M +153.8% | $283.2M +11.0% | $255.2M -17.1% | $307.8M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 39.7% +6.6pp | 33.1% +17.7pp | 15.5% -0.4pp | 15.8% -5.6pp | 21.4% | 5.6% | 46.3% | 42.0% |
| Operating Income | $872.2M +44.3% | $604.6M +253.8% | $170.9M -15.2% | $201.5M -29.7% | $286.7M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 37.6% +9.7pp | 27.9% +18.5pp | 9.3% -3.2pp | 12.5% -7.5pp | 20.0% | 16.6% | 24.1% | 22.0% |
| Interest Income | $69.2M -10.3% | $77.2M -10.8% | $86.5M +161.7% | $33.1M +331.0% | $7.7M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $0 | $0 | $0 | $0 | $0 | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $69.0M -10.4% | $77.0M -11.1% | $86.6M +163.6% | $32.9M +338.9% | $7.5M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $941.2M +38.1% | $681.6M +164.7% | $257.5M +9.9% | $234.4M -20.3% | $294.2M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 40.6% +9.1pp | 31.4% +17.4pp | 14.1% -0.5pp | 14.5% -6.0pp | 20.5% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $158.6M -1.1% | $160.4M +222.3% | $49.8M -4.4% | $52.1M -17.5% | $63.1M | $1.3B | -$1.6B | $745.2M |
| Net Income | $782.6M +50.1% | $521.3M +150.9% | $207.8M +14.0% | $182.3M -21.1% | $231.1M | $4.9B | $4.8B | $4.7B |
| Net Margin | 33.7% +9.7pp | 24.0% +12.7pp | 11.4% +0.0pp | 11.3% -4.8pp | 16.1% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $3 +60.0% | $2 +176.9% | $1 +14.0% | $1 -21.9% | $1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $3 +58.0% | $2 +170.8% | $1 +16.1% | $1 -22.2% | $1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $271.6M -6.4% | $290.0M -8.8% | $318.2M -1.0% | $321.5M +2.1% | $314.9M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $281.9M -4.8% | $296.1M -7.9% | $321.5M -1.0% | $324.6M +0.7% | $322.4M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Revolution Medicines, Inc.
NASDAQ:RVMD
$32.71B
Moderna, Inc.
NASDAQ:MRNA
$19.80B
BridgeBio Pharma, Inc.
NASDAQ:BBIO
$13.08B
Align Technology, Inc.
NASDAQ:ALGN
$12.52B
Madrigal Pharmaceuticals, Inc.
NASDAQ:MDGL
$11.08B
BioMarin Pharmaceutical Inc.
NASDAQ:BMRN
$10.81B
Bio-Techne Corporation
NASDAQ:TECH
$8.45B
Halozyme Therapeutics, Inc.
NASDAQ:HALO
$8.24B
Caris Life Sciences, Inc.
NASDAQ:CAI
$5.08B
Atrium Therapeutics, Inc.
NASDAQ:RNA
$211.60M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does EXEL generate?
Exelixis, Inc. (EXEL) reported $2.32B of revenue in fiscal 2025.
Is EXEL profitable?
Exelixis, Inc. (EXEL) reported $782.57M of net income, with a net margin of 33.7%.
Explore More
Continue the stock analysis
Jump to another research area for this company.