Stock Analysis on Net

Analog Devices Inc. (NASDAQ:ADI)

Income Statement 
Quarterly Data

Analog Devices Inc., consolidated income statement (quarterly data)

US$ in thousands

Microsoft Excel
3 months ended: May 2, 2026 Jan 31, 2026 Nov 1, 2025 Aug 2, 2025 May 3, 2025 Feb 1, 2025 Nov 2, 2024 Aug 3, 2024 May 4, 2024 Feb 3, 2024 Oct 28, 2023 Jul 29, 2023 Apr 29, 2023 Jan 28, 2023 Oct 29, 2022 Jul 30, 2022 Apr 30, 2022 Jan 29, 2022 Oct 30, 2021 Jul 31, 2021 May 1, 2021 Jan 30, 2021 Oct 31, 2020 Aug 1, 2020 May 2, 2020 Feb 1, 2020
Revenue 3,623,465 3,160,263 3,076,117 2,880,348 2,640,068 2,423,174 2,443,205 2,312,209 2,159,039 2,512,704 2,716,484 3,076,495 3,262,930 3,249,630 3,247,716 3,109,880 2,972,064 2,684,293 2,339,568 1,758,853 1,661,407 1,558,458 1,526,295 1,456,136 1,317,060 1,303,565
Cost of sales (1,183,667) (1,115,287) (1,134,300) (1,090,600) (1,028,458) (992,871) (1,027,077) (1,000,970) (979,004) (1,038,763) (1,069,768) (1,114,880) (1,118,384) (1,125,289) (1,104,901) (1,066,738) (1,027,544) (1,282,296) (1,217,748) (537,669) (524,770) (513,087) (503,211) (483,558) (470,386) (455,423)
Gross margin 2,439,798 2,044,976 1,941,817 1,789,748 1,611,610 1,430,303 1,416,128 1,311,239 1,180,035 1,473,941 1,646,716 1,961,615 2,144,546 2,124,341 2,142,815 2,043,142 1,944,520 1,401,997 1,121,820 1,221,184 1,136,637 1,045,371 1,023,084 972,578 846,674 848,142
Research and development (509,323) (467,400) (467,021) (454,251) (441,837) (402,892) (378,903) (362,671) (354,862) (391,427) (406,594) (423,751) (415,754) (414,095) (421,008) (431,829) (420,901) (426,780) (399,121) (306,617) (302,238) (288,150) (280,239) (260,794) (252,413) (257,073)
Selling, marketing, general and administrative (362,810) (345,253) (342,168) (325,706) (302,669) (284,796) (277,220) (257,213) (244,129) (290,078) (288,936) (334,113) (324,251) (326,284) (336,560) (326,942) (305,308) (297,365) (317,455) (206,076) (206,612) (185,275) (165,115) (153,753) (141,775) (199,280)
Amortization of intangibles (187,985) (187,315) (187,417) (187,415) (187,415) (187,415) (187,754) (187,754) (188,944) (190,332) (202,736) (250,719) (253,021) (253,142) (252,865) (252,864) (253,476) (253,367) (213,594) (107,783) (107,786) (107,648) (108,007) (107,077) (107,146) (107,225)
Special charges, net (47,982) (4,348) (1,745) (63,887) (2,859) (12,282) (5,977) (16,140) (114,035) (23,539) (23,136) (29,906) (138,201) (46,674) (59,728) (92,645) 8,938 (311) (438) (8,051) (31,830) (1,320) (11,136)
Operating expenses (1,060,118) (1,047,950) (996,606) (971,720) (933,666) (938,990) (846,736) (819,920) (793,912) (887,977) (1,012,301) (1,032,122) (1,016,162) (993,521) (1,040,339) (1,149,836) (1,026,359) (1,037,240) (1,022,815) (611,538) (616,947) (581,511) (561,412) (553,454) (502,654) (574,714)
Operating income 1,379,680 997,026 945,211 818,028 677,944 491,313 569,392 491,319 386,123 585,964 634,415 929,493 1,128,384 1,130,820 1,102,476 893,306 918,161 364,757 99,005 609,646 519,690 463,860 461,672 419,124 344,020 273,428
Interest expense (87,619) (86,345) (88,157) (79,592) (74,703) (75,264) (82,804) (85,179) (77,103) (77,141) (71,590) (69,346) (63,252) (60,453) (47,707) (51,189) (49,548) (51,964) (54,621) (44,659) (43,066) (42,479) (48,593) (45,914) (49,985) (48,813)
Loss on extinguishment of debt (215,150)
Interest income 28,565 32,257 32,971 27,083 21,725 23,487 27,947 26,432 15,269 9,169 9,089 8,794 12,575 10,829 4,328 1,797 563 218 421 300 290 209 527 504 1,334 1,940
Other, net 4,202 2,933 (2,826) (2,110) 962 (3,960) 1,793 (9,581) 314 (4,574) (128) 5,880 10,216 (7,723) (11,085) 4,023 10,069 10,544 14,178 6,991 (929) 15,028 3,704 (685) (308) (338)
Nonoperating income (expense) (54,852) (51,155) (58,012) (54,619) (52,016) (55,737) (53,064) (68,328) (61,520) (72,546) (62,629) (54,672) (40,461) (57,347) (54,464) (45,369) (38,916) (41,202) (255,172) (37,368) (43,705) (27,242) (44,362) (46,095) (48,959) (47,211)
Income before income taxes 1,324,828 945,871 887,199 763,409 625,928 435,576 516,328 422,991 324,603 513,418 571,786 874,821 1,087,923 1,073,473 1,048,012 847,937 879,245 323,555 (156,167) 572,278 475,985 436,618 417,310 373,029 295,061 226,217
(Provision for) benefit from income taxes (148,478) (115,045) (99,461) (244,891) (56,158) (44,260) (38,256) (30,759) (22,361) (50,691) (73,356) 2,198 (110,267) (111,999) (111,786) (98,952) (95,972) (43,478) 231,854 (68,967) (53,080) (48,099) (30,784) (10,364) (27,365) (22,343)
Net income 1,176,350 830,826 787,738 518,518 569,770 391,316 478,072 392,232 302,242 462,727 498,430 877,019 977,656 961,474 936,226 748,985 783,273 280,077 75,687 503,311 422,905 388,519 386,526 362,665 267,696 203,874

Based on: 10-Q (reporting date: 2026-05-02), 10-Q (reporting date: 2026-01-31), 10-K (reporting date: 2025-11-01), 10-Q (reporting date: 2025-08-02), 10-Q (reporting date: 2025-05-03), 10-Q (reporting date: 2025-02-01), 10-K (reporting date: 2024-11-02), 10-Q (reporting date: 2024-08-03), 10-Q (reporting date: 2024-05-04), 10-Q (reporting date: 2024-02-03), 10-K (reporting date: 2023-10-28), 10-Q (reporting date: 2023-07-29), 10-Q (reporting date: 2023-04-29), 10-Q (reporting date: 2023-01-28), 10-K (reporting date: 2022-10-29), 10-Q (reporting date: 2022-07-30), 10-Q (reporting date: 2022-04-30), 10-Q (reporting date: 2022-01-29), 10-K (reporting date: 2021-10-30), 10-Q (reporting date: 2021-07-31), 10-Q (reporting date: 2021-05-01), 10-Q (reporting date: 2021-01-30), 10-K (reporting date: 2020-10-31), 10-Q (reporting date: 2020-08-01), 10-Q (reporting date: 2020-05-02), 10-Q (reporting date: 2020-02-01).


Revenue exhibits a cyclical trajectory characterized by an initial expansion phase, a subsequent contraction, and a recent period of acceleration. From early 2020, revenue grew steadily from approximately 1.3 billion USD per quarter, peaking at 3.25 billion USD by January 2023. A downturn followed, with revenue declining to a trough of 2.16 billion USD by May 2024. Since that period, a consistent recovery has been observed, with revenue reaching a peak of 3.62 billion USD by May 2026.

Gross Profitability and Margin Trends
Gross margin performance generally mirrored revenue trends but showed significant expansion in early 2022, where gross profit reached 1.94 billion USD. Despite the revenue contraction between 2023 and 2024, gross margins remained resilient relative to historical norms before surging to a period high of 2.44 billion USD in May 2026, indicating improved pricing power or cost efficiencies during the recovery phase.
Operating Expense Analysis
Research and development (R&D) expenses demonstrate a long-term upward trend, increasing from 257 million USD in February 2020 to 509 million USD by May 2026, reflecting a sustained commitment to product innovation. Selling, general, and administrative (SG&A) expenses followed a similar growth pattern, though they remained more volatile. A notable structural shift occurred in October 2021, where amortization of intangibles doubled from approximately 107 million USD to 213 million USD, suggesting the integration of a significant acquisition.
Operating Income and Volatility
Operating income experienced significant volatility, particularly in October 2021, when it dropped to 99 million USD due to a surge in amortization and special charges. However, the company achieved strong operational performance in late 2022 and early 2023, with quarterly operating income exceeding 1.1 billion USD. The most recent data indicates a sharp increase in operational efficiency, with operating income reaching 1.38 billion USD by May 2026.
Net Income and Non-Operating Impacts
Net income was heavily influenced by non-recurring items and tax provisions. A significant outlier occurred in October 2021, where a loss on the extinguishment of debt totaling 215 million USD substantially suppressed net income to 75.7 million USD. Interest income has grown considerably over the analysis period, rising from under 2 million USD per quarter to over 32 million USD by late 2025. Net income has seen a strong recovery in the most recent quarters, culminating in 1.18 billion USD in May 2026.

The financial profile indicates a transition from a high-growth phase into a period of correction, followed by a robust recovery. The scaling of operating expenses, particularly R&D and amortization, suggests a larger organizational footprint than in 2020. The most recent quarters demonstrate a strong alignment between revenue growth and bottom-line expansion, resulting in record net income levels.

AI Ask an analyst for more