Stock Analysis on Net

Cadence Design Systems Inc. (NASDAQ:CDNS)

$24.99

Income Statement

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Cadence Design Systems Inc., consolidated income statement

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Product and maintenance
Services
Revenue
Cost of product and maintenance
Cost of services
Cost of revenue
Gross margin
Marketing and sales
Research and development
General and administrative
Amortization of acquired intangibles
Restructuring
Income from operations
Interest expense
Interest income
Gains (losses) on investments
Gains (losses) on securities in NQDC trust
Gains (losses) on foreign exchange
Other expense, net
Other income (expense), net
Income before provision for income taxes
Provision for income taxes
Net income

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).


Revenue and Segment Performance
The total revenue demonstrated a consistent upward trend over the five-year period, increasing from approximately $2.68 billion in 2020 to about $4.64 billion in 2024. Product and maintenance revenue showed steady growth each year, rising from $2.54 billion in 2020 to $4.21 billion in 2024. Service revenue also exhibited significant growth, more than doubling from roughly $146 million in 2020 to $428 million in 2024, indicating an expanding service segment contribution to total revenue.
Cost and Gross Margin Trends
Costs associated with product and maintenance increased from $231 million in 2020 to $436 million in 2024, while service-related costs rose notably from $74 million to $211 million over the same period. The total cost of revenue increased substantially, yet gross margin maintained an increasing trend, improving from about $2.38 billion in 2020 to $3.99 billion in 2024. This suggests effective cost management relative to revenue growth, maintaining a strong gross profitability position.
Operating Expenses
Operating expenses also trended upward: marketing and sales expenses increased from $516 million in 2020 to $757 million in 2024, reflecting possible investments in customer acquisition and brand development. Research and development costs consistently rose from $1.03 billion to $1.55 billion, indicating sustained focus on innovation and product development. General and administrative expenses increased from $154 million to $282 million, which may reflect scaling administrative activities accompanying growth. Amortization of acquired intangibles remained relatively stable in earlier years but showed a spike in 2024, potentially linked to acquisitions or asset revaluation.
Income from Operations
Income from operations exhibited strong growth, increasing from $646 million in 2020 to approximately $1.35 billion in 2024. The upward trajectory reflects a combination of robust revenue growth outpacing the increases in costs and operating expenses, suggesting improving operational efficiency and profitability.
Financial Income and Expenses
Interest expense increased substantially from $21 million in 2020 to $76 million in 2024, indicating higher debt levels or increased cost of borrowing. Conversely, interest income rose significantly from $3.8 million to $62.5 million, improving net interest results. Gains and losses on investments and securities displayed volatility, with slight gains recorded in recent years. Gains on investments particularly surged in 2023 and 2024, contributing positively to other income. Foreign exchange losses increased negatively in recent years, impacting overall other expense categories.
Other Income and Net Effects
The net other income category showed strong positive growth, from $7.9 million in 2020 to $121 million in 2024, fueled largely by gains on investments and securities, partially offset by growing foreign exchange losses and other expenses.
Income Before Taxes and Net Income
Income before provision for income taxes rose from $633 million in 2020 to nearly $1.40 billion in 2024, reinforcing the strong operational and financial performance. Provision for income taxes rose sharply from $42 million to $340 million over the period, resulting in net income growth from $591 million in 2020 to $1.06 billion in 2024, reflecting effective tax management alongside increased profitability.
Overall Summary
The data reflect a company experiencing sustained growth in both revenues and profitability. The continuous increase in revenue from both product and services segments, coupled with expanding gross margins and controlled operating expenses, has driven strong income growth. Rising interest expenses and tax provisions present areas for careful monitoring but have not impeded the overall upward financial trajectory. The notable increases in research and development and marketing expenditures underscore a commitment to innovation and market expansion. Gains on investments and other income sources have also provided supplementary financial benefits in recent years.