Stock Analysis on Net

Cadence Design Systems Inc. (NASDAQ:CDNS)

Income Statement 
Quarterly Data

Cadence Design Systems Inc., consolidated income statement (quarterly data)

US$ in thousands

Microsoft Excel
3 months ended: Jun 30, 2025 Mar 31, 2025 Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Oct 1, 2022 Jul 2, 2022 Apr 2, 2022 Dec 31, 2021 Oct 2, 2021 Jul 3, 2021 Apr 3, 2021 Dec 31, 2020 Sep 26, 2020 Jun 27, 2020 Mar 28, 2020
Product and maintenance 1,170,510 1,110,850 1,239,287 1,100,380 960,457 913,385 981,987 965,840 922,790 963,742 845,880 845,788 802,285 846,244 719,849 706,160 687,884 699,054 723,233 630,329 601,356 581,699
Services 104,931 131,516 116,694 115,119 100,224 95,718 86,636 57,254 53,789 57,948 53,997 56,766 55,236 55,522 53,187 44,735 40,401 36,974 36,676 36,278 37,062 36,258
Revenue 1,275,441 1,242,366 1,355,981 1,215,499 1,060,681 1,009,103 1,068,623 1,023,094 976,579 1,021,690 899,877 902,554 857,521 901,766 773,036 750,895 728,285 736,028 759,909 666,607 638,418 617,957
Cost of product and maintenance (139,298) (116,672) (157,249) (109,593) (94,363) (75,395) (71,491) (85,813) (74,218) (100,238) (69,702) (62,351) (68,717) (72,795) (47,714) (54,185) (55,842) (64,906) (55,111) (64,800) (55,669) (55,446)
Cost of services (44,869) (50,461) (62,742) (53,451) (44,907) (49,802) (32,639) (23,768) (22,640) (24,234) (23,813) (25,249) (23,948) (25,048) (21,979) (22,402) (20,917) (19,061) (18,425) (17,484) (19,546) (19,017)
Cost of revenue (184,167) (167,133) (219,991) (163,044) (139,270) (125,197) (104,130) (109,581) (96,858) (124,472) (93,515) (87,600) (92,665) (97,843) (69,693) (76,587) (76,759) (83,967) (73,536) (82,284) (75,215) (74,463)
Gross margin 1,091,274 1,075,233 1,135,990 1,052,455 921,411 883,906 964,493 913,513 879,721 897,218 806,362 814,954 764,856 803,923 703,343 674,308 651,526 652,061 686,373 584,323 563,203 543,494
Marketing and sales (200,595) (202,700) (200,406) (189,763) (186,725) (180,589) (180,368) (176,215) (167,070) (166,666) (171,817) (152,925) (139,296) (140,186) (148,068) (143,401) (135,967) (132,826) (146,502) (123,738) (120,476) (125,744)
Research and development (442,057) (439,102) (392,026) (407,369) (370,740) (378,958) (367,443) (369,642) (354,416) (350,295) (350,423) (323,629) (286,597) (290,895) (288,953) (289,105) (285,227) (270,992) (290,309) (250,934) (250,821) (241,668)
General and administrative (69,029) (63,098) (78,550) (71,581) (63,436) (68,716) (75,742) (58,556) (54,605) (53,527) (68,065) (73,688) (51,426) (48,937) (65,743) (42,990) (40,333) (39,952) (49,264) (35,928) (35,641) (33,592)
Amortization of acquired intangibles (9,204) (8,922) (9,153) (9,148) (6,667) (5,407) (4,981) (4,612) (4,302) (4,267) (4,927) (3,946) (4,633) (4,964) (4,979) (5,000) (5,030) (4,631) (4,775) (4,438) (4,590) (4,206)
Loss related to contingent liability (128,545)
Restructuring (47) 109 1,020 (24,538) 33 (280) 569 (11,582) (13) (14) (16) (12) 80 222 469 277 (10,544) (13) 275 1,067
Income from operations 241,797 361,520 456,875 350,056 293,876 249,956 336,528 292,906 299,328 322,463 211,117 260,752 282,888 318,929 195,680 194,034 185,438 203,937 184,979 169,272 151,950 139,351
Interest expense (28,948) (29,118) (29,907) (24,495) (12,905) (8,692) (8,989) (9,059) (8,877) (9,260) (9,082) (5,463) (4,281) (4,108) (4,251) (4,196) (4,316) (4,217) (4,873) (5,325) (5,914) (4,637)
Other income (expense), net 67,758 23,290 9,684 7,853 34,739 68,779 34,523 16,106 7,973 8,284 8,490 (3,017) (5,962) (4,900) 2,625 (1,143) 2,143 2,701 6,083 1,766 4,630 (4,534)
Income before provision for income taxes 280,607 355,692 436,652 333,414 315,710 310,043 362,062 299,953 298,424 321,487 210,525 252,272 272,645 309,921 194,054 188,695 183,265 202,421 186,189 165,713 150,666 130,180
Provision for income taxes (120,556) (82,113) (96,442) (95,303) (86,190) (62,400) (38,163) (45,632) (77,304) (79,683) 29,867 (65,967) (85,725) (74,586) (17,475) (12,388) (27,365) (15,252) (12,451) (4,083) (19,378) (6,192)
Net income 160,051 273,579 340,210 238,111 229,520 247,643 323,899 254,321 221,120 241,804 240,392 186,305 186,920 235,335 176,579 176,307 155,900 187,169 173,738 161,630 131,288 123,988

Based on: 10-Q (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-10-01), 10-Q (reporting date: 2022-07-02), 10-Q (reporting date: 2022-04-02), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-10-02), 10-Q (reporting date: 2021-07-03), 10-Q (reporting date: 2021-04-03), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-26), 10-Q (reporting date: 2020-06-27), 10-Q (reporting date: 2020-03-28).


The quarterly data reveals significant variability in both revenue and expense components over the observed periods, reflecting dynamic operational and market conditions.

Revenue Trends
Total revenue shows a generally upward trend from around $618 million in March 2020 to peaks exceeding $1.35 billion in late 2024, indicating strong growth. Revenue from the product and maintenance segment consistently dominates and exhibits substantial growth, particularly rising from $581 million in early 2020 to over $1.23 billion by mid-2025. Services revenue also increases, though more moderately and with more fluctuations, reaching over $130 million by mid-2025 from approximately $36 million initially.
Cost of Revenue and Gross Margin
Cost of revenue follows an increasing pattern roughly proportional to revenue growth, rising significantly from about $74 million to nearly $184 million in mid-2025. The cost components for product/maintenance and services display similar upward movement, with occasional variability in certain quarters. Despite rising costs, gross margin expands in absolute terms from $543 million in early 2020 to over $1.09 billion by the end of 2025, although some quarterly dips suggest fluctuating efficiency or cost management challenges.
Operating Expenses
Marketing and sales expenses steadily increase from roughly $126 million to about $201 million, reflecting aggressive market engagement or expansion efforts. Research and development (R&D) expenses remain consistently high throughout the periods, increasing from approximately $242 million to over $442 million, underlining a sustained investment in innovation and product development. General and administrative costs show variability but a rising trend, indicating growing operational complexity. Amortization of acquired intangibles remains relatively stable with a slight upward drift, which may reflect ongoing amortization schedules.
Profitability and Income Measures
Income from operations exhibits substantial growth, rising from around $139 million to peaks exceeding $456 million, indicating improving core operational profitability. Income before taxes mirrors this trend, although some quarters show a decline likely influenced by non-operating items. Provision for income taxes fluctuates significantly, with some quarters showing negative values (indicating tax benefits or adjustments) and others large positive provisions, reflecting variability in tax positions and possibly discrete tax events.
Net Income
Net income generally trends upward, ascending from approximately $124 million early on to highs over $340 million in late 2024. However, some quarters late in the timeline reveal sharp declines, illustrating volatility that may be linked to tax provisions, one-time expenses, or other non-operating factors.
Other Financial Insights
Interest expense remains present and somewhat variable, generally increasing over time, indicating elevated borrowing or financing costs. Notably, there is a significant loss recorded related to contingent liability in the most recent quarter, which impacts financial results negatively. Also, restructuring charges show minor sporadic impacts, usually small but with an outlier around Q3 2024, indicating occasional organizational or operational changes.

Overall, the company demonstrates strong revenue expansion, particularly in its core product segment, with cost growth largely in line with revenues. Investment in R&D and sales is robust, supporting growth but also exerting pressure on operating margins. Profitability is strong but subject to occasional volatility driven by tax effects, interest expenses, and exceptional items such as contingent liabilities and restructuring charges.