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: Sep 30, 2025 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 1,207,703 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 131,135 104,931 131,516 116,694 115,119 100,224 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 1,338,838 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 (118,702) (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 (63,493) (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 (182,195) (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 1,156,643 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 (192,560) (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 (423,031) (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 (78,035) (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 (10,233) (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 (27,394) (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 425,390 241,797 361,520 456,875 350,056 293,876 249,956 336,528 292,906 299,328 322,463 211,117 260,752 282,888 318,929 195,680 194,034 185,438 203,937 184,979 169,272 151,950 139,351
Interest expense (29,035) (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 (3,572) 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 392,783 280,607 355,692 436,652 333,414 315,710 310,043 362,062 299,953 298,424 321,487 210,525 252,272 272,645 309,921 194,054 188,695 183,265 202,421 186,189 165,713 150,666 130,180
Provision for income taxes (105,661) (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 287,122 160,051 273,579 340,210 238,111 229,520 247,643 323,899 254,321 221,120 241,804 240,392 186,305 186,920 235,335 176,579 176,307 155,900 187,169 173,738 161,630 131,288 123,988

Based on: 10-Q (reporting date: 2025-09-30), 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 analysis of the financial data reveals several notable trends and patterns across key metrics over successive quarterly periods.

Revenue and Segments
Overall revenue exhibits a general upward trend from early 2020 through the most recent quarters, despite some fluctuations. Product and maintenance revenue consistently represents the lion’s share, showing steady growth with notable acceleration beginning in early 2022 and continuing into 2025. Services revenue maintains a smaller proportion but shows progressive increases, particularly marked from 2023 onwards, including an especially sharp rise in Q4 2023.
Cost Structure
Costs associated with product and maintenance have generally increased in absolute terms, with significant spikes particularly in late 2024 and early 2025, indicating rising expenses that may be related to scaling operations or increased input costs. The cost of services also follows an upward trajectory, with noticeable volatility, especially around late 2023 and 2024. Total cost of revenue, aggregating product and services costs, mirrors these patterns and has increased at a pace roughly proportional to revenue growth.
Profitability Measures
Gross margin has steadily improved from 2020 into mid-2023, peaking during periods corresponding to strong revenue growth. However, there is variability evident in later periods, with some declines in margin correlating with increased costs. Income from operations peaks markedly in early 2023 and fluctuates thereafter, showing episodic declines associated with rising costs and expenses. Despite these fluctuations, operational income levels remain robust over the duration.
Operating Expenses
Marketing and sales expenses display some variation but generally increase over time, reflecting sustained investment in customer acquisition and retention efforts. Research and development expenses remain consistently high, with a slight upward trend indicative of ongoing product innovation and development activities. General and administrative costs exhibit more volatility, notably peaking in late 2020 and again at various points through 2023 and 2024, suggesting possible organizational restructuring or scaling costs.
Amortization and Non-Recurring Items
Amortization of acquired intangibles remains relatively stable with a slight upward drift, likely linked to acquisitions or capitalized development costs. Restructuring charges appear intermittently, with some quarters showing substantial negative amounts, indicating ongoing organizational adjustments. A single significant loss related to a contingent liability is recorded in late 2025, which may impact net results for that period.
Net Income and Taxes
Net income follows a generally upward trend through 2023, reaching peaks in early 2024, before experiencing notable volatility in subsequent quarters. Tax provisions are highly variable with some quarters showing negative values, possibly due to tax benefits or adjustments, and others witnessing steep increases reflecting higher pre-tax income or changes in tax rates or liabilities.
Other Income and Interest Expense
Interest expenses are relatively stable in earlier periods but show marked increases particularly in 2024 and 2025. Other income (expense), net, is volatile with significant positive and negative swings, contributing episodically to overall profitability variations. Substantial positive spikes in other income in early to mid-2024 enhance income before taxes during those intervals.

In summary, the company demonstrates solid revenue growth driven predominantly by its main product and maintenance segment, supported by steadily growing services revenue. Cost pressures, including rising costs of revenue and operating expenses, impact operating margins but the company maintains healthy profitability levels overall. Fluctuations in tax provision and other income items contribute to variability in net income. Periodic restructuring activities and a significant contingent liability loss near the end of the horizon suggest areas requiring management attention.