Stock Analysis on Net

Synopsys Inc. (NASDAQ:SNPS)

Income Statement
Quarterly Data

The income statement presents information on the financial results of a company business activities over a period of time. The income statement communicates how much revenue the company generated during a period and what cost it incurred in connection with generating that revenue.

Synopsys Inc., consolidated income statement (quarterly data)

US$ in thousands

Microsoft Excel
3 months ended: Jan 31, 2024 Oct 31, 2023 Jul 31, 2023 Apr 30, 2023 Jan 31, 2023 Oct 31, 2022 Jul 31, 2022 Apr 30, 2022 Jan 31, 2022 Oct 31, 2021 Jul 31, 2021 Apr 30, 2021 Jan 31, 2021 Oct 31, 2020 Jul 31, 2020 Apr 30, 2020 Jan 31, 2020 Oct 31, 2019 Jul 31, 2019 Apr 30, 2019 Jan 31, 2019 Oct 31, 2018 Jul 31, 2018 Apr 30, 2018 Jan 31, 2018
Time-based products 904,378 870,249 922,874 808,196 782,313 808,160 754,322 723,821 707,483 688,116 665,563 648,794 631,290 606,598 612,065 590,097 556,439 548,375 537,569 558,305 553,716 605,561 570,053 556,770 570,933
Upfront products 447,863 449,181 297,967 345,524 336,658 253,245 268,584 336,625 368,274 274,265 203,301 209,116 174,381 244,155 210,931 129,765 150,721 168,325 177,552 143,401 130,513 66,555 99,579 99,960 91,604
Products revenue 1,352,241 1,319,430 1,220,841 1,153,720 1,118,971 1,061,405 1,022,906 1,060,446 1,075,757 962,381 868,864 857,910 805,671 850,753 822,996 719,862 707,160 716,700 715,121 701,706 684,229 672,116 669,632 656,730 662,537
Maintenance and service 296,989 279,698 266,447 241,143 242,369 222,887 224,860 218,783 194,498 190,038 188,266 166,413 164,650 174,686 141,138 141,465 127,221 134,381 137,849 134,536 136,172 122,966 110,082 120,106 106,889
Revenue 1,649,230 1,599,128 1,487,288 1,394,863 1,361,340 1,284,292 1,247,766 1,279,229 1,270,255 1,152,419 1,057,130 1,024,323 970,321 1,025,439 964,134 861,327 834,381 851,081 852,970 836,242 820,401 795,082 779,714 776,836 769,426
Products (193,638) (213,586) (190,809) (184,732) (174,367) (173,617) (164,077) (150,690) (165,399) (152,437) (127,592) (134,738) (127,347) (142,838) (118,478) (108,207) (117,784) (112,964) (113,533) (116,010) (116,620) (113,400) (115,437) (108,199) (111,394)
Maintenance and service (115,081) (98,779) (98,299) (95,410) (91,347) (89,313) (87,774) (87,666) (78,225) (68,992) (65,604) (67,840) (68,766) (69,991) (60,812) (62,213) (61,915) (56,083) (59,496) (59,788) (58,829) (52,760) (49,790) (50,130) (50,754)
Amortization of acquired intangible assets (20,456) (19,978) (18,374) (17,872) (18,640) (19,791) (19,330) (14,455) (13,360) (13,297) (11,870) (11,408) (11,886) (11,720) (13,718) (13,845) (13,169) (13,696) (13,603) (14,881) (17,443) (24,422) (20,154) (20,450) (19,008)
Cost of revenue (329,175) (332,343) (307,482) (298,014) (284,354) (282,721) (271,181) (252,811) (256,984) (234,726) (205,066) (213,986) (207,999) (224,549) (193,008) (184,265) (192,868) (182,743) (186,632) (190,679) (192,892) (190,582) (185,381) (178,779) (181,156)
Gross margin 1,320,055 1,266,785 1,179,806 1,096,849 1,076,986 1,001,571 976,585 1,026,418 1,013,271 917,693 852,064 810,337 762,322 800,890 771,126 677,062 641,513 668,338 666,338 645,563 627,509 604,500 594,333 598,057 588,270
Research and development (552,056) (488,485) (507,402) (485,597) (465,329) (461,618) (444,826) (389,964) (383,971) (413,864) (371,146) (362,345) (357,468) (339,566) (322,602) (302,571) (314,283) (290,503) (284,804) (290,299) (271,326) (290,875) (277,402) (252,134) (264,411)
Sales and marketing (263,408) (228,982) (227,134) (222,115) (210,785) (208,448) (199,246) (191,573) (180,510) (197,681) (171,428) (172,754) (170,628) (176,499) (156,456) (146,200) (152,855) (161,170) (157,109) (158,652) (155,959) (167,325) (157,953) (147,188) (150,512)
General and administrative (138,374) (112,150) (109,714) (91,083) (97,364) (107,414) (91,461) (73,957) (81,008) (88,960) (83,846) (72,694) (77,488) (79,796) (73,516) (62,474) (68,744) (63,424) (67,382) (56,351) (42,061) (63,043) (84,336) (58,809) (56,372)
Amortization of acquired intangible assets (6,597) (8,029) (6,697) (6,582) (6,717) (6,718) (7,124) (6,912) (9,000) (8,646) (8,570) (8,313) (8,390) (9,284) (9,931) (10,250) (9,364) (10,080) (10,111) (10,316) (10,784) (10,704) (10,651) (10,736) (9,539)
Restructuring charges 1,382 (33,385) (4,140) (40,859) (311) (11,746) (18,254) (15,151) 387 1,977 (29,672) (8,751) (13,440) (19,338) (14,443) 35 (11,028) (23) (2,176) 282
Operating expenses (960,435) (836,264) (884,332) (809,517) (821,054) (784,198) (742,657) (662,717) (666,235) (727,405) (650,141) (616,106) (613,974) (604,758) (560,528) (551,167) (553,997) (538,617) (538,744) (530,061) (480,095) (542,975) (530,365) (471,043) (480,552)
Operating income 359,620 430,521 295,474 287,332 255,932 217,373 233,928 363,701 347,036 190,288 201,923 194,231 148,348 196,132 210,598 125,895 87,516 129,721 127,594 115,502 147,414 61,525 63,968 127,014 107,718
Interest and other income (expense), net 105,484 (20,830) 25,808 4,253 23,292 (5,244) 2,426 (23,913) (19,793) 8,790 11,414 21,764 28,756 (4,566) 26,256 (15,729) 12,057 1,902 5,317 18,415 (359) (9,277) 7,925 (7,715) 12,385
Income before income taxes 465,104 409,691 321,282 291,585 279,224 212,129 236,354 339,788 327,243 199,078 213,337 215,995 177,104 191,566 236,854 110,166 99,573 131,623 132,911 133,917 147,055 52,248 71,893 119,299 120,103
(Provision) benefit for income taxes (18,897) (63,196) 11,773 (21,637) (10,597) (60,572) (16,708) (45,896) (13,902) 2,059 (14,945) (21,193) (15,076) 4,989 16,057 (246) 4,488 29,091 (32,982) (15,707) 6,459 202,080 7,516 (16,827) (123,794)
Net income (loss) 446,207 346,495 333,055 269,948 268,627 151,557 219,646 293,892 313,341 201,137 198,392 194,802 162,028 196,555 252,911 109,920 104,061 160,714 99,929 118,210 153,514 254,328 79,409 102,472 (3,691)
Net loss attributed to non-controlling interest and redeemable non-controlling interest 2,905 2,695 3,197 2,962 2,909 1,943 2,980 889 346 310 254 276 317 900
Net income (loss) attributed to Synopsys 449,112 349,190 336,252 272,910 271,536 153,500 222,626 294,781 313,687 201,447 198,646 195,078 162,345 197,455 252,911 109,920 104,061 160,714 99,929 118,210 153,514 254,328 79,409 102,472 (3,691)

Based on: 10-Q (reporting date: 2024-01-31), 10-K (reporting date: 2023-10-31), 10-Q (reporting date: 2023-07-31), 10-Q (reporting date: 2023-04-30), 10-Q (reporting date: 2023-01-31), 10-K (reporting date: 2022-10-31), 10-Q (reporting date: 2022-07-31), 10-Q (reporting date: 2022-04-30), 10-Q (reporting date: 2022-01-31), 10-K (reporting date: 2021-10-31), 10-Q (reporting date: 2021-07-31), 10-Q (reporting date: 2021-04-30), 10-Q (reporting date: 2021-01-31), 10-K (reporting date: 2020-10-31), 10-Q (reporting date: 2020-07-31), 10-Q (reporting date: 2020-04-30), 10-Q (reporting date: 2020-01-31), 10-K (reporting date: 2019-10-31), 10-Q (reporting date: 2019-07-31), 10-Q (reporting date: 2019-04-30), 10-Q (reporting date: 2019-01-31), 10-K (reporting date: 2018-10-31), 10-Q (reporting date: 2018-07-31), 10-Q (reporting date: 2018-04-30), 10-Q (reporting date: 2018-01-31).

Income statement item Description The company
Revenue Amount, including tax collected from customer, of revenue from satisfaction of performance obligation by transferring promised good or service to customer. Tax collected from customer is tax assessed by governmental authority that is both imposed on and concurrent with specific revenue-producing transaction, including, but not limited to, sales, use, value-added and excise. Synopsys Inc. revenue increased from Q3 2023 to Q4 2023 and from Q4 2023 to Q1 2024.
Operating income The net result for the period of deducting operating expenses from operating revenues. Synopsys Inc. operating income increased from Q3 2023 to Q4 2023 but then slightly decreased from Q4 2023 to Q1 2024 not reaching Q3 2023 level.
Income before income taxes Amount of income (loss) from continuing operations, including income (loss) from equity method investments, before deduction of income tax expense (benefit), and income (loss) attributable to noncontrolling interest. Synopsys Inc. income before income taxes increased from Q3 2023 to Q4 2023 and from Q4 2023 to Q1 2024.
Net income (loss) attributed to Synopsys The portion of profit or loss for the period, net of income taxes, which is attributable to the parent. Synopsys Inc. net income (loss) attributed to Synopsys increased from Q3 2023 to Q4 2023 and from Q4 2023 to Q1 2024.