-
Income Statement
-
Balance Sheet
-
Cashflow Statement
-
Profitability
-
Ratios
Synopsys Income Statement
| Chart | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|
| Revenue |
|
$3.69B | $4.20B | $5.08B | $5.84B | $6.13B |
| Cost of Revenue |
|
$794.69M | $861.78M | $1.06B | $1.22B | $1.25B |
| Gross Profit |
|
$2.89B | $3.34B | $4.02B | $4.62B | $4.88B |
| Research & Development |
|
$1.28B | $1.50B | $1.68B | $1.95B | $2.08B |
| Selling,General & Administrative |
|
$916.54M | $1.04B | $1.13B | $1.30B | $1.43B |
| Operating Expense |
|
$2.23B | $2.57B | $2.84B | $3.35B | $3.51B |
| Operating Income |
|
$620.14M | $734.79M | $1.16B | $1.27B | $1.36B |
| Net Income |
|
$664.35M | $757.52M | $984.59M | $1.23B | $2.26B |
Synopsys Balance Sheet
| Chart | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|
| Cash and Cash Equivalents |
|
$1.24B | $1.58B | $1.57B | $1.59B | $4.05B |
| Inventories |
|
$192.33M | $229.02M | $211.93M | $325.59M | $361.85M |
| Total Current Assets |
|
$2.55B | $2.81B | $3.01B | $3.43B | $6.47B |
| Property,Plant and Equipment |
|
$949.64M | $965.65M | $1.04B | $1.13B | $1.13B |
| Goodwill |
|
$3.37B | $3.58B | $3.84B | $4.07B | $3.45B |
| Total Assets |
|
$8.03B | $8.75B | $9.42B | $10.33B | $13.07B |
| Total Liabilities |
|
$3.12B | $3.45B | $3.86B | $4.15B | $4.05B |
| Retained Earnings |
|
$3.80B | $4.55B | $5.53B | $6.74B | $8.98B |
| Total Shareholder Equity |
|
$4.91B | $5.30B | $5.52B | $6.15B | $8.99B |
| Common Stock |
|
$1.53M | $1.53M | $1.52M | $1.52M | $1.54M |
Synopsys Cash flow
| Chart | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|
| Depreciation & Amortization |
|
$209.99M | $203.68M | $228.41M | $247.12M | $295.07M |
| Dividends Payout |
|
- | - | - | - | - |
| Capital Expenditures (Capex) |
|
-$158.76M | -$95.74M | -$139.08M | -$191.82M | -$123.16M |
| Free Cash Flow (FCF) |
|
$832.55M | $1.40B | $1.60B | $1.51B | $1.28B |
Synopsys Profitability
| Chart | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|
| Gross Profit |
|
$2.89B | $3.34B | $4.02B | $4.62B | $4.88B |
| Gross Profit Margin (%) |
|
78.44% | 79.50% | 79.07% | 79.08% | 79.68% |
| Operating Income |
|
$620.14M | $734.79M | $1.16B | $1.27B | $1.36B |
| Operating Income Margin (%) |
|
16.83% | 17.48% | 22.87% | 21.72% | 22.13% |
| Net Income |
|
$664.35M | $757.52M | $984.59M | $1.23B | $2.26B |
| Net Income Margin (%) |
|
18.03% | 18.02% | 19.38% | 21.05% | 36.94% |
| EBITDA |
|
$857.40M | $1.10B | $1.44B | $1.65B | $1.36B |
| EBITDA Margin (%) |
|
24.48% | 23.91% | 27.84% | 28.20% | 22.13% |
Synopsys Ratios
| Chart | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|
| Return on Equity (ROE) |
|
13.54% | 14.31% | 17.85% | 20.01% | 25.17% |
| Return on Assets (ROA) |
|
8.27% | 8.66% | 10.45% | 11.90% | 17.31% |
| Debt to Equity |
|
13.52% | 12.59% | 11.90% | 11.19% | 7.61% |
| Debt to total asset |
|
8.26% | 7.62% | 6.97% | 6.66% | 5.24% |
| Enterprise value to revenue |
|
8.62 | 11.80 | 8.66 | 12.10 | 12.31 |
| Enterprise value to EBITDA |
|
37.03 | 45.05 | 30.66 | 42.89 | 55.65 |
| Enterprise value |
|
$31.75B | $49.60B | $44.00B | $70.67B | $75.44B |
| Cash to Debt |
|
149.41% | 223.86% | 264.93% | 247.64% | 205.57% |
| Tax Rate (%) |
|
-3.96% | 6.10% | 12.29% | 6.43% | 6.59% |
| Payout Ratio |
|
- | - | - | - | - |
