Synopsys Income Statement

Financials in millions USD. Fiscal year is November - October.

Millions USD. Fiscal year is Nov - Oct.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan '26 Jan 31, 2026	Oct '25 Oct 31, 2025	Oct '24 Oct 31, 2024	Oct '23 Oct 31, 2023	Oct '22 Oct 31, 2022	Oct '21 Oct 31, 2021
Revenue	8,008	7,054	6,127	5,318	4,616	4,204
Revenue Growth (YoY)	31.88%	15.12%	15.22%	15.21%	9.79%	14.08%
Cost of Revenue	1,439	1,312	1,137	985.56	853.34	813.32
Gross Profit	6,568	5,742	4,990	4,332	3,762	3,391
Selling, General & Admin	2,047	1,844	1,428	1,102	956.28	1,035
Research & Development	2,641	2,479	2,082	1,850	1,590	1,505
Amortization of Goodwill & Intangibles	896.02	504.38	70.73	54.58	56.31	82.38
Operating Expenses	5,584	4,828	3,581	3,006	2,602	2,623
Operating Income	984.42	914.93	1,409	1,326	1,160	768.2
Interest Expense	-598.31	-446.73	-36.83	-2.7	-1.7	-3.37
Interest & Investment Income	259.4	277.68	67.02	36.67	8.55	2.44
Currency Exchange Gain (Loss)	-4.05	1.84	6.29	-1.53	4.69	5.29
Other Non Operating Income (Expenses)	61.25	48.76	64.68	-0.21	-56.8	66.36
EBT Excluding Unusual Items	702.7	796.49	1,510	1,359	1,115	838.92
Merger & Restructuring Charges	-118.28	-	-	-53.09	-11.22	-33.41
Gain (Loss) on Sale of Investments	-3.64	-3.64	55.08	-	-	-
Gain (Loss) on Sale of Assets	600.29	600.29	1.91	-	-	-
Asset Writedown	-	-	-53.5	-	-	-
Pretax Income	1,181	1,393	1,514	1,305	1,103	805.51
Income Tax Expense	76.62	55.99	99.72	90.19	139.39	49.16
Earnings From Continuing Operations	1,104	1,337	1,414	1,215	964.07	756.36
Earnings From Discontinued Operations	-3.9	-3.9	821.67	2.84	14.37	-
Net Income to Company	1,101	1,333	2,236	1,218	978.44	756.36
Minority Interest in Earnings	0.94	-1.03	27.57	11.76	6.16	1.16
Net Income	1,101	1,332	2,263	1,230	984.59	757.52
Net Income to Common	1,101	1,332	2,263	1,230	984.59	757.52
Net Income Growth	-47.80%	-41.14%	84.03%	24.91%	29.98%	14.02%
Shares Outstanding (Basic)	173	164	153	152	153	153
Shares Outstanding (Diluted)	174	166	156	155	156	157
Shares Change (YoY)	11.62%	6.23%	0.48%	-0.82%	-0.54%	1.05%
EPS (Basic)	6.38	8.13	14.78	8.08	6.44	4.96
EPS (Diluted)	6.33	8.05	14.52	7.93	6.29	4.81
EPS Growth	-53.17%	-44.58%	83.13%	26.01%	30.81%	12.65%
Free Cash Flow	2,279	1,349	1,268	1,514	1,602	1,399
Free Cash Flow Per Share	13.07	8.14	8.13	9.75	10.24	8.89
Gross Margin	82.02%	81.41%	81.44%	81.47%	81.51%	80.66%
Operating Margin	12.29%	12.97%	23.00%	24.94%	25.13%	18.27%
Profit Margin	13.76%	18.89%	36.94%	23.13%	21.33%	18.02%
Free Cash Flow Margin	28.46%	19.13%	20.69%	28.46%	34.71%	33.27%
EBITDA	1,615	1,328	1,599	1,526	1,343	921.76
EBITDA Margin	20.17%	18.83%	26.10%	28.69%	29.10%	21.93%
D&A For EBITDA	630.64	413.22	190.27	199.46	183.15	153.56
EBIT	984.42	914.93	1,409	1,326	1,160	768.2
EBIT Margin	12.29%	12.97%	23.00%	24.94%	25.13%	18.27%
Effective Tax Rate	6.49%	4.02%	6.59%	6.91%	12.63%	6.10%
Revenue as Reported	8,008	7,054	6,127	5,318	4,616	4,204

Source: S&P Global Market Intelligence. Standard template. Financial Sources.