Analog Devices, Inc.

ADINASDAQ

$387.63

Last price · USD

Multiples use last price and FY2025 annual figures. Market cap estimated from diluted shares.

Analog Devices, Inc. income statement

Annual · USD millions except per-share data · 26 lines

Fiscal year	2025latest	2024	2023	2022	2021	CAGR
Revenue & gross profit
Revenue	11,020	9,427	12,306	12,014	7,318	+10.8%
Cost of revenue	4,246	4,046	4,428	4,210	2,462	+14.6%
Gross profit	6,773	5,381	7,877	7,804	4,856	+8.7%
Operating expenses & income
Research & development	1,766	1,488	1,660	1,701	1,296	+8.0%
SG&A (combined)	1,255	1,075	1,278	1,270	919	+8.1%
Total operating expenses	3,841	3,349	4,054	4,525	3,164	+5.0%
Cost and expenses	8,087	7,394	8,482	8,735	5,626	+9.5%
Operating income	2,932	2,033	3,823	3,279	1,692	+14.7%
Non-operating & other
Interest income	105	79	41	7	1	+204.8%
Interest expense	318	322	265	200	185	+14.5%
Net interest income	(212)	(243)	(223)	(194)	(184)	—
Non-operating income (excl. interest)	(97)	(67)	(50)	(20)	179	—
Other expenses	820	785	1,115	1,555	949	-3.6%
Total other income (expenses), net	(220)	(255)	(215)	(180)	(363)	—
Profitability
Depreciation & amortization	1,999	2,104	2,293	2,297	1,075	+16.8%
Income before tax	2,712	1,777	3,608	3,099	1,329	+19.5%
Income tax expense	445	142	293	350	(62)	—
Net income from continuing operations	2,267	1,635	3,315	2,749	1,390	+13.0%
Net income	2,267	1,635	3,315	2,749	1,390	+13.0%
Bottom line net income	2,267	1,635	3,315	2,749	1,390	+13.0%
Additional fields
Ebit	3,030	2,100	3,873	3,299	1,514	+18.9%
Ebitda	5,029	4,204	6,166	5,597	2,588	+18.1%
Eps	$4.59	$3.30	$6.60	$5.29	$3.50	+7.0%
Eps Diluted	$4.56	$3.28	$6.55	$5.25	$3.46	+7.1%
Weighted Average Shs Out	494	496	502	519	397	+5.6%
Weighted Average Shs Out Dil	497	499	506	523	401	+5.5%