Intel Corp.
INTCNASDAQ
$85.08
Last price · USD
- Market cap
- $413.1B
- P/E
- —
- EV / EBITDA
- 31.0x
- P/S
- 7.8x
- FCF yield
- -1.2%
- Div. yield
- 0.00%
Multiples use last price and FY2025 annual figures. Market cap estimated from diluted shares.
Intel Corp. income statement
Annual · USD millions except per-share data · 28 lines
| Fiscal year | 2025 | 2024 | 2023 | 2022 | 2021 | CAGR | |
|---|---|---|---|---|---|---|---|
| Revenue & gross profit | |||||||
| Revenue | 52,853 | 53,101 | 54,228 | 63,054 | 79,024 | -9.6% | |
| Cost of revenue | 34,478 | 35,756 | 32,517 | 36,188 | 35,209 | -0.5% | |
| Gross profit | 18,375 | 17,345 | 21,711 | 26,866 | 43,815 | -19.5% | |
| Operating expenses & income | |||||||
| Research & development | 13,774 | 16,546 | 16,046 | 17,528 | 15,190 | -2.4% | |
| General & administrative | 0 | 4,651 | 4,684 | 5,802 | 5,443 | — | |
| Selling & marketing | 0 | 856 | 950 | 1,200 | 1,100 | — | |
| SG&A (combined) | 4,607 | 5,507 | 5,634 | 7,002 | 6,543 | -8.4% | |
| Total operating expenses | 18,398 | 29,023 | 21,680 | 24,530 | 24,359 | -6.8% | |
| Cost and expenses | 52,876 | 64,779 | 54,135 | 60,718 | 59,568 | -2.9% | |
| Operating income | (23) | (11,678) | 93 | 2,334 | 19,456 | — | |
| Non-operating & other | |||||||
| Interest income | 1,007 | 1,805 | 1,335 | 589 | 144 | +62.6% | |
| Interest expense | 1,091 | 824 | 878 | 496 | 597 | +16.3% | |
| Net interest income | (84) | 981 | 457 | 93 | (453) | — | |
| Non-operating income (excl. interest) | (2,671) | (1,502) | (1,547) | (5,930) | (2,626) | — | |
| Other expenses | 17 | 6,970 | 0 | 0 | 2,626 | -71.6% | |
| Total other income (expenses), net | 1,580 | 468 | 669 | 5,434 | 2,247 | -8.4% | |
| Profitability | |||||||
| Depreciation & amortization | 11,706 | 11,379 | 9,602 | 13,035 | 11,792 | -0.2% | |
| Income before tax | 1,557 | (11,210) | 762 | 7,768 | 21,703 | -48.2% | |
| Income tax expense | 1,531 | 8,023 | (913) | (249) | 1,835 | -4.4% | |
| Net income from continuing operations | 26 | (19,233) | 1,675 | 8,017 | 19,868 | -81.0% | |
| Net income | (267) | (18,756) | 1,689 | 8,014 | 19,868 | — | |
| Bottom line net income | (267) | (18,756) | 1,689 | 8,014 | 19,868 | — | |
| Additional fields | |||||||
| Ebit | 2,648 | (10,176) | 1,640 | 8,264 | 22,082 | -41.2% | |
| Ebitda | 14,354 | 1,203 | 11,242 | 21,299 | 33,874 | -19.3% | |
| Eps | (0.06) | (4.38) | $0.40 | $1.95 | $4.89 | — | |
| Eps Diluted | (0.06) | (4.38) | $0.40 | $1.94 | $4.86 | — | |
| Weighted Average Shs Out | 4,856 | 4,280 | 4,190 | 4,108 | 4,059 | +4.6% | |
| Weighted Average Shs Out Dil | 4,856 | 4,280 | 4,212 | 4,123 | 4,090 | +4.4% | |