2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | €14B | €19B | €21B | €28B | €28B |
Cost of Revenue | €7.2B | €8.8B | €11B | €13B | €14B |
Gross Profit | €6.8B | €9.8B | €11B | €14B | €14B |
Gross Profit % | 49% | 53% | 50% | 51% | 51% |
R&D Expenses | €2.2B | €2.5B | €2.3B | €4B | €4.3B |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | €3.6B | €5.9B | €6.4B | €7.8B | €7.6B |
Dep. & Amort. | €491M | €471M | €876M | €740M | €919M |
Def. Tax | -€211M | -€420M | -€775M | -€134M | €0 |
Stock Comp. | €54M | €118M | €69M | €135M | €173M |
Chg. in WC | €532M | €4.9B | €2.5B | -€3.7B | €2.1B |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | €6B | €7B | €7.3B | €7B | €13B |
ST Investments | €1.3B | €639M | €108M | €5.4M | €5.4M |
Cash & ST Inv. | €7.4B | €7.6B | €7.4B | €7B | €13B |
Receivables | €3.3B | €4.6B | €7B | €7.3B | €4.9B |
Inventory | €4.6B | €5.2B | €7.2B | €8.9B | €11B |
Q1 2025 net sales were €7.7 billion, in line with guidance; net system sales were €5.7 billion (EUV: €3.2B, non-EUV: €2.5B), with logic accounting for 58% and memory 42%.
Gross margin for Q1 was 54%, above guidance, driven by customer productivity milestones and favorable EUV product mix; full-year gross margin expected between 51-53%, with uncertainty due to tariffs.
Q1 net system bookings were €3.9 billion (EUV: €1.2B, non-EUV: €2.8B), with logic at 60% and memory at 40%; China expected to be slightly over 25% of 2025 sales, up from low 20s previously.
ASML maintains 2025 revenue guidance of €30-35 billion and expects 2026 to be a growth year; Q2 2025 net sales expected between €7.2-7.7 billion, with installed base management sales around €2 billion.
AI demand remains a key growth driver, with strong customer investment in HPC and AI-related chips; ongoing uncertainty around tariffs and macro environment could impact results, but long-term demand outlook remains positive.