2021 | 2022 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $2.7B | $3.6B | $3.6B | $4.1B | $4.6B |
Cost of Revenue | $305M | $372M | $372M | $435M | $211M |
Gross Profit | $2.4B | $3.2B | $3.2B | $3.7B | $4.4B |
Gross Profit % | 89% | 90% | 90% | 89% | 95% |
R&D Expenses | $1B | $1.3B | $1.3B | $1.4B | $1.5B |
2021 | 2022 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $591M | $849M | $849M | $1B | $1.1B |
Dep. & Amort. | $150M | $135M | $135M | $140M | $195M |
Def. Tax | -$26M | -$108M | -$108M | -$37M | $0 |
Stock Comp. | $197M | $270M | $270M | $326M | $391M |
Chg. in WC | -$15M | $88M | $88M | -$99M | $0 |
2021 | 2022 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $928M | $882M | $882M | $1B | $2.6B |
ST Investments | $4.5M | $4.5M | $4.5M | $130M | $141M |
Cash & ST Inv. | $928M | $882M | $882M | $1.1B | $2.6B |
Receivables | $338M | $487M | $487M | $507M | $680M |
Inventory | $76M | $128M | $128M | $182M | $258M |
Cadence reported strong Q4 and FY 2024 results with 13.5% revenue growth and a 42.5% non-GAAP operating margin for the year, ending with a record backlog of $6.8 billion.
The company provided FY 2025 guidance, expecting revenue between $5.14 billion and $5.22 billion, non-GAAP operating margin of 43.25%-44.25%, and non-GAAP EPS of $6.65-$6.75.
AI-driven products like Cadence Cerebras, Vericium, and Allegro XAI are gaining traction, with significant adoption across major customers and industries, including automotive, aerospace, and defense.
Hardware demand remains robust, with strong adoption of Palladium Z3 and Protium X3 systems, particularly for AI and hyperscale applications, contributing to record hardware bookings in Q4.
The company is taking a prudent approach to China, assuming flat revenue for 2025 due to macro uncertainties, while seeing strong design activity in automotive and other sectors.