Synopsys, Inc. provides electronic design automation software products used to design and test integrated circuits. The company offers Fusion Design Platform that provides digital design implementation solutions; Verification Continuum Platform that provides virtual prototyping, static and formal verification, simulation, emulation, field programmable gate array (FPGA)-based prototyping, and debug solutions; and FPGA design products that are programmed to perform specific functions. It also provides intellectual property (IP) solutions for USB, PCI Express, DDR, Ethernet, SATA, MIPI, HDMI, and Bluetooth low energy applications; analog IP, including data converters and audio codecs; and system-on-chip (SoC) infrastructure IP, datapath and building block IP, and verification IP products, as well as mathematical and floating-point components, and Arm AMBA interconnect fabric and peripherals. In addition, the company offers logic libraries and embedded memories; configurable processor cores and application-specific instruction-set processor tools for embedded applications; IP subsystems for audio, sensor, and data fusion functionality; and security IP solutions. Further, it provides Platform Architect solutions for SoC architecture analysis and optimization; virtual prototyping solutions; and HAPS FPGA-based prototyping systems, as well as a series of tools used in the design of optical systems and photonic devices. Additionally, the company offers security testing, managed services, programs and professional services, and training that enable its customers to detect and remediate security vulnerabilities, and defects in the software development lifecycle, as well as manufacturing solutions. It serves electronics, financial services, automotive, medicine, energy, and industrial areas. The company was incorporated in 1986 and is headquartered in Mountain View, California.

Synopsys, Inc.

Time-Based Products

Time-Based Products %Chg

Time-Based Products Common Size

Upfront Products

Upfront Products %Chg

Upfront Products Common Size

Total Products Revenue

Total Products Revenue %Chg

Total Products Revenue Common Size

Maintenance and Service

Maintenance and Service %Chg

Maintenance and Service Common Size

Total Revenue

Total Revenue %Chg

Total Revenue Common Size

Products

Products %Chg

Products Common Size

Amortization of Acquired Intangible Assets

Amortization of Acquired Intangible Assets %Chg

Amortization of Acquired Intangible Assets Common Size

Total Cost of Revenue

Total Cost of Revenue %Chg

Total Cost of Revenue Common Size

Gross Margin

Gross Margin %Chg

Gross Margin Common Size

Research and Development

Research and Development %Chg

Research and Development Common Size

Sales and Marketing

Sales and Marketing %Chg

Sales and Marketing Common Size

General and Administrative

General and Administrative %Chg

General and Administrative Common Size

In-Process Research and Development

In-Process Research and Development %Chg

In-Process Research and Development Common Size

Restructuring Charges

Restructuring Charges %Chg

Restructuring Charges Common Size

Total Operating Expenses

Total Operating Expenses %Chg

Total Operating Expenses Common Size

Operating Income

Operating Income %Chg

Operating Income Common Size

Other Income, Net

Other Income, Net %Chg

Other Income, Net Common Size

Income Before Income Taxes

Income Before Income Taxes %Chg

Income Before Income Taxes Common Size

Provision for Income Taxes

Provision for Income Taxes %Chg

Provision for Income Taxes Common Size

Net Income from Continuing Operations

Net Income from Continuing Operations %Chg

Net Income from Continuing Operations Common Size

Income (Loss) from Discontinued Operations, Net of Income Taxes

Income (Loss) from Discontinued Operations, Net of Income Taxes %Chg

Income (Loss) from Discontinued Operations, Net of Income Taxes Common Size

Less: Net Income (Loss) Attributed to Non-Controlling Interest and Redeemable Non-Controlling Interest

Less: Net Income (Loss) Attributed to Non-Controlling Interest and Redeemable Non-Controlling Interest %Chg

Less: Net Income (Loss) Attributed to Non-Controlling Interest and Redeemable Non-Controlling Interest Common Size

Net Income

Net Income %Chg

Net Income Common Size

Continuing Operations

Continuing Operations %Chg

Continuing Operations Common Size

Discontinued Operations

Discontinued Operations %Chg

Discontinued Operations Common Size

Net Income Attributed to Synopsys

Net Income Attributed to Synopsys %Chg

Net Income Attributed to Synopsys Common Size

Basic Net Income per Share

Basic Net Income per Share %Chg

Basic Net Income per Share Common Size

Diluted Net Income per Share

Total Revenues

Total Revenues %Chg

Total Revenues Common Size

Cost of Sales

Cost of Sales %Chg

Cost of Sales Common Size

Gross Profit

Gross Profit %Chg

Gross Profit Common Size

Gross Profit Margin

Gross Profit Margin %Chg

Gross Profit Margin Common Size

Selling, General & Administrative Expenses

Selling, General & Administrative Expenses %Chg

Selling, General & Administrative Expenses Common Size

Depreciation & Amortization Expenses

Depreciation & Amortization Expenses %Chg

Depreciation & Amortization Expenses Common Size

Research & Development Expenses

Research & Development Expenses %Chg

Research & Development Expenses Common Size

Other Operating Expenses

Other Operating Expenses %Chg

Other Operating Expenses Common Size

Operating Profit

Operating Profit %Chg

Operating Profit Common Size

Operating Margin

Operating Margin %Chg

Operating Margin Common Size

Non-Operating Income

Non-Operating Income %Chg

Non-Operating Income Common Size

Total Non-Operating Income

Total Non-Operating Income %Chg

Total Non-Operating Income Common Size

Income Before Provision for Income Taxes

Income Before Provision for Income Taxes %Chg

Income Before Provision for Income Taxes Common Size

Consolidated Net Income

Consolidated Net Income %Chg

Consolidated Net Income Common Size

Net Income Attributable to Minority Interests and Other

Revenue

EBIT

EBITDA

CapEx

Net Interest Income

Assets

Adjusted EBITDA

Adjusted Net Income

Net Revenue

Average Assets

Adjusted EBIT

Adjusted Revenue

Adjusted EBT

Adjusted Funds From Operations

Income Statement	LTM	Oct '24	Oct '23	Oct '22	Oct '21	Oct '20	Oct '19	Oct '18	Oct '17	Oct '16	Oct '15
Total Revenues	6,435.3	6,127.4	5,318	4,615.7	4,204.2	3,685.3	3,360.7	3,121.1	2,724.9	2,422.5	2,242.2
Total Revenues %Chg	8%	15.2%	15.2%	9.8%	14.1%	9.7%	7.7%	14.5%	12.5%	8%	9%
Time-Based Products
Upfront Products
Maintenance and Service
Cost of Sales	1,343.9	1,245.3	1,030.8	898	861.8	794.7	752.9	735.9	654.2	543	518.9
Products
Maintenance and Service
Amortization of Acquired Intangible Assets
Gross Profit	5,091.4	4,882.1	4,287.2	3,717.7	3,342.4	2,890.6	2,607.7	2,385.2	2,070.7	1,879.6	1,723.3
Gross Margin
Gross Profit Margin	79.1%	79.7%	80.6%	80.5%	79.5%	78.4%	77.6%	76.4%	76%	77.6%	76.9%
Selling, General & Administrative Expenses	1,659.1	1,427.8	1,101.6	956.3	1,035.5	916.5	862.1	885.5	746.1	668.3	639.5
Sales and Marketing
General and Administrative
Depreciation & Amortization Expenses	40.7	16.2	9.3	11.6	33.9	38.8	41.3	41.6	31.6	27.5	26
Amortization of Acquired Intangible Assets
Research & Development Expenses	2,287.3	2,082.4	1,849.9	1,589.8	1,504.8	1,279	1,136.9	1,084.8	908.8	856.7	776.2
Research and Development
In-Process Research and Development
Other Operating Expenses	—	—	53.1	11.2	33.4	36.1	47.2	12.9	36.6	9.6	15.1
Restructuring Charges
Operating Profit	1,104.3	1,355.7	1,273.2	1,148.7	734.8	620.1	520.2	360.2	347.6	317.4	266.5
Operating Income
Operating Margin	17.2%	22.1%	23.9%	24.9%	17.5%	16.8%	15.5%	11.5%	12.8%	13.1%	11.9%
Non-Operating Income	315.5	158.1	32.2	-45.3	70.7	18	25.3	3.3	35.5	12.2	15.1
Other Income, Net
Total Non-Operating Income	315.5	158.1	32.2	-45.3	70.7	18	25.3	3.3	35.5	12.2	15.1
Income Before Provision for Income Taxes	1,199.5	1,513.9	1,305.5	1,103.5	805.5	638.2	545.5	363.5	383.1	329.5	281.6
Income Before Income Taxes
Provision for Income Taxes	50	99.7	90.2	139.4	49.2	-25.3	13.1	-69	246.5	62.7	55.7
Provision for Income Taxes
Consolidated Net Income	1,149.5	1,414.1	1,215.3	964.1	756.4	663.4	532.4	432.5	136.6	266.8	225.9
Net Income from Continuing Operations
Net Income Attributable to Minority Interests and Other	17.2	27.6	11.8	6.2	1.2	0.9	—	—	—	—	—
Less: Net Income (Loss) Attributed to Non-Controlling Interest and Redeemable Non-Controlling Interest
Net Income Attributable to Discontinued Operations	830.9	821.7	2.8	14.4	—	—	—	—	—	—	—
Income (Loss) from Discontinued Operations, Net of Income Taxes
Net Income Attributable to Common Shareholders	2,006.5	2,263.4	1,229.9	984.6	757.5	664.3	532.4	432.5	136.6	266.8	225.9
Net Income
Basic EPS	7.5	14.8	8.1	6.4	5	4.4	3.6	2.9	0.9	1.8	1.5
Diluted EPS	7.4	14.5	7.9	6.3	4.8	4.3	3.5	2.8	0.9	1.7	1.4
Basic Weighted Average Shares Outstanding	155.9	153.1	152.1	153	152.7	151.1	149.9	149	150.5	152	155
Total Shares Outstanding	185.7	154.1	152.1	152.4	153.1	152.6	150.3	149.3	150.4	151.5	155.2
Diluted Weighted Average Shares Outstanding	157.5	155.9	155.2	156.5	157.3	155.7	154.2	153.4	154.9	154.7	158.1
EBITDA	1,591.9	1,821.6	1,700.3	1,539.7	1,089.8	974.2	784.7	569.4	537	524.4	478.3
Effective Tax Rate	4.2%	6.6%	6.9%	12.6%	6.1%	-4%	2.4%	-19%	64.4%	19%	19.8%