Synaptics Inc
NASDAQ:SYNA
Income Statement
Earnings Waterfall
Synaptics Inc
Revenue
|
1B
USD
|
Cost of Revenue
|
-539m
USD
|
Gross Profit
|
489.6m
USD
|
Operating Expenses
|
-537.2m
USD
|
Operating Income
|
-47.6m
USD
|
Other Expenses
|
-30m
USD
|
Net Income
|
-77.6m
USD
|
Income Statement
Synaptics Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
822
N/A
|
863
+5%
|
948
+10%
|
1 008
+6%
|
1 266
+26%
|
1 539
+22%
|
1 703
+11%
|
1 890
+11%
|
1 897
+0%
|
1 822
-4%
|
1 667
-9%
|
1 583
-5%
|
1 574
-1%
|
1 616
+3%
|
1 718
+6%
|
1 749
+2%
|
1 719
-2%
|
1 668
-3%
|
1 630
-2%
|
1 631
+0%
|
1 626
0%
|
1 566
-4%
|
1 472
-6%
|
1 395
-5%
|
1 357
-3%
|
1 351
0%
|
1 334
-1%
|
1 322
-1%
|
1 292
-2%
|
1 289
0%
|
1 340
+4%
|
1 384
+3%
|
1 447
+5%
|
1 591
+10%
|
1 740
+9%
|
1 815
+4%
|
1 748
-4%
|
1 604
-8%
|
1 355
-16%
|
1 145
-16%
|
1 029
-10%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(422)
|
(451)
|
(512)
|
(561)
|
(786)
|
(988)
|
(1 124)
|
(1 268)
|
(1 236)
|
(1 181)
|
(1 085)
|
(1 042)
|
(1 059)
|
(1 111)
|
(1 195)
|
(1 235)
|
(1 227)
|
(1 189)
|
(1 150)
|
(1 124)
|
(1 084)
|
(1 031)
|
(975)
|
(912)
|
(865)
|
(840)
|
(790)
|
(771)
|
(749)
|
(727)
|
(728)
|
(709)
|
(697)
|
(743)
|
(797)
|
(814)
|
(785)
|
(723)
|
(639)
|
(577)
|
(539)
|
|
Gross Profit |
400
N/A
|
411
+3%
|
436
+6%
|
447
+2%
|
479
+7%
|
551
+15%
|
579
+5%
|
622
+8%
|
661
+6%
|
641
-3%
|
582
-9%
|
541
-7%
|
515
-5%
|
505
-2%
|
524
+4%
|
515
-2%
|
491
-5%
|
479
-2%
|
480
+0%
|
507
+6%
|
541
+7%
|
534
-1%
|
497
-7%
|
482
-3%
|
492
+2%
|
512
+4%
|
544
+6%
|
552
+2%
|
543
-2%
|
563
+4%
|
611
+9%
|
675
+10%
|
750
+11%
|
848
+13%
|
943
+11%
|
1 001
+6%
|
962
-4%
|
881
-8%
|
716
-19%
|
567
-21%
|
490
-14%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(253)
|
(325)
|
(364)
|
(385)
|
(410)
|
(394)
|
(417)
|
(549)
|
(572)
|
(583)
|
(491)
|
(475)
|
(464)
|
(453)
|
(442)
|
(461)
|
(485)
|
(506)
|
(530)
|
(525)
|
(515)
|
(502)
|
(483)
|
(473)
|
(462)
|
(452)
|
(428)
|
(434)
|
(447)
|
(460)
|
(490)
|
(504)
|
(521)
|
(553)
|
(580)
|
(582)
|
(580)
|
(564)
|
(559)
|
(552)
|
(537)
|
|
Selling, General & Administrative |
(86)
|
(91)
|
(100)
|
(110)
|
(109)
|
(119)
|
(128)
|
(226)
|
(245)
|
(253)
|
(162)
|
(156)
|
(147)
|
(142)
|
(138)
|
(143)
|
(148)
|
(148)
|
(154)
|
(148)
|
(146)
|
(142)
|
(130)
|
(125)
|
(120)
|
(117)
|
(122)
|
(129)
|
(137)
|
(142)
|
(144)
|
(150)
|
(156)
|
(163)
|
(174)
|
(177)
|
(175)
|
(173)
|
(173)
|
(170)
|
(168)
|
|
Research & Development |
(164)
|
(177)
|
(193)
|
(210)
|
(241)
|
(270)
|
(293)
|
(316)
|
(318)
|
(313)
|
(311)
|
(304)
|
(299)
|
(297)
|
(292)
|
(306)
|
(325)
|
(347)
|
(363)
|
(366)
|
(358)
|
(347)
|
(341)
|
(337)
|
(330)
|
(323)
|
(294)
|
(289)
|
(289)
|
(291)
|
(313)
|
(319)
|
(330)
|
(351)
|
(367)
|
(371)
|
(371)
|
(361)
|
(351)
|
(348)
|
(341)
|
|
Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(6)
|
(10)
|
(14)
|
(19)
|
(19)
|
(19)
|
(19)
|
(18)
|
(16)
|
(14)
|
(12)
|
(11)
|
(12)
|
(11)
|
(13)
|
(12)
|
(12)
|
(13)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(16)
|
(21)
|
(27)
|
(33)
|
(34)
|
(35)
|
(38)
|
(39)
|
(40)
|
(40)
|
(36)
|
(35)
|
(31)
|
(26)
|
|
Other Operating Expenses |
(4)
|
(57)
|
(70)
|
(65)
|
(55)
|
5
|
19
|
12
|
9
|
1
|
1
|
3
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
6
|
0
|
(2)
|
(2)
|
|
Operating Income |
147
N/A
|
87
-41%
|
73
-17%
|
62
-15%
|
70
+13%
|
158
+127%
|
162
+3%
|
73
-55%
|
89
+21%
|
58
-35%
|
91
+57%
|
66
-27%
|
51
-23%
|
52
+3%
|
82
+56%
|
54
-34%
|
6
-89%
|
(27)
N/A
|
(50)
-88%
|
(19)
+63%
|
26
N/A
|
32
+24%
|
14
-57%
|
9
-34%
|
30
+229%
|
60
+96%
|
116
+94%
|
118
+2%
|
96
-19%
|
103
+8%
|
122
+18%
|
171
+40%
|
228
+34%
|
295
+29%
|
363
+23%
|
419
+15%
|
382
-9%
|
317
-17%
|
157
-51%
|
15
-90%
|
(48)
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
2
|
2
|
2
|
2
|
1
|
(1)
|
(2)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(0)
|
(3)
|
(5)
|
(10)
|
(16)
|
(19)
|
(20)
|
(16)
|
(15)
|
(15)
|
(17)
|
(19)
|
(17)
|
(16)
|
(14)
|
(16)
|
(21)
|
(25)
|
(28)
|
(28)
|
(28)
|
(27)
|
(22)
|
(33)
|
(34)
|
(34)
|
(31)
|
(25)
|
(25)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(13)
|
(17)
|
(18)
|
(29)
|
(15)
|
(10)
|
(15)
|
(7)
|
(12)
|
(21)
|
(16)
|
(14)
|
(20)
|
(19)
|
(30)
|
(36)
|
(47)
|
(46)
|
1
|
6
|
27
|
23
|
(16)
|
(27)
|
(26)
|
(17)
|
(12)
|
(1)
|
0
|
(8)
|
(9)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
105
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
89
|
89
|
89
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
0
|
105
|
105
|
105
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
3
|
0
|
0
|
0
|
|
Pre-Tax Income |
148
N/A
|
89
-40%
|
75
-16%
|
64
-14%
|
71
+11%
|
157
+123%
|
160
+2%
|
156
-2%
|
172
+10%
|
143
-17%
|
76
-47%
|
47
-37%
|
32
-32%
|
21
-34%
|
61
+191%
|
34
-45%
|
(24)
N/A
|
(52)
-114%
|
(82)
-57%
|
(55)
+33%
|
(6)
+90%
|
3
N/A
|
(21)
N/A
|
(25)
-21%
|
(14)
+46%
|
10
N/A
|
159
+1 448%
|
161
+1%
|
181
+13%
|
190
+5%
|
120
-37%
|
165
+38%
|
185
+12%
|
247
+34%
|
321
+30%
|
378
+18%
|
345
-9%
|
286
-17%
|
126
-56%
|
(18)
N/A
|
(82)
-346%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(14)
|
(31)
|
(28)
|
(25)
|
(28)
|
(43)
|
(50)
|
(49)
|
(50)
|
(32)
|
(3)
|
5
|
8
|
3
|
(12)
|
(14)
|
(15)
|
(5)
|
1
|
4
|
4
|
15
|
(0)
|
4
|
(0)
|
(26)
|
(39)
|
(47)
|
(38)
|
(38)
|
(31)
|
(34)
|
(33)
|
(47)
|
(65)
|
(98)
|
(113)
|
(106)
|
(52)
|
(28)
|
4
|
|
Income from Continuing Operations |
134
|
57
|
47
|
38
|
42
|
114
|
110
|
108
|
122
|
111
|
72
|
52
|
40
|
24
|
49
|
19
|
(39)
|
(57)
|
(81)
|
(51)
|
(2)
|
19
|
(21)
|
(21)
|
(14)
|
(15)
|
121
|
114
|
144
|
153
|
89
|
132
|
152
|
200
|
256
|
280
|
232
|
180
|
74
|
(47)
|
(78)
|
|
Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(9)
|
(9)
|
(9)
|
(6)
|
2
|
2
|
3
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
134
N/A
|
57
-57%
|
47
-19%
|
38
-18%
|
42
+10%
|
114
+170%
|
110
-3%
|
108
-2%
|
122
+13%
|
111
-9%
|
72
-35%
|
52
-28%
|
40
-23%
|
24
-40%
|
49
+104%
|
19
-62%
|
(87)
N/A
|
(105)
-21%
|
(124)
-18%
|
(94)
+24%
|
1
N/A
|
22
+1 457%
|
(23)
N/A
|
(23)
+1%
|
(16)
+31%
|
(17)
-11%
|
119
N/A
|
112
-6%
|
142
+27%
|
151
+6%
|
80
-47%
|
123
+54%
|
143
+16%
|
194
+36%
|
258
+33%
|
282
+9%
|
234
-17%
|
180
-23%
|
74
-59%
|
(47)
N/A
|
(78)
-67%
|
|
EPS (Diluted) |
3.7
N/A
|
1.6
-57%
|
1.26
-21%
|
0.97
-23%
|
1.09
+12%
|
2.94
+170%
|
2.84
-3%
|
2.81
-1%
|
3.22
+15%
|
2.92
-9%
|
1.91
-35%
|
1.46
-24%
|
1.11
-24%
|
0.67
-40%
|
1.37
+104%
|
0.55
-60%
|
-2.53
N/A
|
-3.03
-20%
|
-3.62
-19%
|
-2.59
+28%
|
0.03
N/A
|
0.62
+1 967%
|
-0.66
N/A
|
-0.68
-3%
|
-0.46
+32%
|
-0.51
-11%
|
3.41
N/A
|
3.27
-4%
|
3.88
+19%
|
3.85
-1%
|
2.08
-46%
|
3.01
+45%
|
3.52
+17%
|
4.76
+35%
|
6.33
+33%
|
6.93
+9%
|
5.83
-16%
|
4.5
-23%
|
1.83
-59%
|
-1.22
N/A
|
-2
-64%
|