Broadcom Inc.Financials
Period:
Currency:
Units:
'06
'10
'14
'18
'22
Income Statement | Nov 24 | Oct 23 | Oct 22 | Oct 21 | Nov 20 | Nov 19 | Nov 18 | Oct 17 | Oct 16 | Oct 15 |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 51,574 | 35,819 | 33,203 | 27,450 | 23,888 | 22,597 | 20,848 | 17,636 | 13,240 | 6,824 |
Revenue % Change | 43.99% | 7.88% | 20.96% | 14.91% | 5.71% | 8.39% | 18.21% | 33.20% | 94.02% | 59.85% |
Cost of Revenue | 19,065 | 11,129 | 11,108 | 10,606 | 10,372 | 10,114 | 10,115 | 9,127 | 7,300 | 3,271 |
Gross Profit | 32,509 | 24,690 | 22,095 | 16,844 | 13,516 | 12,483 | 10,733 | 8,509 | 5,940 | 3,553 |
Gross Profit % Change | 31.67% | 11.74% | 31.17% | 24.62% | 8.28% | 16.30% | 26.14% | 43.25% | 67.18% | 89.29% |
Gross Profit Margin | 63.03% | 68.93% | 66.55% | 61.36% | 56.58% | 55.24% | 51.48% | 48.25% | 44.86% | 52.07% |
R&D Expenses | 9,310 | 5,253 | 4,919 | 4,854 | 4,968 | 4,696 | 3,768 | 3,292 | 2,674 | 1,049 |
Selling, General, & Admin Expenses | 4,959 | 1,592 | 1,382 | 1,347 | 1,935 | 1,709 | 1,056 | 789 | 806 | 486 |
Other Expenses | 4,777 | 1,638 | 1,512 | 2,124 | 2,599 | 2,634 | 774 | 2,057 | 2,869 | 386 |
Operating Income | 13,463 | 16,207 | 14,225 | 8,519 | 4,014 | 3,444 | 5,135 | 2,371 | -409 | 1,632 |
Operating Income % Change | -16.93% | 13.93% | 66.98% | 112.23% | 16.55% | -32.93% | 116.58% | -679.71% | -125.06% | 272.60% |
Operating Income Margin | 26.10% | 45.25% | 42.84% | 31.03% | 16.80% | 15.24% | 24.63% | 13.44% | -3.09% | 23.92% |
Total Other Income/Expenses Net | -3,547 | -1,110 | -1,791 | -1,754 | -1,571 | -1,218 | -590 | -546 | -698 | -165 |
Income Before Tax | 9,916 | 15,097 | 12,434 | 6,765 | 2,443 | 2,226 | 4,545 | 1,825 | -1,107 | 1,467 |
Income Before Tax % Change | -34.32% | 21.42% | 83.80% | 176.91% | 9.75% | -51.02% | 149.04% | -264.86% | -175.46% | 328.95% |
Income Before Tax Margin | 19.23% | 42.15% | 37.45% | 24.64% | 10.23% | 9.85% | 21.80% | 10.35% | -8.36% | 21.50% |
Income Tax Expense | 3,748 | 1,015 | 939 | 29 | -518 | -510 | -8,084 | 35 | 642 | 76 |
Net Income | 5,895 | 14,082 | 11,495 | 6,736 | 2,960 | 2,724 | 12,259 | 1,692 | -1,739 | 1,364 |
Net Income % Change | -58.14% | 22.51% | 70.65% | 127.57% | 8.66% | -77.78% | 624.53% | -197.30% | -227.49% | 418.63% |
Net Income Margin | 11.43% | 39.31% | 34.62% | 24.54% | 12.39% | 12.05% | 58.80% | 9.59% | -13.13% | 19.99% |
Weighted Avg. Shares Out | 4,624 | 4,150 | 4,090 | 4,100 | 4,020 | 3,980 | 4,180 | 4,050 | 3,660 | 2,640 |
EPS | 1.27 | 3.39 | 2.74 | 1.57 | 0.66 | 0.68 | 2.93 | 0.42 | -0.48 | 0.52 |
EPS % Change | -62.54% | 23.72% | 74.52% | 137.88% | -2.94% | -76.79% | 597.62% | -187.50% | -192.31% | 372.73% |
Weighted Avg. Shares Out Dil | 4,778 | 4,270 | 4,230 | 4,290 | 4,210 | 4,190 | 4,310 | 4,090 | 3,830 | 2,810 |
EPS Diluted | 1.23 | 3.30 | 2.65 | 1.50 | 0.63 | 0.64 | 2.84 | 0.42 | -0.44 | 0.49 |
Diluted EPS % Change | -62.73% | 24.53% | 76.67% | 138.10% | -1.56% | -77.46% | 576.19% | -195.45% | -189.80% | 394.95% |
Net Income | 5,895 | 14,082 | 11,495 | 6,736 | 2,960 | 2,724 | 12,259 | 1,692 | -1,739 | 1,364 |
Income Tax Expense | 3,748 | 1,015 | 939 | 29 | -518 | -510 | -8,084 | 35 | 642 | 76 |
Interest Income | 461 | 535 | 100 | 16 | 53 | 98 | 114 | 44 | 10 | 8 |
Interest Expense | 3,953 | 1,622 | 1,737 | 1,885 | 1,777 | 1,444 | 628 | 454 | 585 | 191 |
EBIT | 6,424 | 14,010 | 10,797 | 4,896 | 719 | 880 | 4,031 | 1,415 | -1,682 | 1,284 |
EBIT % Change | -54.15% | 29.76% | 120.53% | 580.95% | -18.30% | -78.17% | 184.88% | -184.13% | -231.00% | 439.50% |
EBIT Margin | 12.46% | 39.11% | 32.52% | 17.84% | 3.01% | 3.89% | 19.34% | 8.02% | -12.70% | 18.82% |
Depreciation & Amortization | 10,010 | 3,835 | 4,984 | 6,041 | 6,905 | 5,781 | 4,060 | 4,726 | 3,038 | 962 |
EBITDA | 16,434 | 17,845 | 15,781 | 10,937 | 7,624 | 6,661 | 8,091 | 6,141 | 1,356 | 2,246 |
EBITDA % Change | -7.91% | 13.08% | 44.29% | 43.45% | 14.46% | -17.67% | 31.75% | 352.88% | -39.63% | 160.25% |
EBITDA Margin | 31.86% | 49.82% | 47.53% | 39.84% | 31.92% | 29.48% | 38.81% | 34.82% | 10.24% | 32.91% |