TD SYNNEX Corporation's Income Statement Analysis: Revenue to Profit Breakdown
TD SYNNEX Corporation's Income Statement Analysis: Revenue to Profit Breakdown
|
|
Chart |
FY21
Nov 30, 2021
|
FY22
Nov 30, 2022
|
FY23
Nov 30, 2023
|
FY24
Nov 30, 2024
|
FY25
Nov 30, 2025
|
TTM
Trailing 12M
|
|---|---|---|---|---|---|---|---|
|
Revenue
Total sales generated. |
|
$31.61 B | $62.34 B | $57.56 B | $58.45 B | $62.51 B | $65.14 B |
|
Cost of Revenue Direct cost of goods/services. |
|
$29.85 B | $58.78 B | $53.97 B | $54.92 B | $58.14 B | $60.71 B |
Gross Profit Revenue minus cost of revenue. |
|
$1.77 B | $3.56 B | $3.58 B | $3.54 B | $4.37 B | $4.43 B |
|
Operating Expense
Costs to run business. |
|
$1.05 B | $2.33 B | $2.25 B | $2.31 B | $2.95 B | $2.76 B |
Research and Development Investment in innovation. |
|
- | - | - | - | - | - |
|
Sales, General and Administrative
Selling and admin costs. |
|
$1.05 B | $2.33 B | $2.25 B | $2.31 B | $2.95 B | $2.76 B |
General and Administrative Corporate overhead costs. |
|
- | - | - | - | - | - |
Sales and Marketing Customer acquisition costs. |
|
- | - | - | - | - | - |
Other Expenses Other operating costs. |
|
- | - | - | - | - | - |
Operating Income Profit from operations. |
|
$717.30 M | $1.23 B | $1.33 B | $1.23 B | $1.42 B | $1.67 B |
|
Net Interest Income
Interest income minus expense. |
|
-$115.85 M | -$197.94 M | -$306.96 M | -$329.78 M | -$356.61 M | -$352.74 M |
Interest Income Income from investments. |
|
- | - | - | - | - | - |
Interest Expense Cost of borrowing. |
|
$115.85 M | $197.94 M | $306.96 M | $329.78 M | $356.61 M | $352.74 M |
Non-Operating Income (ex-Int) Income outside core operations. |
|
$134.96 M | $209.77 M | $231.14 M | $32.74 M | $8.24 M | $70.40 M |
Total Other Income (Net) Net non-operating items. |
|
-$250.81 M | -$407.70 M | -$538.10 M | -$362.52 M | -$364.85 M | -$403.56 M |
Income Before Tax Profit before taxes. |
|
$466.49 M | $827.13 M | $789.51 M | $866.04 M | $1.06 B | $1.26 B |
Income Tax Expense Taxes on income. |
|
$71.42 M | $175.82 M | $162.60 M | $176.94 M | $229.59 M | $277.74 M |
|
Net Income
Final profit. |
|
$395.07 M | $651.31 M | $626.91 M | $689.09 M | $827.66 M | $987.04 M |
Net Income From Continuing Operations Profit from core business. |
|
$395.07 M | $651.31 M | $626.91 M | $689.09 M | $827.66 M | $987.04 M |
Net Income From Discontinued Operations Profit/loss from sold units. |
|
- | - | - | - | - | - |
Other Adjustments to Net Income Additional accounting adjustments. |
|
- | - | - | - | - | - |
Net Income Deductions Reductions from net income. |
|
-$26.00 K | -$11.00 K | -$11.00 K | -$22.00 K | - | -$12.00 K |
|
Earnings Per Share
Company profit allocated to each outstanding share. |
|||||||
EPS Earnings per share. Formula: Net Income ÷ Shares |
|
$6.28 | $6.79 | $6.72 | $7.99 | $9.99 | $12.10 |
Diluted EPS EPS including dilution. Formula: Net Income ÷ Diluted Shares |
|
$6.24 | $6.77 | $6.70 | $7.95 | $9.95 | $12.02 |
|
Shares for EPS
Number of shares used to calculate EPS. |
|||||||
Weighted Average Shares Outst. Avg shares used for EPS. |
|
62.24 M | 95.23 M | 92.57 M | 85.49 M | 82.10 M | 79.96 M |
Diluted Average Shares Outst. Shares including dilution. |
|
62.70 M | 95.51 M | 92.85 M | 85.87 M | 82.43 M | 80.18 M |
| Supplemental Items | |||||||
EBIT Earnings before interest and tax. |
|
$582.33 M | $1.03 B | $1.10 B | $1.20 B | $1.41 B | $1.60 B |
EBITDA Earnings before interest, tax, D&A. |
|
$731.90 M | $1.49 B | $1.51 B | $1.60 B | $1.83 B | $1.91 B |
Depreciation and Amortization Non-cash expense for assets. |
|
$149.56 M | $463.37 M | $418.32 M | $407.53 M | $414.22 M | $314.51 M |
| Company Report |
TD SYNNEX Corporation's Assets vs Liabilities & Equity
TD SYNNEX Corporation's Assets vs Liabilities & Equity
| Loading balance sheet when needed... |
| Loading cash flow statement when needed... |
| Loading profitability metrics when needed... |





