Entegris's Income Statement Analysis: Revenue to Profit Breakdown
Entegris's Income Statement Analysis: Revenue to Profit Breakdown
|
|
Chart |
FY21
Dec 31, 2021
|
FY22
Dec 31, 2022
|
FY23
Dec 31, 2023
|
FY24
Dec 31, 2024
|
FY25
Dec 31, 2025
|
TTM
Trailing 12M
|
|---|---|---|---|---|---|---|---|
|
Revenue
Total sales generated. |
|
$2.30 B | $3.28 B | $3.52 B | $3.24 B | $3.20 B | $3.24 B |
|
Cost of Revenue Direct cost of goods/services. |
|
$1.24 B | $1.89 B | $2.03 B | $1.75 B | $1.78 B | $1.84 B |
Gross Profit Revenue minus cost of revenue. |
|
$1.06 B | $1.40 B | $1.50 B | $1.49 B | $1.42 B | $1.40 B |
|
Operating Expense
Costs to run business. |
|
$507.90 M | $916.43 M | $998.45 M | $952.80 M | $496.40 M | $458.10 M |
Research and Development Investment in innovation. |
|
$167.63 M | $228.99 M | $277.31 M | $316.11 M | $329.00 M | $319.50 M |
|
Sales, General and Administrative
Selling and admin costs. |
|
$292.41 M | $543.49 M | $576.19 M | $553.29 M | -$17.00 M | -$9.40 M |
General and Administrative Corporate overhead costs. |
|
$292.41 M | $399.77 M | $426.20 M | $553.29 M | -$17.00 M | -$9.80 M |
Sales and Marketing Customer acquisition costs. |
|
- | $143.71 M | $150.00 M | - | - | - |
Other Expenses Other operating costs. |
|
$47.86 M | $143.95 M | $144.94 M | $83.40 M | $184.40 M | $148.00 M |
Operating Income Profit from operations. |
|
$551.77 M | $479.98 M | $499.16 M | $533.92 M | $923.50 M | $940.10 M |
|
Net Interest Income
Interest income minus expense. |
|
-$41.00 M | -$208.98 M | -$301.12 M | -$207.85 M | -$191.90 M | -$185.00 M |
Interest Income Income from investments. |
|
$243.00 K | $3.69 M | $11.26 M | $7.37 M | $7.90 M | $8.40 M |
Interest Expense Cost of borrowing. |
|
$41.24 M | $212.67 M | $312.38 M | $215.22 M | $199.80 M | $193.40 M |
Non-Operating Income (ex-Int) Income outside core operations. |
|
$31.45 M | $20.23 M | $14.11 M | -$3.35 M | $469.10 M | $468.00 M |
Total Other Income (Net) Net non-operating items. |
|
-$72.69 M | -$232.90 M | -$326.90 M | -$212.80 M | -$669.90 M | -$664.30 M |
Income Before Tax Profit before taxes. |
|
$479.08 M | $247.08 M | $172.26 M | $321.12 M | $253.60 M | $275.80 M |
Income Tax Expense Taxes on income. |
|
$69.95 M | $38.16 M | -$8.41 M | $28.33 M | $18.00 M | $10.80 M |
|
Net Income
Final profit. |
|
$409.13 M | $208.92 M | $180.67 M | $292.79 M | $235.60 M | $264.50 M |
Net Income From Continuing Operations Profit from core business. |
|
$409.13 M | $208.92 M | $180.67 M | $292.79 M | $235.60 M | $265.00 M |
Net Income From Discontinued Operations Profit/loss from sold units. |
|
- | - | - | - | - | - |
Other Adjustments to Net Income Additional accounting adjustments. |
|
- | - | - | - | - | -$200.00 K |
Net Income Deductions Reductions from net income. |
|
- | - | - | - | - | -$200.00 K |
|
Earnings Per Share
Company profit allocated to each outstanding share. |
|||||||
EPS Earnings per share. Formula: Net Income ÷ Shares |
|
$3.02 | $1.47 | $1.21 | $1.94 | $1.55 | $1.74 |
Diluted EPS EPS including dilution. Formula: Net Income ÷ Diluted Shares |
|
$3.00 | $1.46 | $1.20 | $1.93 | $1.55 | $1.73 |
|
Shares for EPS
Number of shares used to calculate EPS. |
|||||||
Weighted Average Shares Outst. Avg shares used for EPS. |
|
135.41 M | 142.29 M | 149.90 M | 150.95 M | 151.70 M | 152.30 M |
Diluted Average Shares Outst. Shares including dilution. |
|
136.57 M | 143.15 M | 150.95 M | 151.84 M | 152.20 M | 153.20 M |
| Supplemental Items | |||||||
EBIT Earnings before interest and tax. |
|
$520.32 M | $459.75 M | $485.05 M | $537.27 M | $454.40 M | $472.10 M |
EBITDA Earnings before interest, tax, D&A. |
|
$658.48 M | $739.07 M | $872.21 M | $915.51 M | $844.10 M | $845.80 M |
Depreciation and Amortization Non-cash expense for assets. |
|
$138.17 M | $279.32 M | $387.16 M | $378.24 M | $389.70 M | $373.70 M |
| Company Report |
Entegris's Assets vs Liabilities & Equity
Entegris's Assets vs Liabilities & Equity
| Loading balance sheet when needed... |
| Loading cash flow statement when needed... |
| Loading profitability metrics when needed... |




