Motorola Solutions's Income Statement Analysis: Revenue to Profit Breakdown
Motorola Solutions'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. |
|
$8.17 B | $9.11 B | $9.98 B | $10.82 B | $11.68 B | $11.87 B |
|
Cost of Revenue Direct cost of goods/services. |
|
$4.13 B | $4.88 B | $5.01 B | $5.31 B | $5.82 B | $6.02 B |
Gross Profit Revenue minus cost of revenue. |
|
$4.04 B | $4.23 B | $4.97 B | $5.51 B | $5.86 B | $5.85 B |
|
Operating Expense
Costs to run business. |
|
$2.37 B | $2.57 B | $2.68 B | $2.82 B | $2.93 B | $2.90 B |
Research and Development Investment in innovation. |
|
$734.00 M | $779.00 M | $858.00 M | $917.00 M | $971.00 M | $990.00 M |
|
Sales, General and Administrative
Selling and admin costs. |
|
$1.35 B | $1.45 B | $1.56 B | $1.75 B | $1.87 B | $1.87 B |
General and Administrative Corporate overhead costs. |
|
$1.35 B | $1.45 B | $1.56 B | - | - | - |
Sales and Marketing Customer acquisition costs. |
|
- | - | - | - | - | - |
Other Expenses Other operating costs. |
|
$286.00 M | $339.00 M | $257.00 M | $155.00 M | $89.00 M | $40.00 M |
Operating Income Profit from operations. |
|
$1.67 B | $1.66 B | $2.29 B | $2.69 B | $2.94 B | $2.95 B |
|
Net Interest Income
Interest income minus expense. |
|
-$208.00 M | -$226.00 M | -$216.00 M | -$227.00 M | -$307.00 M | -$360.00 M |
Interest Income Income from investments. |
|
$7.00 M | $14.00 M | $33.00 M | $68.00 M | $58.00 M | $47.00 M |
Interest Expense Cost of borrowing. |
|
$215.00 M | $240.00 M | $249.00 M | $295.00 M | $365.00 M | $407.00 M |
Non-Operating Income (ex-Int) Income outside core operations. |
|
-$100.00 M | -$94.00 M | -$101.00 M | $421.00 M | -$139.00 M | -$105.00 M |
Total Other Income (Net) Net non-operating items. |
|
-$115.00 M | -$146.00 M | -$148.00 M | -$716.00 M | -$122.00 M | -$241.00 M |
Income Before Tax Profit before taxes. |
|
$1.55 B | $1.52 B | $2.15 B | $1.97 B | $2.81 B | $2.71 B |
Income Tax Expense Taxes on income. |
|
$302.00 M | $148.00 M | $432.00 M | $390.00 M | $652.00 M | $610.00 M |
|
Net Income
Final profit. |
|
$1.25 B | $1.36 B | $1.71 B | $1.58 B | $2.15 B | $2.09 B |
Net Income From Continuing Operations Profit from core business. |
|
$1.25 B | $1.37 B | $1.71 B | $1.58 B | $2.16 B | $2.10 B |
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. |
|
- | - | - | - | - | - |
|
Earnings Per Share
Company profit allocated to each outstanding share. |
|||||||
EPS Earnings per share. Formula: Net Income ÷ Shares |
|
$7.36 | $8.14 | $10.23 | $9.45 | $12.93 | $12.56 |
Diluted EPS EPS including dilution. Formula: Net Income ÷ Diluted Shares |
|
$7.17 | $7.93 | $9.93 | $9.23 | $12.76 | $12.41 |
|
Shares for EPS
Number of shares used to calculate EPS. |
|||||||
Weighted Average Shares Outst. Avg shares used for EPS. |
|
169.20 M | 167.50 M | 167.00 M | 166.80 M | 166.20 M | 165.80 M |
Diluted Average Shares Outst. Shares including dilution. |
|
173.60 M | 171.90 M | 172.10 M | 170.80 M | 168.10 M | 168.00 M |
| Supplemental Items | |||||||
EBIT Earnings before interest and tax. |
|
$1.77 B | $1.76 B | $2.40 B | $2.27 B | $3.07 B | $3.05 B |
EBITDA Earnings before interest, tax, D&A. |
|
$2.21 B | $2.20 B | $2.75 B | $2.60 B | $3.53 B | $3.58 B |
Depreciation and Amortization Non-cash expense for assets. |
|
$438.00 M | $440.00 M | $356.00 M | $336.00 M | $451.00 M | $527.00 M |
| Company Report |
Motorola Solutions's Assets vs Liabilities & Equity
Motorola Solutions's Assets vs Liabilities & Equity
| Loading balance sheet when needed... |
| Loading cash flow statement when needed... |
| Loading profitability metrics when needed... |




