
Cirrus Logic (CRUS) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
424.5M
Gross Profit
226.7M
53.42%
Operating Income
85.9M
20.25%
Net Income
71.3M
16.79%
Balance Sheet Metrics
Total Assets
2.3B
Total Liabilities
377.6M
Shareholders Equity
1.9B
Debt to Equity
0.19
Cash Flow Metrics
Operating Cash Flow
121.5M
Free Cash Flow
121.2M
Revenue & Profitability Trend
Cirrus Logic Income Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Revenue | 1.9B | 1.8B | 1.9B | 1.8B | 1.4B |
Cost of Goods Sold | 900.0M | 872.8M | 940.6M | 857.8M | 661.9M |
Gross Profit | 996.0M | 916.1M | 957.0M | 923.6M | 707.3M |
Gross Margin % | 52.5% | 51.2% | 50.4% | 51.8% | 51.7% |
Operating Expenses | |||||
Research & Development | 434.7M | 426.5M | 458.4M | 406.3M | 342.8M |
Selling, General & Administrative | 151.0M | 144.2M | 153.1M | 151.0M | 127.0M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 585.7M | 570.6M | 611.6M | 557.3M | 469.8M |
Operating Income | 410.4M | 345.4M | 345.4M | 366.3M | 237.5M |
Operating Margin % | 21.6% | 19.3% | 18.2% | 20.6% | 17.3% |
Non-Operating Items | |||||
Interest Income | 34.0M | 21.5M | 10.0M | 1.6M | 6.3M |
Interest Expense | 898.0K | 915.0K | 898.0K | 948.0K | 1.1M |
Other Non-Operating Income | 1.5M | -2.1M | -99.8M | 1.7M | 2.5M |
Pre-tax Income | 444.9M | 363.9M | 254.7M | 368.7M | 245.2M |
Income Tax | 113.4M | 89.4M | 78.0M | 42.3M | 27.9M |
Effective Tax Rate % | 25.5% | 24.6% | 30.6% | 11.5% | 11.4% |
Net Income | 331.5M | 274.6M | 176.7M | 326.4M | 217.3M |
Net Margin % | 17.5% | 15.3% | 9.3% | 18.3% | 15.9% |
Key Metrics | |||||
EBITDA | 496.8M | 415.1M | 423.2M | 431.7M | 293.7M |
EPS (Basic) | $6.24 | $5.06 | $3.18 | $5.70 | $3.74 |
EPS (Diluted) | $6.00 | $4.90 | $3.09 | $5.52 | $3.62 |
Basic Shares Outstanding | 53135000 | 54290000 | 55614000 | 57278000 | 58106000 |
Diluted Shares Outstanding | 53135000 | 54290000 | 55614000 | 57278000 | 58106000 |
Income Statement Trend
Cirrus Logic Balance Sheet From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 539.6M | 502.8M | 445.8M | 369.8M | 442.2M |
Short-term Investments | 56.2M | 23.8M | 35.0M | 10.6M | 55.7M |
Accounts Receivable | 216.0M | 162.5M | 150.5M | 240.3M | 108.7M |
Inventory | 299.1M | 227.2M | 233.4M | 138.4M | 173.3M |
Other Current Assets | 28.1M | 55.2M | 57.0M | 40.1M | 25.1M |
Total Current Assets | 1.2B | 1.1B | 1.0B | 840.0M | 842.5M |
Non-Current Assets | |||||
Property, Plant & Equipment | 126.7M | 138.3M | 128.1M | 171.0M | 133.5M |
Goodwill | 899.3M | 901.4M | 910.7M | 1.0B | 597.1M |
Intangible Assets | 27.5M | 29.6M | 38.9M | 158.1M | 22.0M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 82.8M | 117.3M | 109.3M | 102.6M | 77.3M |
Total Non-Current Assets | 1.1B | 1.1B | 1.0B | 1.3B | 988.1M |
Total Assets | 2.3B | 2.2B | 2.1B | 2.1B | 1.8B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 63.2M | 55.5M | 81.5M | 115.4M | 102.7M |
Short-term Debt | 21.8M | 20.6M | 18.4M | 14.7M | 14.6M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 26.7M | 31.9M | 42.3M | 52.7M | 28.0M |
Total Current Liabilities | 195.2M | 186.4M | 216.3M | 264.8M | 213.6M |
Non-Current Liabilities | |||||
Long-term Debt | 121.9M | 134.6M | 122.6M | 163.2M | 127.9M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 16.5M | 41.6M | 7.7M | 22.3M | 36.1M |
Total Non-Current Liabilities | 182.4M | 228.2M | 189.3M | 258.8M | 228.0M |
Total Liabilities | 377.6M | 414.6M | 405.7M | 523.6M | 441.6M |
Equity | |||||
Common Stock | 52.0K | 53.0K | 55.0K | 57.0K | 58.0K |
Retained Earnings | 90.4M | 58.9M | -9.3M | 23.4M | -112.7M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.9B | 1.8B | 1.7B | 1.6B | 1.4B |
Key Metrics | |||||
Total Debt | 143.7M | 155.2M | 141.1M | 177.8M | 142.5M |
Working Capital | 1.0B | 919.8M | 801.5M | 575.2M | 628.9M |
Balance Sheet Composition
Cirrus Logic Cash Flow Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 331.5M | 274.6M | 176.7M | 326.4M | 217.3M |
Depreciation & Amortization | 51.0M | 48.3M | 71.2M | 62.1M | 47.1M |
Stock-Based Compensation | 84.1M | 89.3M | 81.6M | 66.4M | 56.8M |
Working Capital Changes | -109.0M | -33.6M | -25.0M | -124.7M | 40.7M |
Operating Cash Flow | 358.4M | 369.6M | 283.7M | 315.5M | 356.0M |
Investing Activities | |||||
Capital Expenditures | -22.8M | -37.6M | -35.1M | -26.1M | -18.3M |
Acquisitions | - | 0 | 0 | -276.9M | 0 |
Investment Purchases | -130.8M | -161.7M | -15.3M | -83.0M | -225.5M |
Investment Sales | 35.3M | 37.0M | 18.7M | 371.5M | 168.3M |
Investing Cash Flow | -118.3M | -162.3M | -31.7M | -14.5M | -75.5M |
Financing Activities | |||||
Share Repurchases | -298.7M | -205.0M | -209.5M | -190.2M | -128.4M |
Dividends Paid | - | - | - | - | - |
Debt Issuance | - | - | - | - | - |
Debt Repayment | - | - | - | - | - |
Financing Cash Flow | -283.2M | -201.7M | -230.3M | -178.7M | -121.2M |
Free Cash Flow | 415.6M | 383.3M | 302.9M | 94.7M | 328.5M |
Net Change in Cash | -43.1M | 5.6M | 21.8M | 122.2M | 159.4M |
Cash Flow Trend
Cirrus Logic Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
18.37
Forward P/E
17.62
Price to Book
3.12
Price to Sales
3.12
PEG Ratio
0.38
Profitability Ratios
Profit Margin
18.15%
Operating Margin
17.77%
Return on Equity
18.54%
Return on Assets
11.95%
Financial Health
Current Ratio
6.58
Debt to Equity
7.32
Beta
0.92
Per Share Data
EPS (TTM)
$6.39
Book Value per Share
$37.62
Revenue per Share
$36.60
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
crus | 6.0B | 18.37 | 3.12 | 18.54% | 18.15% | 7.32 |
Nvidia | 4.3T | 57.42 | 51.77 | 115.46% | 51.69% | 12.27 |
Broadcom | 1.4T | 105.31 | 4.89 | 18.98% | 22.64% | 166.03 |
Macom Technology | 9.2B | 129.27 | 7.28 | -5.97% | -7.71% | 45.02 |
Lattice | 8.4B | 267.52 | 12.24 | 4.57% | 6.48% | 3.19 |
Qorvo | 8.6B | 109.35 | 2.51 | 2.33% | 2.21% | 45.07 |
Financial data is updated regularly. All figures are in the company's reporting currency.