NXP Semiconductors N.V. NXPI
NXP Semiconductors N.V. is a global semiconductor company and a long-standing supplier in the industry, with over 70 years of innovation and operating history. For the year ended December 31, 2025, we generated revenue of $12,269 million, compared to $12,614 million for the year ended December 31, 2024.
We provide leading solutions that leverage our combined portfolio of intellectual property, deep application knowledge, process technology and manufacturing expertise in the domains of embedded processing, mixed-signal analog-digital (mixed A/D), power management, digital signal processing, cryptography-security, high-speed interface, radio frequency (RF), and embedded system design. Our product solutions are used in a wide range of end market applications including: automotive, industrial & Internet of Things (IoT), mobile, and communication infrastructure. We engage with leading global companies and sell products in all major geographic regions.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $12.27B | $12.61B | $13.28B | $13.21B | $11.06B | $8.61B | $8.88B | $9.41B | $9.26B | $9.50B |
| Cost of revenue | $5.55B | $5.50B | $5.72B | $5.69B | $5.00B | $4.38B | $4.26B | $4.56B | $4.64B | $5.43B |
| Gross profit | $6.72B | $7.12B | $7.55B | $7.52B | $6.07B | $4.24B | $4.62B | $4.85B | $4.62B | $4.07B |
| R&D | $2.36B | $2.35B | $2.42B | $2.15B | $1.94B | $1.73B | $1.64B | $1.70B | $1.55B | $1.56B |
| SG&A | $1.20B | $1.16B | $1.16B | $1.07B | $956.0M | $879.0M | $924.0M | $993.0M | $1.09B | $1.14B |
| Total operating expenses | $3.68B | $3.65B | $3.88B | $3.72B | $3.48B | $3.93B | $4.00B | $4.14B | $4.09B | — |
| Operating income | $3.05B | $3.42B | $3.66B | $3.80B | $2.58B | $418.0M | $641.0M | $2.71B | $2.10B | -$150.0M |
| Interest expense | $466.0M | $398.0M | $438.0M | $427.0M | $369.0M | $362.0M | $370.0M | $273.0M | $310.0M | $408.0M |
| Pre-tax income | $2.66B | $3.10B | $3.35B | $3.36B | $2.18B | $1.0M | $291.0M | $2.38B | $1.74B | -$603.0M |
| Income tax | $525.0M | $545.0M | $523.0M | $529.0M | $272.0M | $83.0M | $20.0M | $176.0M | $483.0M | $851.0M |
| Net income | $2.02B | $2.51B | $2.80B | $2.79B | $1.87B | $52.0M | $243.0M | $2.21B | $2.21B | $200.0M |
| EPS, basic | 8.00 | 9.84 | 10.83 | 10.64 | 6.91 | 0.19 | 0.86 | 6.78 | 6.54 | 0.59 |
| EPS, diluted | 7.95 | 9.73 | 10.70 | 10.55 | 6.79 | 0.18 | 0.85 | 6.72 | 6.41 | 0.58 |
| Shares, diluted (wtd. avg.) | $254.3M | $257.8M | $261.4M | $264.1M | $275.6M | $283.8M | $285.9M | $328.6M | $345.8M | $347.6M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $3.27B | $3.29B | $3.86B | $3.85B | $2.83B | $2.27B | $1.04B | $2.79B | $3.55B | $1.89B |
| Receivables | $1.05B | $1.03B | $894.0M | $960.0M | $923.0M | $765.0M | $667.0M | $792.0M | $879.0M | $1.03B |
| Inventory | $2.58B | $2.36B | $2.13B | $1.78B | $1.19B | $1.03B | $1.19B | $1.28B | $1.24B | $1.11B |
| Total current assets | $7.94B | $7.30B | $7.86B | $6.93B | $5.23B | $4.32B | $3.27B | $5.22B | $6.04B | $5.40B |
| Property, plant and equipment | $2.98B | $3.27B | $3.32B | $3.10B | $2.63B | $2.28B | $2.45B | $2.44B | $2.29B | $2.35B |
| Goodwill | $10.30B | $9.93B | $9.96B | $9.94B | $9.96B | $9.98B | $9.95B | $8.86B | $8.87B | $8.84B |
| Other intangibles | $1.55B | $836.0M | $922.0M | $1.31B | $1.69B | $2.24B | $3.62B | $4.47B | $5.86B | $7.34B |
| Total assets | $26.56B | $24.39B | $24.35B | $23.24B | $20.86B | $19.85B | $20.02B | $21.53B | $24.05B | $24.90B |
| Accounts payable | $997.0M | $1.02B | $1.16B | $1.19B | $1.25B | $991.0M | $944.0M | $999.0M | $1.15B | $973.0M |
| Short-term debt | $1.25B | $500.0M | $1.00B | $0 | — | — | $0 | $1.11B | $751.0M | $421.0M |
| Total current liabilities | $3.88B | $3.10B | $4.11B | $3.27B | $2.45B | $2.02B | $1.79B | $3.38B | $2.72B | $2.43B |
| Long-term debt | $10.97B | $10.35B | $10.18B | $11.25B | $10.65B | $7.65B | $7.40B | — | — | — |
| Retained earnings | -$1.35B | -$1.81B | -$2.79B | -$3.98B | -$5.37B | -$4.33B | -$2.85B | -$1.91B | -$2.34B | -$3.93B |
| Total equity | $10.06B | $9.18B | $8.96B | $7.74B | $6.77B | $9.15B | $9.65B | $10.69B | $13.72B | $11.16B |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $2.82B | $2.78B | $3.51B | $3.90B | $3.08B | $2.48B | $2.37B | $4.37B | $2.45B | $2.30B |
| Depreciation and amortisation | $832.0M | $925.0M | $1.11B | $1.25B | $1.26B | $1.99B | $2.05B | $1.99B | $2.17B | $609.0M |
| Stock-based compensation | $462.0M | $461.0M | $411.0M | $364.0M | $353.0M | $384.0M | $346.0M | $314.0M | $281.0M | $338.0M |
| Capital expenditure | $397.0M | $727.0M | $827.0M | $1.06B | $767.0M | $392.0M | $526.0M | $611.0M | $552.0M | $389.0M |
| Investing cash flow | -$2.36B | -$686.0M | -$1.51B | -$1.25B | -$934.0M | -$418.0M | -$2.28B | -$522.0M | $2.07B | -$627.0M |
| Financing cash flow | -$494.0M | -$2.66B | -$1.99B | -$1.62B | -$1.58B | -$835.0M | -$1.83B | -$4.60B | -$2.89B | -$1.39B |
| Dividends paid | $1.02B | $1.04B | $1.01B | $815.0M | $562.0M | $420.0M | $319.0M | $74.0M | $0 | $0 |
| Buybacks | $899.0M | $1.37B | $1.05B | $1.43B | $4.01B | $627.0M | $1.44B | $5.01B | $286.0M | $1.28B |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001413447-26-000026.
Others in SIC 3674
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| NVDA | NVIDIA CORP | $5.55T | 47.0x | 65.5% |
| AVGO | Broadcom Inc. | $1.70T | 75.0x | 23.9% |
| MU | MICRON TECHNOLOGY INC | $1.15T | 133.9x | 48.9% |
| AMD | ADVANCED MICRO DEVICES INC | $779.62B | 180.2x | 34.3% |
| INTC | INTEL CORP | $483.22B | — | -0.5% |
| AMAT | APPLIED MATERIALS INC /DE | $360.86B | 52.5x | 4.4% |
| TXN | TEXAS INSTRUMENTS INC | $236.02B | 47.4x | 13.0% |
| MRVL | Marvell Technology, Inc. | $196.03B | 72.8x | 42.1% |