Advanced Micro Devices

Information Technology Semiconductors Santa Clara, California Last filing Feb 4, 2026 · FY2025

                    Revenue
                    FY2025
                
$34.6B
                    3y CAGR +13.6%
                    
                    P72
                    
                    +34.3%
                    
                    Net income
                    FY2025
                
$4.3B
                    Net margin +12.5%
                    
                    P38
                    
                    +164.2%
                    
                    Total assets
                    FY2025
                
$76.9B
                    ROA +5.6%
                    
                    P29
                    
                    +11.1%
                    
                    Operating cash flow
                    FY2025
                
$7.7B
                    FCF margin +19.4%
                    
                    P42
                    
                    +153.5%

18 yrs · FY2008–FY2025 8 filed · 1 derived · 0 blank

1Y 3Y 5Y 10Y

Dollars % of revenue % of assets YoY % CAGR

Each cell as a share of that year’s revenue.

Balance Sheet

Assets, liabilities, and equity

28 accounts · 10 years

Total assets $76.9B

Total liabilities ~$13.9B

Shareholders equity $63.0B

Account	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
Assets
Cash and Cash Equivalents	16.0%	14.7%	17.3%	20.5%	15.4%	16.3%	21.8%	16.6%	22.2%	29.6%
Short Term Investments	14.5%	5.2%	8.1%	4.3%	6.5%	7.1%	0.5%	1.2%	—	—
Accounts Receivable	18.2%	24.0%	19.1%	17.5%	16.5%	21.2%	27.6%	19.1%	7.5%	7.3%
Inventory	22.9%	22.2%	19.2%	16.0%	11.9%	14.3%	14.6%	13.1%	13.9%	17.6%
Prepaid Expenses	6.2%	7.7%	10.2%	5.4%	1.9%	3.9%	3.5%	4.7%	2.1%	2.2%
Total Current Assets	77.8%	73.9%	73.9%	63.6%	52.2%	62.9%	68.3%	54.7%	49.2%	59.2%
Property,Plant and Equipment	6.7%	7.0%	7.0%	6.4%	4.3%	6.6%	7.4%	5.4%	4.9%	3.8%
Goodwill	72.5%	96.3%	107.0%	102.4%	1.8%	3.0%	4.3%	4.5%	5.4%	6.8%
Intangible Assets	48.2%	73.4%	94.2%	102.2%	0.0%	—	—	—	—	—
Deferred Tax Assets	1.1%	2.7%	1.6%	0.2%	5.7%	12.8%	0.3%	—	—	—
Other Noncurrent Assets	15.7%	15.2%	12.4%	9.1%	9.0%	3.8%	5.3%	5.0%	5.8%	6.5%
Total Assets	222.1%	268.5%	299.3%	286.3%	75.6%	91.8%	89.6%	70.4%	66.4%	77.7%
Liabilities
Accounts Payable	8.5%	9.6%	10.7%	12.5%	8.6%	5.6%	17.8%	16.1%	14.9%	19.3%
Accrued Liabilities	15.2%	16.5%	13.6%	13.0%	14.7%	18.4%	16.1%	12.1%	10.2%	9.2%
Current Portion of Long Term Debt	2.5%	0.0%	3.3%	0.0%	1.9%	0.0%	—	2.1%	1.3%	0.0%
Other Current Liabilities	1.2%	2.2%	1.9%	1.4%	0.6%	0.8%	1.1%	0.4%	1.1%	1.6%
Total Current Liabilities	27.3%	28.2%	29.5%	27.0%	25.8%	24.8%	35.0%	30.6%	27.9%	31.5%
Long Term Debt	6.8%	6.7%	7.6%	10.5%	0.0%	3.4%	7.2%	17.2%	24.9%	33.6%
Operating Lease Liabilities Noncurrent	1.8%	1.9%	2.4%	1.7%	2.1%	2.1%	3.0%	—	—	—
Deferred Tax Liabilities	0.9%	1.4%	5.3%	8.2%	0.1%	—	—	—	—	—
Other Noncurrent Liabilities	3.4%	7.0%	8.2%	7.1%	2.0%	1.8%	2.3%	3.0%	2.2%	2.9%
Equity
Common Stock	0.0%	0.1%	0.1%	0.1%	0.1%	0.1%	0.2%	0.2%	0.2%	0.2%
Additional Paid In Capital	182.9%	238.0%	263.1%	245.8%	67.4%	108.0%	148.0%	135.1%	158.8%	195.1%
Retained Earnings	19.3%	9.2%	3.2%	-0.6%	-8.8%	-47.2%	-105.4%	-114.8%	-145.6%	-182.7%
Treasury Stock	20.4%	23.7%	19.9%	13.1%	13.0%	1.3%	0.8%	0.8%	2.0%	2.8%
Accumulated Other Comprehensive Income	-0.0%	-0.3%	-0.0%	-0.2%	-0.0%	0.2%	0.0%	-0.1%	0.1%	-0.1%
Total Stockholders Equity	181.9%	223.3%	246.4%	232.0%	45.6%	59.8%	42.0%	19.6%	11.5%	9.7%
Total Liabilitiesand Equity	222.1%	268.5%	299.3%	286.3%	75.6%	91.8%	89.6%	70.4%	66.4%	77.7%

Income Statement

Revenue, expense, and profitability

19 accounts · 10 years

Revenue $34.6B

Operating income $3.7B

Net income $4.3B

Account	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
IncomeStatement
Revenues Total Revenue	100.0%	100.0%	100.0%	100.0%	100.0%	100.0%	100.0%	100.0%	100.0%	100.0%
Expenses Cost of Revenue	50.5%	50.6%	53.9%	55.1%	103.5%	110.9%	57.4%	62.2%	65.8%	76.6%
Other Income Expense Gross Profit	49.5%	49.4%	46.1%	44.9%	48.2%	44.5%	42.6%	37.8%	34.2%	23.4%
Expenses Research and Development	23.4%	25.0%	25.9%	21.2%	17.3%	20.3%	23.0%	22.1%	21.8%	23.6%
Expenses Selling,General and Administrative	12.0%	10.6%	10.2%	9.9%	8.8%	10.2%	11.1%	8.7%	9.6%	10.8%
Expenses Depreciation and Amortization	3.5%	5.6%	8.2%	8.9%	0.0%	0.0%	—	—	0.0%	0.0%
Expenses Restructuring and Asset Impairment	0.0%	0.7%	0.0%	0.0%	—	—	—	—	—	—
Expenses Operating Expenses	38.9%	42.0%	44.4%	—	—	—	—	—	—	—
Other Income Expense Operating Income	10.7%	7.4%	1.8%	5.4%	22.2%	14.0%	9.4%	7.0%	3.8%	-8.7%
Other Income Expense Interest Expense	0.4%	0.4%	0.5%	0.4%	0.2%	0.5%	1.4%	1.9%	2.4%	3.7%
Other Income Expense Other Income/expense	1.7%	0.7%	0.9%	0.0%	0.3%	-0.5%	-2.5%	0.0%	-0.2%	1.9%
Other Income Expense Income Before Tax	12.0%	7.7%	2.2%	5.0%	22.3%	13.1%	5.5%	5.1%	1.3%	-10.5%
Income Tax Income Tax Expense	-0.3%	1.5%	-1.5%	-0.5%	3.1%	-12.4%	0.5%	-0.1%	0.4%	0.9%
net Income Other Items Below Tax	0.3%	0.1%	0.1%	0.1%	0.0%	0.1%	0.0%	-0.0%	-0.1%	-0.2%
net Income net Income	12.5%	6.4%	3.8%	5.6%	19.2%	25.5%	5.1%	5.2%	0.8%	-11.6%
net Income Comprehensive Income	12.7%	6.1%	3.9%	5.4%	19.1%	25.7%	5.2%	5.0%	1.0%	-11.6%
Earnings Per Share Basic Eps	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	-0.0%
Earnings Per Share Diluted Eps	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	-0.0%
Earnings Per Share Weighted Average Shares Diluted	4.7%	6.3%	7.2%	6.7%	7.5%	12.4%	16.6%	16.4%	19.5%	19.5%

Cash Flow Statement

Operating, investing, and financing flows

21 accounts · 10 years

Operating cash flow $7.7B

Investing cash flow $-5.5B

Financing cash flow $-431.0M

Account	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
CashFlow
Operating Activities net Income	12.5%	6.4%	3.8%	5.6%	19.2%	25.5%	5.1%	5.2%	0.8%	-11.6%
Operating Activities Depreciation and Amortization	8.7%	11.9%	15.2%	18.1%	2.8%	3.6%	3.8%	2.6%	2.7%	3.1%
Operating Activities Stock Based Compensation	4.7%	5.5%	6.1%	4.6%	2.3%	2.8%	2.9%	2.1%	1.8%	2.0%
Operating Activities Deferred Income Taxes	0.7%	-4.5%	-4.5%	-6.4%	1.9%	-12.5%	-0.1%	-0.1%	0.0%	0.3%
Operating Activities Changes In Operating Assets and Liabilities	-6.9%	-8.1%	-13.4%	-7.8%	-5.1%	-9.6%	-8.1%	-11.2%	-5.0%	4.2%
Operating Activities Other Non Cash Items	2.5%	0.7%	0.2%	1.1%	0.2%	1.1%	3.7%	1.9%	0.9%	4.1%
Operating Activities net Cash From Operating Activities	22.3%	11.8%	7.4%	15.1%	21.4%	11.0%	7.3%	0.5%	1.3%	2.1%
Investing Activities Capital Expenditures	-2.8%	-2.5%	-2.4%	-1.9%	-1.8%	-3.0%	-3.2%	-2.5%	-2.1%	-1.8%
Investing Activities Business Acquisitions	-5.1%	-2.6%	-0.6%	3.5%	0.0%	—	—	—	—	—
Investing Activities Purchases of Investments	-17.2%	-7.1%	-16.5%	-11.3%	-12.5%	-8.7%	-4.2%	-1.9%	-4.2%	0.0%
Investing Activities Proceeds From Sale of Investments	5.3%	7.9%	13.2%	18.3%	10.2%	2.0%	4.8%	0.7%	4.2%	0.0%
Investing Activities Other Investing Activities	4.0%	0.0%	0.0%	-0.0%	-0.0%	0.0%	0.4%	1.1%	-0.0%	8.1%
Investing Activities net Cash From Investing Activities	-16.0%	-4.3%	-6.3%	8.5%	4.2%	-9.8%	-2.2%	-2.6%	-2.1%	6.2%
Financing Activities Proceeds From Debt	7.0%	0.0%	0.0%	4.2%	0.0%	2.0%	0.0%	0.0%	1.3%	12.9%
Financing Activities Repayment of Debt	-2.7%	-2.9%	0.0%	-1.3%	0.0%	-2.0%	-7.0%	-0.6%	-2.1%	-26.1%
Financing Activities Repurchase of Common Stock	-3.8%	-3.3%	-4.3%	-15.7%	-10.7%	0.0%	0.0%	—	—	—
Financing Activities Proceeds From Stock Issuance	0.8%	1.1%	1.2%	0.7%	0.6%	0.9%	7.8%	1.1%	0.4%	16.1%
Financing Activities Tax Withholding On Stock Based Compensation	-1.8%	-2.8%	-1.9%	-1.7%	-1.4%	-0.8%	-0.1%	-0.1%	—	—
Financing Activities Other Financing Activities	-0.8%	-0.0%	-0.0%	-0.0%	0.0%	0.0%	-0.0%	0.1%	-0.2%	-0.1%
Financing Activities net Cash From Financing Activities	-1.2%	-8.0%	-5.1%	-13.8%	11.5%	0.1%	0.6%	0.4%	-0.6%	2.9%
Cash Reconciliation net Change In Cash	5.0%	-0.5%	-4.0%	9.7%	5.7%	1.3%	5.7%	-1.7%	-1.5%	11.2%

Key Ratios

Margins, returns, liquidity, leverage, efficiency

Computed at import · 10 years

Ratio	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
Profitability
Gross margin	+49.5%	+49.4%	+46.1%	+44.9%	-3.5%	-10.9%	+42.6%	+37.8%	+34.2%	+23.4%
Operating margin	+10.7%	+7.4%	+1.8%	+5.4%	+22.2%	+14.0%	+9.4%	+7.0%	+3.8%	-8.7%
Net margin	+12.5%	+6.4%	+3.8%	+5.6%	+19.2%	+25.5%	+5.1%	+5.2%	+0.8%	-11.6%
FCF margin	+19.4%	+9.3%	+4.9%	+13.2%	+19.6%	+8.0%	+4.1%	-2.0%	-0.8%	+0.3%
Growth
Revenue CAGR (3y)	+13.6%	+16.2%	+32.4%	+51.9%	+36.4%	+22.4%	+16.4%	+17.5%	-1.1%	-6.9%
Returns
ROE	+6.9%	+2.9%	+1.5%	+2.4%	+42.2%	+42.7%	+12.1%	+26.6%	+7.0%	-119.5%
ROA	+5.6%	+2.4%	+1.3%	+2.0%	+25.5%	+27.8%	+5.7%	+7.4%	+1.2%	-15.0%
ROIC	+6.1%	+2.8%	+0.7%	+2.4%	+59.5%	+29.9%	+31.3%	+31.4%	+18.0%	-63.4%
Liquidity
Current ratio	2.85x	2.62x	2.51x	2.36x	2.02x	2.54x	1.95x	1.78x	1.76x	1.88x
Quick ratio	1.25x	1.37x	1.23x	1.41x	1.24x	1.51x	1.41x	1.17x	1.07x	1.17x
Leverage
D/E	0.22x	0.20x	0.21x	0.23x	0.66x	0.54x	1.13x	2.60x	4.79x	6.98x
Interest coverage	28.20x	20.65x	3.78x	14.36x	107.29x	29.13x	6.71x	3.73x	1.62x	-2.38x
Efficiency
Asset turnover	0.45x	0.37x	0.33x	0.35x	1.32x	1.09x	1.12x	1.42x	1.51x	1.29x
Cash conversion cycle	+171d	+179d	+127d	+87d	+72d	+106d	+80d	+52d	+21d	+19d

Valuation

Price against fundamentals

AMD $159 · 2025-09-17 · 409d old · FY2025

Market cap $260.4B

P/E 60.07x

P/S 7.52x

P/B 4.13x

EV $258.1B

EV/EBITDA 52.49x

FCF yield +2.6%

Dividend yield —

Notes

Your annotations

Not watched