Company Analysis

Illumina, Inc. (ILMN)

Nasdaq: ILMN · Laboratory Analytical Instruments · San Diego, CA · filing with the SEC since 2000
Grade6.2
◀ Past 6.1● Present 6.1▶ Future 6.4

Income statement, as filed

In millions of US dollars (USD), as filed; per-share figures in US dollars; share counts in millions. The fiscal year ends in January.
Income statement, by fiscal year, newest first
Fiscal yearFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019FY 2018FY 2017FY 2016
Period endingDec 28, 2025Dec 29, 2024Dec 31, 2023Jan 1, 2023Jan 2, 2022Jan 3, 2021Dec 29, 2019Dec 30, 2018Dec 31, 2017Jan 1, 2017
Report filedFeb 12, 2026Feb 12, 2025Feb 16, 2024Feb 17, 2023Feb 18, 2022Feb 17, 2021Feb 11, 2020·Feb 13, 2018Feb 14, 2017
Revenue4,343.04,372.04,504.04,584.04,526.03,239.03,543.03,333.02,752.02,398.0
Cost of revenue1,473.01,511.01,760.01,612.01,372.01,036.01,076.01,033.0926.0732.0r
Gross profit2,870.02,861.02,744.02,972.03,154.02,203.02,467.02,300.01,826.01,666.0r
Research and development967.01,169.01,354.01,321.01,185.0682.0647.0623.0546.0504.0r
Selling, general and administrative1,086.01,092.01,612.01,297.02,092.0941.0835.0794.0674.0584.0r
Total operating expenses2,063.03,694.03,813.07,151.03,277.01,623.01,482.01,417.01,220.01,079.0r
Operating income807.0-833.0-1,069.0-4,179.0-123.0580.0985.0883.0606.0587.0r
Interest expense101.0100.077.026.061.049.052.057.037.033.0r
Interest and investment income40.046.058.011.00.041.075.044.019.010.0r
Other income (expense), net340.0-292.0-29.0-142.01,068.0284.0110.024.0455.0-3.0r
Total non-operating income (expense)279.0-346.0-48.0-157.01,007.0276.0133.011.0437.0-26.0r
Income before income taxes1,086.0-1,179.0-1,117.0-4,336.0884.0856.01,118.0894.01,043.0561.0r
Income tax expense236.044.044.068.0122.0200.0128.0112.0365.0133.0r
Net income including non-controlling interests···-4,404.0762.0656.0990.0782.0678.0428.0r
Net income to non-controlling interests····0.00.0-12.0-44.0-48.0-35.0r
Net income850.0-1,223.0-1,161.0-4,404.0762.0656.01,002.0826.0726.0463.0r
Earnings per share, basic5.47-7.69-7.34-28.005.074.486.815.634.963.09
Earnings per share, diluted5.45-7.69-7.34-28.005.044.456.745.564.923.07
Weighted average shares, basic155159158157150147147147146147r
Weighted average shares, diluted156159158157151148149149148148r
As filed with the SEC, each figure from the newest report that carries it, and linked to it. Nothing here is computed.A dot is a line not tagged for that period. r restated by the company in a later report; b a share figure put on the newest basis or filed in the wrong unit. Hover a figure for its filing and note.
What each line is, and the XBRL concept behind it
Revenue what customers paid for what it soldus-gaap:RevenueFromContractWithCustomerExcludingAssessedTax
us-gaap:SalesRevenueNet
Cost of revenue what it cost to make or buy what it soldus-gaap:CostOfRevenue
Gross profit revenue less the cost of what it soldus-gaap:GrossProfit
Research and development spent on inventing what it sells nextus-gaap:ResearchAndDevelopmentExpense
Selling, general and administrative the cost of selling and of running the companyus-gaap:SellingGeneralAndAdministrativeExpense
Total operating expenses the running costs togetherus-gaap:OperatingExpenses
Operating income profit from running the business, before interest and taxus-gaap:OperatingIncomeLoss
Interest expense what its borrowing costus-gaap:InterestExpenseNonoperating
us-gaap:InterestExpense
Interest and investment income what its cash and investments earnedus-gaap:InvestmentIncomeInterest
Other income (expense), net gains and costs outside the businessus-gaap:OtherNonoperatingIncomeExpense
Total non-operating income (expense) everything outside the business, togetherus-gaap:NonoperatingIncomeExpense
Income before income taxes profit before taxus-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
Income tax expense tax charged on the period's profitus-gaap:IncomeTaxExpenseBenefit
Net income including non-controlling interests the whole group's profit, minority holders' share includedus-gaap:ProfitLoss
Net income to non-controlling interests the share that belongs to minority holdersus-gaap:NetIncomeLossAttributableToNoncontrollingInterest
Net income the profit or loss that belongs to the company's shareholdersus-gaap:NetIncomeLoss
Earnings per share, basic net income per share outstandingus-gaap:EarningsPerShareBasic
Earnings per share, diluted net income per share, counting every share that could be issuedus-gaap:EarningsPerShareDiluted
Weighted average shares, basic the average count of shares outstandingus-gaap:WeightedAverageNumberOfSharesOutstandingBasic
Weighted average shares, diluted the average count with every share that could be issuedus-gaap:WeightedAverageNumberOfDilutedSharesOutstanding
SI Assistanton ILMN · research, not advice