image
Semtech Corporation SMTC
Technology - Semiconductors - NASDAQ - US
Watchlist
$ 34.37
-2.19 %
$ 2.98 B
Market Cap
-15.0
P/E
INCOME STATEMENT
909 M REVENUE
4.67%
Growth Rates
1Year 4.67%
3Years 7.07%
5Years 10.68%
7Years 6.43%
10Years 5.01%
49.9 M OPERATING INCOME
105.29%
Growth Rates
1Year 105.29%
3Years -29.91%
5Years -0.81%
7Years -4.46%
10Years 1.68%
-162 M NET INCOME
85.17%
Growth Rates
1Year 85.17%
3Years -31.78%
5Years -43.48%
7Years -27.39%
10Years -21.12%
EFFICIENCY
Earnings Waterfall Semtech Corporation
image
Revenue 909 M
Cost Of Revenue 453 M
Gross Profit 457 M
Operating Expenses 407 M
Operating Income 49.9 M
Other Expenses 212 M
Net Income -162 M
1b1b800m800m600m600m400m400m200m200m00(200m)(200m)909m(453m)457m(407m)50m(212m)(162m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income

Income Statement

Millions
Jan-2025 Jan-2024 Jan-2023 Jan-2022 Jan-2021 Jan-2020 Jan-2019 Jan-2018 Jan-2017 Jan-2016 Jan-2015 Jan-2014 Jan-2013 Jan-2012 Jan-2011 Jan-2010 Jan-2009 Jan-2008 Jan-2007 Jan-2006 Jan-2005 Jan-2004 Jan-2003 Jan-2002 Jan-2001 Jan-2000 Jan-1999 Feb-1998 Jan-1997 Jan-1996 Jan-1995 Jan-1994 Jan-1993 Jan-1992 Jan-1991 Jan-1990 Jan-1989 Jan-1988 Jan-1987 Jan-1986
REVENUE
Revenue 909.3 868.8 756.5 740.9 595.1 547.5 627.2 587.8 544.3 490.2 557.9 595.0 578.8 480.6 454.5 286.6 294.8 284.8 252.5 239.4 253.6 192.1 193.0 191.2 256.7 173.8 114.5 102.8 65.4 61.7 25.8 21.3 20.2 26.5 22.2 18.8 19.1 15.6 11.9 13.0
GROSS PROFIT
Cost Of Revenue 452.8 572.5 278.0 274.8 231.6 210.8 250.2 235.9 219.4 197.1 229.1 259.8 264.2 195.0 186.2 130.5 135.2 128.5 115.6 105.0 105.7 81.3 83.1 97.9 111.8 82.7 60.2 53.9 38.1 35.9 16.5 14.2 13.1 17.1 13.7 11.5 10.9 9.0 7.3 8.9
Gross Profit 456.5 296.2 478.6 466.1 363.5 336.7 377.0 352.0 324.9 293.1 328.8 335.2 314.6 285.6 268.3 156.0 159.6 156.3 137.0 134.4 147.9 110.7 109.9 93.3 144.9 91.0 54.3 48.9 27.3 25.8 9.3 7.1 7.1 9.4 8.5 7.3 8.2 6.6 4.6 4.1
OPERATING INCOME
Operating Expenses 406.6 1 366.9 404.1 321.1 288.6 287.0 288.0 279.0 264.2 274.9 285.2 324.4 299.0 192.1 189.5 122.3 114.3 113.1 111.9 82.1 77.9 67.6 79.0 63.5 68.2 47.5 34.1 26.1 15.8 13.5 7.5 6.8 6.5 8.3 7.4 6.2 6.0 5.5 4.5 5.1
Selling, General and Administrative Expenses 222.4 220.2 235.8 168.2 162.8 163.1 151.4 146.3 136.4 136.2 128.5 125.4 149.1 100.6 110.4 77.4 72.9 74.3 70.7 44.6 44.4 37.2 34.4 33.8 36.2 27.2 20.1 16.9 11.8 11.2 5.6 5.0 5.5 6.9 6.0 5.0 5.2 4.9 4.0 4.7
Research and Development Expenses 170.9 186.4 167.4 147.9 117.5 107.4 109.9 104.8 102.5 113.7 119.4 137.4 120.0 80.6 69.6 44.8 41.4 43.1 41.3 37.5 33.5 30.4 31.3 29.7 32.0 20.3 14.0 9.2 4.0 2.8 0.9 0.7 0 0 0 0 0 0 0 0
Operating Income 49.9 (944.3) 92.8 145.0 75.0 52.0 98.5 68.7 84.1 30.0 42.3 (108.9) 15.6 93.6 78.8 30.9 41.9 43.2 23.9 47.4 70.0 43.2 30.9 27.0 76.7 43.0 18.6 21.8 11.4 11.8 1.8 0.3 0.6 1.1 1.1 1.1 2.2 1.1 100 K (1.0)
PRE-TAX INCOME
Interest Income Expense 89.6 106.0 17.6 5.1 5.3 9.1 9.2 8.0 9.3 7.8 5.9 18.2 14.4 1.2 0 0.1 3 K 0 0.2 15.2 15.2 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Total Other Income (233.3) (97.2) (14.3) (5.9) (12.0) (7.4) (28.4) (6.7) (11.0) (9.6) (5.8) (19.6) (15.3) 0.6 0.6 3.1 4.3 15.1 13.5 2.3 6.3 (0.5) 15.2 6.8 9.3 1.1 0.8 0.3 1.3 (0.4) 0.2 (0.2) 100 K (0.2) (0.4) (0.2) (0.2) 0 100 K 0.3
Pre-Tax Income (183.4) (1 041.6) 78.5 139.1 63.0 44.6 63.1 59.9 73.1 20.4 36.5 (128.5) 0.2 94.2 79.3 34.0 46.2 58.3 37.4 54.7 76.3 42.7 46.1 33.8 86.0 44.1 19.4 22.2 11.4 11.3 1.7 0.2 0.5 0.9 0.7 0.9 2.0 1.1 0 (0.7)
NET INCOME
Tax Provision (22.0) 50.5 17.3 15.5 3.4 12.8 84 K 23.2 18.4 8.9 8.5 36.0 (41.7) 5.1 6.8 33.0 8.7 10.5 6.3 11.7 17.4 10.3 11.9 9.5 25.8 14.7 6.5 7.4 3.8 3.8 0.5 0.2 100 K 0.2 0.2 100 K 0.3 0.5 (0.2) 100 K
Net Income (161.9) (1 092.0) 61.4 125.7 59.9 31.9 63.1 36.4 54.7 11.5 27.9 (164.5) 41.9 89.1 72.6 1.0 37.5 47.8 31.1 43.0 58.9 32.5 34.2 26.0 60.2 29.4 12.9 14.8 7.7 7.5 1.2 100 K 0.4 0.7 0.5 0.8 1.7 0.6 0.2 (0.9)
EPS 2.26 17 0.96 1.94 0.92 0.48 0.96 0.52 0.84 0.18 0.42 2.44 0.64 1.37 1.16 0.02 0.61 0.72 0.43 0.57 0.74 0.44 0.47 0.37 0.91 0.48 0.22 0.27 0.16 0.16 0.04 0.01 0.02 0.02 0.02 0.03 0.07 0.03 0.01 0.06