Technology - Semiconductors - NYSE - LU
$ 3.74
-3.36 %
$ 139 M
Market Cap
-3.22
P/E
INCOME STATEMENT
230 M
REVENUE
-57.6 M
OPERATING INCOME
-36.6 M
NET INCOME
EFFICIENCY
Earnings Waterfall
Magnachip Semiconductor Corporation
| Revenue | 230 M |
| Cost Of Revenue | 178 M |
| Gross Profit | 51.6 M |
| Operating Expenses | 109 M |
| Operating Income | -57.6 M |
| Other Expenses | -21 M |
| Net Income | -36.6 M |
Income Statement
Millions
| Dec-2023 | Dec-2022 | Dec-2021 | Dec-2020 | Dec-2019 | Dec-2018 | Dec-2017 | Dec-2016 | Dec-2015 | Dec-2014 | Dec-2013 | Dec-2012 | Dec-2011 | Dec-2010 | Dec-2009 | Dec-2008 | Dec-2007 | Dec-2006 | Dec-2005 | Dec-2004 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||||||||||
| Revenue | 230.1 | 337.7 | 474.2 | 507.1 | 792.2 | 750.9 | 679.7 | 688.0 | 633.7 | 698.2 | 734.2 | 819.6 | 772.8 | 770.4 | 560.1 | 601.7 | 792.4 | 744.4 | 937.7 | 1 085.2 |
| GROSS PROFIT | ||||||||||||||||||||
| Cost Of Revenue | 178.4 | 236.4 | 320.7 | 378.7 | 611.6 | 552.8 | 491.8 | 531.7 | 498.8 | 545.4 | 579.1 | 556.1 | 538.5 | 526.8 | 401.5 | 445.3 | 654.8 | 644.9 | 729.0 | 859.0 |
| Gross Profit | 51.6 | 101.3 | 153.5 | 128.3 | 180.6 | 198.1 | 187.9 | 156.2 | 134.9 | 152.9 | 155.1 | 263.5 | 234.3 | 243.6 | 158.5 | 156.4 | 137.6 | 99.4 | 208.7 | 226.1 |
| OPERATING INCOME | ||||||||||||||||||||
| Operating Expenses | 109.3 | 106.5 | 103.7 | 95.7 | 147.0 | 150.7 | 152.3 | 161.3 | 177.8 | 219.7 | 173.6 | 157.7 | 145.1 | 150.2 | 141.7 | 170.8 | 231.9 | 218.9 | 230.8 | 181.5 |
| Selling, General and Administrative Expenses | 48.5 | 50.9 | 52.4 | 50.0 | 71.6 | 72.6 | 81.8 | 89.1 | 94.4 | 127.0 | 85.8 | 79.0 | 68.4 | 66.6 | 70.8 | 81.3 | 93.0 | 87.7 | 123.2 | 83.8 |
| Research and Development Expenses | 51.6 | 52.3 | 51.2 | 45.7 | 75.4 | 78.0 | 70.5 | 72.2 | 83.4 | 92.8 | 87.9 | 78.7 | 76.8 | 83.5 | 70.9 | 89.5 | 138.9 | 131.3 | 107.6 | 97.7 |
| Operating Income | (57.6) | 1.3 | 53.7 | 27.0 | 36.6 | 47.4 | 39.2 | 2.7 | (42.9) | (77.1) | (26.8) | 105.8 | 72.9 | 91.4 | 16.4 | (27.7) | (106.4) | (213.8) | (58.4) | 44.7 |
| PRE-TAX INCOME | ||||||||||||||||||||
| Interest Income Expense | 0.8 | 1.2 | 1.4 | 18.1 | 22.6 | 22.3 | 21.6 | 16.2 | 16.3 | 16.3 | 20.4 | 22.6 | 25.0 | 22.9 | 32.4 | 76.1 | 60.3 | 57.2 | 57.2 | 34.6 |
| Total Other Income | 10.1 | 2.4 | (9.4) | (16.2) | (41.9) | (21.1) | 46.9 | (28.6) | (57.0) | (38.6) | (33.5) | 38.6 | (43.1) | (8.9) | 824.9 | (286.5) | (13.6) | (6.3) | (40.7) | 2.3 |
| Pre-Tax Income | (47.6) | (2.9) | 74.0 | 10.8 | (17.1) | 0.7 | 86.1 | (25.9) | (100.0) | (115.7) | (60.2) | 141.3 | 29.8 | 82.5 | 841.3 | (314.3) | (171.4) | (220.1) | (99.1) | 47.0 |
| NET INCOME | ||||||||||||||||||||
| Tax Provision | (10.9) | 5.2 | 17.3 | (46.2) | 4.7 | 4.6 | 1.2 | 3.7 | (15.1) | 1.5 | 4.0 | (52.0) | 8.0 | 8.4 | 9.2 | 11.6 | 9.1 | 9.3 | 1.8 | 9.6 |
| Net Income | (36.6) | (8.0) | 56.7 | 57.1 | (21.8) | (3.9) | 84.9 | (29.6) | (84.9) | (117.2) | (64.2) | 193.3 | 21.8 | 74.1 | 839.1 | (417.3) | (180.6) | (229.3) | (100.9) | 37.4 |
| EPS | 0.89 | 0.18 | 1.26 | 1.62 | 0.64 | 0.11 | 2.5 | 0.85 | 2.47 | 3.44 | 1.82 | 5.29 | 0.29 | 1.88 | 16.5 | 11 | 4.77 | 6.06 | 2.67 | 0.51 |