SIMO
Silicon Motion Technology Corporation
$95.06
+$2.69(+2.91%)
78
Overall
75
Value
81
Tech
--
Quality
Market Cap
$3.07B
Volume
414.88K
52W Range
$37.21 - $92.49
Target Price
$95.38
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $361.3M | $556.1M | $523.4M | $530.3M | $457.3M | $539.5M | $922.1M | $945.9M | $639.1M | $803.6M | ||
| Total Revenue | $361.3M | $556.1M | $523.4M | $530.3M | $457.3M | $539.5M | $922.1M | $945.9M | $639.1M | $803.6M | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-176.8M | $-281.5M | $-272.2M | $-269.5M | $-235.1M | $-279.4M | $-461.3M | $-480.1M | $368.8M | $434.8M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $184.5M | $274.6M | $251.2M | $260.8M | $222.2M | $260.2M | $460.8M | $465.8M | $270.4M | $368.8M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $-108.1M | $-137.3M | $-155.8M | $-156.0M | $-170.0M | $-179.7M | $-214.9M | $-251.9M | $230.5M | $277.9M | ||
| Research & Development | $71.2M | $92.4M | $102.1M | $102.0M | $110.3M | $121.8M | $164.3M | $188.5M | $174.4M | $217.8M | ||
| Research Expense | $71.2M | $92.4M | $102.1M | $102.0M | $110.3M | $121.8M | $164.3M | $188.5M | $174.4M | -- | ||
| Selling, General & Administrative | $35.9M | $42.8M | $42.8M | $46.9M | $43.0M | $40.4M | $50.6M | $63.0M | $54.8M | $58.8M | ||
| Selling & Marketing Expenses | $20.2M | $25.8M | $25.9M | $29.3M | $25.1M | $24.8M | $28.8M | $31.5M | $26.9M | $27.4M | ||
| General & Administrative Expenses | $15.7M | $17.1M | $16.9M | $17.6M | $17.9M | $15.6M | $21.8M | $31.4M | $27.9M | $31.4M | ||
| Salaries & Wages | $-10.4M | $-17.4M | $-15.5M | $-20.8M | $-14.6M | $-14.6M | $-19.5M | $-26.7M | -- | -- | ||
| Depreciation & Amortization | $1.1M | $2.1M | $2.5M | $3.0M | $766.0K | -- | -- | -- | -- | -- | ||
| Depreciation & Amortization | $1.1M | $2.1M | $2.5M | $3.0M | $766.0K | -- | -- | -- | -- | -- | ||
| Amortization | $1.1M | $2.1M | $2.5M | $3.0M | $766.0K | $-25.1M | -- | -- | -- | -- | ||
| Other Operating Expenses | $-2.3M | $-4.7M | $-6.6M | $-5.9M | $-6.9M | $-5.0M | $-8.8M | $-13.7M | $1.3M | $1.3M | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $76.4M | $137.3M | $103.8M | $108.9M | $68.1M | $98.0M | $245.9M | $214.3M | $39.9M | $90.9M | ||
| EBITDA | $87.5M | $150.3M | $112.6M | $125.0M | $85.3M | $99.1M | $264.4M | $231.6M | $82.9M | $132.7M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $47.0K | $127.0K | $423.0K | $378.0K | $3.0K | $11.0K | -- | $71.0K | -- | -- | ||
| Intinc | $2.0M | $2.2M | $4.3M | $6.3M | $6.8M | $4.6M | $1.3M | $2.7M | $12.2M | $14.5M | ||
| Net Non-Operating Interest Income/Expense | $2.0M | $2.0M | $3.8M | $5.9M | $6.7M | $4.6M | $1.3M | $2.6M | $12.2M | $14.5M | ||
| Gain on Sale of Securities | $3.0K | $2.0K | $103.0K | $134.0K | $48.0K | $169.0K | -- | $896.0K | $8.0M | $601.0K | ||
| Other Income/Expense | $-13.0K | $-31.0K | $-1.8M | $281.0K | $-13.0M | $160.0K | $77.0K | $-897.0K | $-8.0M | $-601.0K | ||
| Other Special Charges | $10.0K | $42.0K | $-19.0K | $58.0K | $103.0K | $-36.0K | $-77.0K | $1.0K | $8.0K | -- | ||
| SPECIAL ITEMS | ||||||||||||
| Special Income Charges | -- | -- | $-10.3M | $-4.1M | $-16.0M | $-17.5M | -- | $-390.0K | -- | -- | ||
| Impairment of Capital Assets | -- | -- | $10.3M | $4.1M | $16.0M | $17.5M | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $78.5M | $138.8M | $99.4M | $110.2M | $72.1M | $85.6M | $247.3M | $212.6M | $61.0M | $107.4M | ||
| Pre-Tax Income | $78.5M | $138.6M | $99.0M | $109.9M | $72.1M | $85.6M | $247.3M | $212.6M | $61.0M | $107.4M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $18.2M | $27.7M | $24.0M | $11.8M | $7.7M | $5.8M | $47.3M | $40.1M | $8.2M | $18.2M | ||
| NET INCOME | ||||||||||||
| Net Income | $60.3M | $110.9M | $75.0M | $98.1M | $64.4M | $79.7M | $200.0M | $172.5M | $52.9M | $89.2M | ||
| Net Income (Continuing Operations) | $60.3M | $110.9M | $75.0M | $98.1M | $64.4M | $79.7M | $200.0M | $172.5M | $52.9M | $89.2M | ||
| Net Income (Discontinued Operations) | $60.3M | $110.9M | $75.0M | $98.1M | $64.4M | $79.7M | $200.0M | $172.5M | $52.9M | $89.2M | ||
| Net Income (Common Stockholders) | $60.3M | $110.9M | $75.0M | $98.1M | $64.4M | $79.7M | $200.0M | $172.5M | $52.9M | $89.2M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | $44.9M | $106.3M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-284.9M | $-418.9M | $-428.1M | $-425.5M | $-405.1M | $-459.0M | $-676.2M | $-732.0M | $599.3M | $712.7M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $138.1M | $140.9M | $142.7M | $144.1M | $35.2M | $34.9M | $34.9M | $33.3M | $33.4M | $33.6M | ||
| Average Shares Outstanding (Diluted) | $139.6M | $142.1M | $143.6M | $144.5M | $35.3M | $35.0M | $35.0M | $33.4M | $33.5M | $33.7M | ||
| Shares Outstanding | $139.5M | $141.3M | $143.2M | $144.7M | $139.1M | $138.2M | $139.8M | $132.2M | $34.0M | $33.7M | ||
| Basic EPS | $0.44 | $0.79 | $0.53 | $0.68 | $1.84 | $2.28 | $5.72 | $5.2 | $1.59 | $2.65 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | -- | $1.84 | $2.28 | $5.72 | $5.2 | $1.59 | $2.65 | ||
| Diluted EPS | $0.43 | $0.78 | $0.52 | $0.68 | $1.84 | $2.28 | $5.72 | $5.16 | $1.58 | $2.65 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | $1.84 | $2.28 | $5.72 | $5.16 | $1.58 | $2.65 | ||
| Dividend Per Share | $0.26 | $0.20 | $0.30 | $0.30 | $0.35 | $0.35 | $0.50 | $0.38 | $1.99 | -- | ||
| OTHER METRICS | ||||||||||||
| Earnings from equity interest | -- | -- | -- | $-473.0K | $12.4M | $-293.0K | -- | -- | -- | -- | ||
| Earnings From Equity Interest Net Of Tax | -- | -- | -- | $-473.0K | $12.4M | $-293.0K | -- | -- | -- | -- | ||
| Gain On Sale Of Business | -- | -- | -- | -- | $473.0K | -- | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | -- | -- | $1.9M | -- | -- | -- | -- | -- | -- | -- | ||
| Non Recurring Operation Expense | -- | -- | -- | -- | -- | -- | -- | $390.0K | -- | -- | ||
| Other Costof Revenue | -- | -- | -- | -- | -- | -- | -- | -- | $368.8M | $434.8M | ||
| Other Gand A | $15.7M | $17.1M | $16.9M | $17.6M | $17.9M | $15.6M | $21.8M | $31.4M | $27.9M | $31.4M | ||
| Other Impairment Of Capital Assets | -- | $13.0K | $120.0K | -- | -- | -- | -- | -- | -- | -- | ||
| Other Write Off | $392.0K | $-40.0K | $125.0K | $-47.0K | $-1.2M | $-71.0K | $-1.0M | $-29.0K | -- | -- | ||
| Rent And Landing Fees | $15.7M | $17.1M | $16.9M | $17.6M | $17.9M | $15.6M | $21.8M | $31.4M | -- | -- | ||
| Selling Expense | $20.2M | $25.8M | $25.9M | $29.3M | $25.1M | $24.8M | $28.8M | $31.5M | -- | -- | ||
| Write Down | -- | -- | -- | -- | $-25.1M | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | SIMO | $95.06 | +2.9% | 414.88K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Silicon Motion Technology Corporation Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW