SMTC
Semtech Corporation
$58.09
-$2.47(-4.08%)
72
Overall
--
Value
72
Tech
--
Quality
Market Cap
$5.09B
Volume
1.60M
52W Range
$24.05 - $79.52
Target Price
$56.25
Order:
Income Statement
| Metric | Trend | Chart | 2016 Jan | 2017 Jan | 2018 Jan | 2019 Jan | 2020 Jan | 2021 Jan | 2022 Jan | 2023 Jan | 2024 Jan | 2025 Jan |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $490.2M | $544.3M | $587.8M | $627.2M | $547.5M | $595.1M | $740.9M | $756.5M | $868.8M | $909.3M | ||
| Total Revenue | $490.2M | $544.3M | $587.8M | $627.2M | $547.5M | $595.1M | $740.9M | $756.5M | $868.8M | $909.3M | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $197.1M | $-219.4M | $235.9M | $250.2M | $210.8M | $239.2M | $279.7M | $272.3M | $91.8M | -- | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $293.1M | $324.9M | $352.0M | $377.0M | $336.7M | $355.9M | $461.1M | $478.6M | $296.3M | $456.5M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $274.9M | $-240.8M | $279.0M | $271.5M | $284.7M | $288.6M | $316.1M | $392.6M | $1.2B | $406.6M | ||
| Research & Development | $113.7M | $102.5M | $104.8M | $109.0M | $107.4M | $117.5M | $147.9M | $166.9M | $186.4M | $170.9M | ||
| Research Expense | $113.7M | $102.5M | $104.8M | $109.0M | $107.4M | $117.5M | $147.9M | $166.9M | $186.4M | $170.9M | ||
| Selling, General & Administrative | $136.2M | $138.7M | $146.3M | $145.2M | $163.1M | $162.8M | $168.2M | $224.8M | $220.2M | $222.4M | ||
| Selling & Marketing Expenses | $136.2M | $138.7M | $146.3M | $600.0K | $900.0K | $1.0M | $1.8M | $1.5M | $1.5M | $900.0K | ||
| General & Administrative Expenses | $-7.7M | $-6.7M | $-5.9M | $145.2M | $163.1M | $162.8M | $168.2M | $224.8M | $220.2M | $222.4M | ||
| Promotion & Advertising | $-200.0K | $-400.0K | $-600.0K | $600.0K | $900.0K | $1.0M | $1.8M | $1.5M | $1.5M | $900.0K | ||
| Salaries & Wages | $-20.5M | $-30.8M | $-47.9M | $400.0K | $2.4M | -- | -- | $39.2M | $40.2M | $68.0M | ||
| Depreciation & Amortization | $25.1M | $25.3M | $27.9M | $26.6M | $16.5M | $8.3M | $4.9M | $821.0K | $14.9M | $884.0K | ||
| Depreciation & Amortization | $25.1M | $25.3M | $27.9M | $26.6M | $16.5M | $8.3M | $4.9M | $821.0K | $14.9M | $884.0K | ||
| Amortization | $25.1M | $25.3M | $27.9M | $26.6M | $16.5M | $8.3M | $4.9M | $821.0K | $14.9M | $884.0K | ||
| Other Operating Expenses | $-1.5M | $-1.0M | $-5.8M | $-2.6M | $-2.3M | $-400.0K | $-925.0K | $-700.0K | $-1.0M | $-1.4M | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $18.2M | $58.4M | $73.0M | $105.5M | $52.0M | $75.0M | $145.0M | $92.8M | $-944.3M | $49.9M | ||
| EBITDA | $78.6M | $120.7M | $109.2M | $129.0M | $98.1M | $103.7M | $178.0M | $128.2M | $-861.2M | $-44.9M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $7.8M | -- | -- | $8.7M | $9.1M | $4.9M | $3.7M | $11.2M | $95.8M | $81.4M | ||
| Interest Income Operating | -- | -- | -- | -- | -- | -- | $1.5M | $5.8M | $3.1M | $2.3M | ||
| Intinc | $13.0K | $205.0K | -- | $-9.2M | $-9.1M | -- | -- | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $13.0K | $205.0K | -- | $-9.2M | $-9.1M | $-5.3M | $2.7M | $6.8M | $-95.8M | $-90.1M | ||
| Gain on Sale of Securities | -- | -- | $4.3M | -- | $-700.0K | -- | -- | -- | -- | $3.6M | ||
| Other Income/Expense | $-14.6M | $-24.0M | $5.4M | $16.9M | $-4.1M | $6.3M | $-3.3M | $-703.0K | $44.0M | $146.1M | ||
| Other Special Charges | $-1.8M | $-1.7M | $3.3M | $3.8M | $2.9M | $124.0K | $-989.0K | $-1.3M | $-542.0K | $-144.4M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $4.5M | $-2.3M | $-6.3M | $700.0K | $2.2M | $-200.0K | -- | $11.5M | $23.8M | $4.9M | ||
| Special Income Charges | $-4.5M | $2.3M | $6.3M | $-562.0K | $-3.5M | $200.0K | -- | $-11.5M | $-779.4M | $-12.4M | ||
| Impairment of Capital Assets | -- | -- | -- | -- | -- | -- | -- | -- | $755.6M | $7.5M | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $28.2M | $73.1M | $59.6M | $78.8M | $53.7M | $67.8M | $142.7M | $89.9M | $-945.7M | $-102.6M | ||
| Pre-Tax Income | $20.4M | $73.1M | $59.6M | $70.1M | $44.6M | $63.0M | $139.1M | $78.5M | $-1.0B | $-183.4M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $8.9M | $18.4M | $23.2M | $355.0K | $12.8M | $3.4M | $15.5M | $17.3M | $50.5M | $-22.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $11.5M | $54.7M | $36.4M | $69.6M | $31.9M | $59.9M | $125.7M | $61.4M | $-1.1B | $-161.9M | ||
| Net Income (Continuing Operations) | $11.5M | $54.7M | $36.4M | $69.6M | $31.9M | $59.9M | $125.6M | $61.4M | $-1.1B | $-161.9M | ||
| Net Income (Discontinued Operations) | $11.5M | $54.7M | $36.4M | $69.6M | $31.9M | $59.9M | $125.7M | $61.4M | $-1.1B | $-161.9M | ||
| Net Income (Common Stockholders) | $11.5M | $54.7M | $36.4M | $69.6M | $31.9M | $59.9M | $125.7M | $61.4M | $-1.1B | $-161.9M | ||
| Normalized Income | -- | -- | -- | -- | -- | $56.3M | -- | -- | -- | $-178.6M | ||
| TOTALS | ||||||||||||
| Total Expenses | $472.1M | $-460.2M | $514.8M | $521.7M | $495.5M | $520.2M | $595.9M | $392.6M | $1.3B | $406.6M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $65.7M | $65.4M | $66.0M | $66.0M | $66.3M | $65.2M | $64.7M | $63.8M | $64.1M | $71.6M | ||
| Average Shares Outstanding (Diluted) | $66.0M | $66.1M | $67.6M | $68.5M | $67.4M | $66.1M | $65.6M | $64.0M | $64.1M | $71.6M | ||
| Shares Outstanding | $65.2M | $66.0M | $66.5M | $66.6M | $65.8M | $65.2M | $64.1M | $63.9M | $64.6M | $86.5M | ||
| Basic EPS | $0.18 | $0.84 | $0.55 | $0.96 | $0.48 | $0.92 | $1.94 | $0.96 | $-17.03 | $-2.26 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | $0.96 | $0.48 | $0.92 | $1.94 | $0.96 | $-17.03 | $-2.26 | ||
| Diluted EPS | $0.17 | $0.83 | $0.54 | $0.92 | $0.47 | $0.91 | $1.92 | $0.96 | $-17.03 | $-2.26 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | $0.92 | $0.47 | $0.91 | $1.92 | $0.96 | $-17.03 | $-2.26 | ||
| OTHER METRICS | ||||||||||||
| Acquisition Expense | -- | -- | -- | -- | -- | -- | -- | $74.5M | $74.5M | -- | ||
| Earnings from equity interest | -- | -- | $-254.0K | $-126.0K | $109.0K | $329.0K | $2.1M | $249.0K | $45.0K | $-547.0K | ||
| Earnings From Equity Interest Net Of Tax | -- | -- | $-254.0K | $-126.0K | $109.0K | $329.0K | $2.1M | $249.0K | $45.0K | $-547.0K | ||
| Gain On Sale Of Business | -- | $25.5M | $-375.0K | -- | -- | -- | -- | $18.3M | -- | -- | ||
| Gain On Sale Of P P E | -- | -- | -- | -- | -- | $-500.0K | -- | -- | -- | -- | ||
| Interest Expense Operating | -- | -- | -- | -- | -- | -- | -- | -- | -- | $9.1M | ||
| Marketing Expense | -- | -- | -- | -- | -- | -- | -- | $5.7M | -- | -- | ||
| Minority Interests | -- | -- | -- | $682.6M | $5.0K | $36.0K | $19.0K | $8.0K | $-1.0K | $-184.0K | ||
| Net Operating Interest Income Expense | $-7.8M | $-9.3M | $-8.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Non Recurring Operation Expense | -- | -- | -- | -- | $1.3M | $1.3M | -- | -- | -- | -- | ||
| Other Gand A | $-7.7M | $-6.7M | $-5.9M | $145.2M | $163.1M | $162.8M | $168.2M | $224.8M | $220.2M | $222.4M | ||
| Other Impairment Of Capital Assets | $-6.3M | $-6.3M | $4.3M | $30.0M | $1.2M | $6.8M | $1.3M | $6.9M | $43.5M | $1.1M | ||
| Other Taxes | -- | -- | -- | -- | -- | -- | -- | -- | $33.7M | -- | ||
| Other Write Down | -- | -- | -- | -- | -- | -- | -- | -- | $4.4M | $13.2M | ||
| Rent And Landing Fees | $-7.7M | $-6.7M | $-5.9M | $6.3M | $6.5M | -- | -- | -- | -- | -- | ||
| Selling Expense | $136.2M | $138.7M | $146.3M | -- | -- | -- | -- | -- | -- | -- | ||
| Write Down | -- | -- | -- | -- | -- | -- | -- | $-835.0K | -- | -- | ||
| Write Off | -- | -- | -- | -- | -- | -- | -- | -- | $33.7M | -- | ||
| Othspecchg | -- | -- | -- | $-138.0K | $-130.0K | -- | -- | -- | -- | -- | ||
| Restruct | $4.5M | $-2.3M | $-6.3M | $700.0K | $2.2M | $-200.0K | -- | $11.5M | $23.8M | $4.9M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | SMTC | $58.09 | -4.1% | 1.60M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |