Semtech Corporation (SMTC)

AI Score

Unlock

38.13

3.07 (8.76%)

At close: Feb 28, 2025, 3:59 PM

38.20

0.18%

After-hours: Feb 28, 2025, 07:49 PM EST

Semtech Income Statement

Table Mode

Year	FY24	FY23	FY22	FY21	FY20	FY19	FY18	FY17	FY16	FY15	FY14	FY13	FY12	FY11	FY10	FY09	FY08	FY07	FY06	FY05	FY04	FY03	FY02	FY01	FY00	FY99	FY98	FY97	FY96	FY95	FY94	FY93	FY92	FY91	FY90	FY89	FY88	FY87	FY86
Revenue	868.76M	756.53M	740.86M	595.12M	547.51M	627.2M	587.85M	544.27M	490.22M	557.88M	594.98M	578.83M	480.6M	454.5M	286.56M	294.82M	284.79M	252.54M	239.41M	253.61M	192.08M	192.96M	191.21M	256.69M	173.77M	114.52M	102.81M	65.38M	61.68M	25.8M	21.3M	20.2M	26.5M	22.2M	18.8M	19.1M	15.6M	11.9M	13M
Cost of Revenue	572.51M	277.98M	274.78M	231.57M	210.83M	250.17M	235.88M	219.41M	197.11M	229.09M	259.77M	264.21M	194.96M	186.2M	130.51M	135.23M	128.51M	115.56M	105M	105.7M	81.33M	83.1M	97.92M	111.82M	82.73M	60.24M	53.88M	38.11M	35.88M	16.5M	14.2M	13.1M	17.1M	13.7M	11.5M	10.9M	9M	7.3M	8.9M
Gross Profit	296.25M	478.56M	466.08M	363.55M	336.68M	377.02M	351.97M	324.86M	293.11M	328.79M	335.21M	314.61M	285.64M	268.31M	156.05M	159.59M	156.28M	136.97M	134.41M	147.91M	110.75M	109.86M	93.29M	144.87M	91.04M	54.28M	48.93M	27.27M	25.81M	9.3M	7.1M	7.1M	9.4M	8.5M	7.3M	8.2M	6.6M	4.6M	4.1M
Operating Income	-944.32M	92.8M	145.02M	74.96M	52.01M	98.48M	68.74M	84.08M	30M	42.26M	-108.92M	15.59M	93.59M	78.76M	30.92M	41.89M	43.19M	23.86M	47.37M	69.97M	43.17M	30.9M	27.02M	76.69M	42.96M	18.58M	21.81M	11.43M	11.79M	1.8M	300K	600K	1.1M	1.1M	1.1M	2.2M	1.1M	100K	-1M
Interest Income	3.05M	5.8M	1.47M	2.54M	9.11M	n/a	n/a	205K	n/a	165K	342K	404K	593K	574K	3.05M	5.68M	n/a	13.2M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Pretax Income	-1.04B	78.47M	139.07M	62.98M	44.59M	63.1M	59.87M	73.06M	20.38M	36.49M	-128.48M	249K	94.18M	79.33M	33.97M	46.18M	58.31M	37.41M	54.66M	76.27M	42.72M	46.08M	33.83M	86.03M	44.1M	19.36M	22.16M	11.41M	11.34M	1.7M	200K	500K	900K	700K	900K	2M	1.1M	n/a	-700K
Net Income	-1.09B	61.38M	125.66M	59.9M	31.87M	63.06M	36.43M	54.66M	11.5M	27.95M	-164.47M	41.94M	89.09M	72.57M	956K	37.52M	47.78M	31.13M	42.98M	58.89M	32.47M	34.18M	26M	60.22M	29.39M	12.89M	14.76M	7.65M	7.53M	1.2M	100K	400K	700K	500K	800K	1.7M	600K	200K	-900K
Selling & General & Admin	220.22M	235.8M	168.21M	162.83M	163.11M	151.4M	146.3M	136.43M	136.15M	128.53M	125.38M	149.07M	100.63M	110.4M	77.45M	72.89M	74.26M	70.66M	44.55M	44.45M	37.21M	34.43M	33.8M	36.16M	27.21M	20.09M	16.93M	11.82M	11.2M	5.6M	5M	5.5M	6.9M	6M	5M	5.2M	4.9M	4M	4.7M
Research & Development	186.45M	167.45M	147.93M	117.53M	107.37M	109.92M	104.8M	102.5M	113.74M	119.37M	137.44M	120.01M	80.58M	69.62M	44.85M	41.41M	43.06M	41.26M	37.53M	33.49M	30.37M	31.34M	29.74M	32.01M	20.34M	14.03M	9.2M	4.02M	2.83M	900K	700K	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Other Expenses	834.76M	821K	4.94M	8.27M	16.55M	3.82M	-902K	-1.72M	-1.8M	-257K	-1.39M	-977K	10.85M	9.52M	2.35M	n/a	-4.24M	n/a	n/a	n/a	n/a	13.2M	n/a	n/a	n/a	n/a	n/a	n/a	-498K	1M	1.1M	1M	1.4M	1.4M	1.2M	800K	600K	500K	400K
Operating Expenses	1.37B	404.07M	321.08M	288.63M	287.02M	287.96M	278.97M	264.23M	274.95M	285.25M	324.36M	299.02M	192.06M	189.55M	122.3M	114.3M	113.09M	111.92M	82.08M	77.94M	67.58M	78.96M	63.54M	68.17M	47.55M	34.12M	26.12M	15.84M	13.52M	7.5M	6.8M	6.5M	8.3M	7.4M	6.2M	6M	5.5M	4.5M	5.1M
Interest Expense	106M	17.65M	5.09M	5.34M	9.11M	9.2M	7.96M	9.3M	7.82M	5.93M	18.17M	14.36M	1.21M	n/a	139K	3K	n/a	151K	15.19M	15.19M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Selling & Marketing Expenses	1.5M	1.5M	1.8M	1M	900K	600K	600K	400K	200K	100K	100K	119K	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Cost & Expenses	1.81B	682.05M	595.85M	520.19M	497.85M	538.14M	514.84M	483.64M	472.06M	514.34M	584.12M	563.24M	387.01M	375.74M	252.81M	249.53M	241.6M	227.48M	187.08M	183.65M	148.91M	162.06M	161.46M	179.99M	130.28M	94.36M	80M	53.95M	49.4M	24M	21M	19.6M	25.4M	21.1M	17.7M	16.9M	14.5M	11.8M	14M
Income Tax	50.52M	17.34M	15.54M	3.44M	12.83M	-84K	23.19M	18.4M	8.88M	8.55M	35.98M	-41.69M	5.09M	6.76M	33.01M	8.66M	10.52M	6.28M	11.67M	17.38M	10.25M	11.9M	9.47M	25.81M	14.71M	6.47M	7.4M	3.76M	3.81M	500K	200K	100K	200K	200K	100K	300K	500K	-200K	-100K
Shares Outstanding (Basic)	64.12M	63.77M	64.66M	65.21M	66.26M	65.98M	66.03M	65.43M	65.66M	67.11M	67.4M	65.81M	65.1M	62.34M	60.78M	61.25M	66.42M	72.37M	73.44M	74.19M	73.57M	73.01M	69.98M	66.25M	61.67M	58.69M	55.91M	54.36M	48.09M	45.1M	35.92M	30M	35M	25M	26.67M	24.29M	20M	20M	15M
Shares Outstanding (Diluted)	64.13M	64.01M	65.56M	66.06M	67.42M	68.48M	67.61M	66.11M	65.96M	67.69M	67.47M	67.47M	67.35M	64.52M	61.68M	62M	67.71M	74.02M	76.11M	78.26M	77.5M	77.79M	77.75M	76.53M	70.63M	63.57M	60.47M	56.2M	48.09M	45.1M	35.92M	40M	35M	25M	26.67M	24.29M	30M	20M	15M
EPS (Basic)	-17.03	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
EPS (Diluted)	-17.03	0.96	1.92	0.91	0.47	0.92	0.51	0.83	0.17	0.41	-2.44	0.62	1.32	1.12	0.02	0.61	0.71	0.42	0.55	0.70	0.42	0.44	0.33	0.79	0.42	0.21	0.25	0.15	0.16	0.04	0.01	0.02	0.02	0.02	0.03	0.05	0.02	0.01	-0.06
EBITDA	-851.1M	130.82M	180.41M	100.18M	93.27M	138.41M	127.79M	107.69M	77.22M	96.97M	-55.79M	63.8M	112.72M	95.78M	42.47M	54.51M	53.41M	35.68M	57.5M	79.76M	52.17M	30.9M	40.08M	85.53M	46.94M	23.88M	25.58M	14.59M	13.42M	3.1M	1.63M	1.6M	2.5M	2.5M	2.3M	3M	1.7M	600K	-600K
Depreciation & Amortization	84.45M	36.89M	35.3M	31.87M	39.58M	49.64M	49M	47.06M	48.33M	37.35M	61.54M	49.19M	18.54M	9.52M	8.36M	8.32M	10.23M	11.81M	11.75M	9.79M	9M	9.58M	10.33M	8.84M	4.12M	3.72M	2.77M	1.75M	1.14M	1M	1.1M	1M	1.4M	1.4M	1.2M	800K	600K	500K	400K