Stocks SMTC Financial statements
Financial statementsSEMTECH CORP financial statements
Income statement, balance sheet and cash flow statement for the last 10 fiscal years, taken from the XBRL data SEMTECH CORP files with the SEC in its annual reports.
In USD millions, except per-share amounts. Outflows in the cash flow statement are negative.
Income statement
| FY2016 | FY2017 | FY2019 | FY2019 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 544 | 588 | 627 | 548 | 595 | 741 | 757 | 869 | 909 | 1,050 |
| Cost of revenue | 219 | 236 | 250 | 211 | 239 | 280 | 278 | 573 | 453 | 508 |
| Gross profit | 325 | 352 | 377 | 337 | 356 | 461 | 479 | 296 | 457 | 542 |
| Research and development | 103 | 105 | 109 | 107 | 118 | 148 | 167 | 186 | 171 | 196 |
| Selling, general and administrative | 139 | 148 | 145 | 163 | 163 | 168 | 225 | 220 | 222 | 222 |
| Operating expenses | 241 | 285 | 272 | 285 | 281 | 316 | 386 | 1,241 | 407 | 510 |
| Operating income | 84.1 | 66.6 | 105 | 52 | 75 | 145 | 92.8 | -944 | 49.9 | 32.6 |
| Interest expense | 7.4 | 8.67 | 8.62 | 5.34 | 5.09 | 17.6 | 95.8 | 90.1 | 40.6 | |
| Interest income | 0.21 | |||||||||
| Other non-operating income | -1.72 | 3.35 | 3.82 | 2.89 | -2.41 | -0.99 | -1.33 | -0.54 | 0.27 | -5.26 |
| Pre-tax income | 73.1 | 57.8 | 70.1 | 44.6 | 63 | 139 | 78.5 | -1,042 | -183 | -21.2 |
| Income tax | 18.4 | 22.9 | 0.36 | 12.8 | 3.44 | 15.5 | 17.3 | 50.5 | -22 | 19.8 |
| Net income to minority interests | 0 | 0 | -0.01 | -0.04 | -0.02 | -0.01 | 0 | 0 | 0 | |
| Net income | 54.7 | 34.6 | 69.6 | 31.9 | 59.9 | 126 | 61.4 | -1,092 | -162 | -40.4 |
| EBITDA | 131 | 116 | 155 | 91.6 | 98.6 | 171 | 119 | -915 | 83.1 | 62.5 |
| EPS, basic | 0.79 | 0.52 | 1.06 | 0.48 | 0.92 | 1.94 | 0.96 | -17.03 | -2.26 | -0.46 |
| EPS, diluted | 0.78 | 0.51 | 1.02 | 0.47 | 0.91 | 1.92 | 0.96 | -17.03 | -2.26 | -0.46 |
| Shares, basic (weighted) | 69.3 | 66 | 66 | 66.3 | 65.2 | 64.7 | 63.8 | 64.1 | 71.6 | 88.4 |
| Shares, diluted (weighted) | 70 | 67.6 | 68.5 | 67.4 | 66.1 | 65.6 | 64 | 64.1 | 71.6 | 88.4 |
Balance sheet
| FY2016 | FY2017 | FY2019 | FY2019 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 297 | 308 | 312 | 293 | 269 | 280 | 236 | 129 | 152 | 195 |
| Short-term investments | 12.4 | 12.6 | 14.5 | 12.7 | 0 | |||||
| Receivables | 51.4 | 53.2 | 79.2 | 61.9 | 70.4 | 71.5 | 162 | 134 | 163 | 161 |
| Inventory | 65.9 | 71.1 | 63.7 | 73 | 87.5 | 114 | 208 | 145 | 164 | 196 |
| Other current assets | 18.4 | 17.3 | 21.9 | 21.8 | 25.8 | 31.2 | 112 | 114 | 94.1 | 88.2 |
| Total current assets | 438 | 461 | 485 | 461 | 475 | 502 | 723 | 534 | 585 | 655 |
| Property, plant and equipment | 109 | 125 | 118 | 124 | 131 | 135 | 169 | 154 | 126 | 109 |
| Lease right-of-use assets | 11 | 16.3 | 19.8 | 31.8 | 23.9 | 21.7 | 23.5 | |||
| Goodwill | 330 | 342 | 351 | 351 | 351 | 351 | 1,282 | 541 | 533 | 458 |
| Intangible assets | 61.8 | 60.2 | 36.6 | 20 | 11.7 | 6.8 | 215 | 35.6 | 33.1 | 40 |
| Other non-current assets | 67.2 | 93.6 | 57 | 76 | 88.1 | 108 | 117 | 91.1 | 100 | 114 |
| Total assets | 1,012 | 1,086 | 1,063 | 1,052 | 1,082 | 1,131 | 2,570 | 1,374 | 1,419 | 1,410 |
| Accounts payable | 42 | 37.2 | 43.2 | 48 | 50.2 | 50.7 | 101 | 45.1 | 59.2 | 84.1 |
| Accrued liabilities | 54.5 | 60.8 | 68.5 | 50.6 | 59.4 | 77.7 | 253 | 172 | 178 | 192 |
| Deferred revenue | 12.1 | 12.8 | 3.44 | 3.93 | 3.92 | 13 | 26.8 | 19.1 | 15.9 | 14.2 |
| Short-term debt | 14.4 | 15.4 | 18.3 | 0 | 0 | 43.1 | 0 | 45.6 | 0 | |
| Total current liabilities | 123 | 126 | 130 | 98.6 | 110 | 128 | 397 | 217 | 283 | 276 |
| Long-term debt | 227 | 211 | 193 | 195 | 179 | 172 | 1,297 | 1,371 | 506 | 491 |
| Lease liabilities | 8.19 | 13.2 | 16.6 | 26.5 | 22 | 18.5 | 20.7 | |||
| Other non-current liabilities | 49.9 | 68.8 | 54.1 | 78.2 | 93.4 | 91.9 | 115 | 92 | 87.1 | 93.3 |
| Total liabilities | 406 | 421 | 380 | 375 | 383 | 393 | 1,814 | 1,681 | 877 | 861 |
| Total debt | 241 | 227 | 211 | 195 | 179 | 172 | 1,340 | 1,371 | 552 | 491 |
| Paid-in capital | 391 | 417 | 452 | 459 | 474 | 492 | 471 | 485 | 1,470 | 1,467 |
| Retained earnings | 468 | 501 | 580 | 612 | 671 | 797 | 858 | -234 | -396 | -436 |
| Treasury stock | -253 | -252 | -346 | -388 | -439 | -550 | -578 | -557 | -521 | -474 |
| Other comprehensive income | -1.29 | -1.2 | -3.61 | -6.17 | -8.17 | -2.08 | 3.36 | -2.99 | -12.1 | -7.68 |
| Shareholders' equity | 665 | 683 | 677 | 699 | 738 | 756 | -307 | 542 | 550 | |
| Minority interests | 0 | 0.25 | 0.21 | 0.19 | 0.18 | 0.18 | 0 | |||
| Total equity | 605 | 665 | 683 | 677 | 699 | 738 | 756 | -307 | 542 | 550 |
| Total liabilities and equity | 1,012 | 1,086 | 1,063 | 1,052 | 1,082 | 1,131 | 2,570 | 1,374 | 1,419 | 1,410 |
| Shares outstanding | 69.7 | 66.3 | 65.2 | 65.8 | 65.1 | 64.1 | 63.9 | 64.4 | 86.3 | 92.7 |
Cash flow statement
| FY2016 | FY2017 | FY2019 | FY2019 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 54.7 | 34.6 | 69.6 | 31.9 | 59.9 | 126 | 61.4 | -1,092 | -162 | -40.4 |
| Depreciation and amortization | 47.1 | 49 | 49.6 | 39.6 | 23.6 | 26 | 25.8 | 29.3 | 33.2 | 29.9 |
| Stock-based compensation | 30.8 | 50.1 | 66.8 | 52 | 53 | 51.2 | 39.2 | 40.2 | 68 | 57.7 |
| Deferred income tax | 2.37 | 7.3 | -21.3 | -5.6 | -8.01 | -2.12 | -15.2 | 40 | -23.1 | 5.85 |
| Change in inventory | -1.96 | -5.52 | 8.44 | -9.33 | -14.5 | -26.5 | -3.75 | 57.3 | -18.7 | -30.7 |
| Change in payables | 3.1 | -5.31 | 7.54 | 2.6 | 3.57 | -2.15 | -3.7 | -44.3 | 14.7 | 22.5 |
| Cash from operations | 118 | 111 | 184 | 119 | 119 | 203 | 127 | -93.9 | 58 | 181 |
| Capital expenditures | -32.9 | -35.5 | -17.1 | -23.1 | -32.7 | -26.2 | -28.3 | -29.2 | -7.86 | -9.78 |
| Acquisitions | 0 | -17.6 | -15.9 | 0 | 0 | 0 | -1,241 | 0 | 0 | -21.5 |
| Purchases of investments | -13.2 | -18.7 | -9.3 | -11.6 | -10.9 | -8.25 | -6.75 | -0.93 | -0.43 | 0 |
| Cash from investing | -13.5 | -65.9 | -36.2 | -34.3 | -42.9 | -40.3 | -1,247 | -22.7 | -11.9 | -38.8 |
| Debt repaid | -272 | -441 | -181 | |||||||
| Stock issued | 5.78 | 6.68 | 16.3 | 6 | 8.5 | 5.28 | 0 | 0 | 641 | 0 |
| Share buybacks | -1.01 | -14.8 | -116 | -70.2 | -71.4 | -130 | -50 | 0 | 0 | |
| Cash from financing | -18.8 | -34.8 | -143 | -103 | -100 | -152 | 1,077 | 10.6 | -21.7 | -101 |
| Net change in cash | 85.3 | 10.8 | 4.2 | -18.8 | -24.4 | 10.7 | -44.1 | -107 | 23.2 | 43.4 |
| Free cash flow | 84.7 | 76 | 167 | 95.6 | 86.2 | 177 | 98.4 | -123 | 50.1 | 171 |
| Interest paid | 6.49 | 6.34 | 8.59 | 7.91 | 4.88 | 4.3 | 11.7 | 83.6 | 72.5 | 16.3 |
| Income taxes paid | 10.5 | 31 | 7.74 | 11.2 | 8.41 | 3.33 | 10.4 | 19.8 | 7.98 | 4.08 |
Key metrics
Profitability
| Metric | Value | How it is calculated |
|---|---|---|
| Gross margin | 51.6% | Gross profit / revenue. |
| Operating margin | 2.1% | Operating income / revenue. |
| Pre-tax margin | -2.1% | Pre-tax income / revenue. |
| Net margin | -3.0% | Net income / revenue. |
| FCF margin | 15.9% | Free cash flow (cash from operations - capital expenditures) / revenue. |
| Operating cash flow margin | 17.4% | Cash from operations / revenue. |
| Return on assets (ROA) | -2.3% | Net income / average total assets. |
| R&D / revenue | 18.9% | Research and development expense / revenue. |
| SG&A / revenue | 22.2% | Selling, general and administrative expense / revenue. |
| Stock-based pay / revenue | 7.1% | Stock-based compensation (from the cash flow statement) / revenue. |
| Capex / revenue | 1.5% | Capital expenditures / revenue. |
Growth
| Metric | Value | How it is calculated |
|---|---|---|
| Revenue growth, 1y | 15.5% | Revenue vs the same period a year earlier. Only from a positive base. |
| Revenue CAGR, 3y | 11.5% | Compound annual growth of revenue over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive. |
| Revenue CAGR, 5y | 12.0% | Compound annual growth of revenue over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive. |
| Gross profit growth, 1y | 18.8% | Gross profit vs the same period a year earlier. Only from a positive base. |
| Gross profit CAGR, 3y | 4.2% | Compound annual growth of gross profit over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive. |
| Gross profit CAGR, 5y | 8.8% | Compound annual growth of gross profit over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive. |
| Operating income growth, 1y | -34.8% | Operating income vs the same period a year earlier. Only from a positive base. |
| Operating income CAGR, 3y | -29.5% | Compound annual growth of operating income over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive. |
| Operating income CAGR, 5y | -15.4% | Compound annual growth of operating income over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive. |
| EBITDA growth, 1y | -24.9% | EBITDA vs the same period a year earlier. Only from a positive base. |
| EBITDA CAGR, 3y | -19.2% | Compound annual growth of ebitda over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive. |
| EBITDA CAGR, 5y | -8.7% | Compound annual growth of ebitda over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive. |
| Operating cash flow growth, 1y | 212.4% | Operating cash flow vs the same period a year earlier. Only from a positive base. |
| Operating cash flow CAGR, 3y | 12.7% | Compound annual growth of operating cash flow over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive. |
| Operating cash flow CAGR, 5y | 8.8% | Compound annual growth of operating cash flow over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive. |
| Free cash flow growth, 1y | 241.9% | Free cash flow vs the same period a year earlier. Only from a positive base. |
| Free cash flow CAGR, 3y | 20.3% | Compound annual growth of free cash flow over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive. |
| Free cash flow CAGR, 5y | 14.7% | Compound annual growth of free cash flow over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive. |
| Book value growth, 1y | 1.3% | Book value vs the same period a year earlier. Only from a positive base. |
| Book value CAGR, 3y | -10.1% | Compound annual growth of book value over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive. |
| Book value CAGR, 5y | -4.7% | Compound annual growth of book value over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive. |
| Total assets growth, 1y | -0.6% | Total assets vs the same period a year earlier. Only from a positive base. |
| Total assets CAGR, 3y | -18.1% | Compound annual growth of total assets over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive. |
| Total assets CAGR, 5y | 5.4% | Compound annual growth of total assets over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive. |
| Share count change, 1y | 23.4% | Change in diluted weighted shares vs a year earlier. Negative means buybacks shrank the share count; positive means dilution. |
| Share count change per year, 3y | 11.3% | Change in diluted weighted shares, per year over 3 years. Negative means buybacks shrank the share count; positive means dilution. |
| Share count change per year, 5y | 6.0% | Change in diluted weighted shares, per year over 5 years. Negative means buybacks shrank the share count; positive means dilution. |
Balance sheet health
| Metric | Value | How it is calculated |
|---|---|---|
| Current ratio | 2.37x | Current assets / current liabilities. |
| Quick ratio | 1.24x | (Cash + short-term investments + receivables) / current liabilities. |
| Cash ratio | 0.60x | (Cash + short-term investments) / current liabilities. |
| Debt / assets | 34.2% | Total debt / total assets. |
| Liabilities / assets | 60.2% | Total liabilities / total assets. |
| Net debt | $328.7M | Total debt - cash - short-term investments. Negative means more cash than debt. |
| Interest coverage | 2.32x | Operating income / interest expense. |
| Working capital | $375.0M | Current assets - current liabilities. |
| Goodwill and intangibles / assets | 36.8% | (Goodwill + intangible assets) / total assets. |
Efficiency
| Metric | Value | How it is calculated |
|---|---|---|
| Asset turnover | 0.76x | Revenue / average total assets. |
| Fixed asset turnover | 10.2x | Revenue / average property, plant and equipment. |
| Inventory turnover | 2.58x | Cost of revenue / average inventory. |
| Days inventory | 142 days | 365 x average inventory / cost of revenue. |
| Receivables turnover | 6.24x | Revenue / average receivables. |
| Days sales outstanding | 59 days | 365 x average receivables / revenue. |
| Days payables | 62 days | 365 x average accounts payable / cost of revenue. |
| Cash conversion cycle | 138 days | Days inventory + days sales outstanding - days payables. |
| Capex / operating cash flow | 8.6% | Capital expenditures / cash from operations, when that is positive. |
Per share
| Metric | Value | How it is calculated |
|---|---|---|
| EPS, diluted | -$0.34 | Net income per diluted share, as reported (split-adjusted). Over the last twelve months: the four quarters summed, or net income / latest diluted shares when a quarter has no reported EPS. |
| Revenue per share | $11.12 | Revenue / diluted weighted shares. |
| FCF per share | $1.77 | Free cash flow / diluted weighted shares. |
| Operating cash flow per share | $1.93 | Cash from operations / diluted weighted shares. |
| Cash per share | $1.75 | (Cash + short-term investments) / shares outstanding. |
Valuation
| Metric | Value | How it is calculated |
|---|---|---|
| Market cap | $16.98B | Share price x shares outstanding. |
| Enterprise value | $17.31B | Market cap + total debt - cash - short-term investments. |
| P/S | 15.6x | Market cap / revenue. |
| P/FCF | 98.0x | Market cap / free cash flow. Only when free cash flow is positive. |
| P/OCF | 89.6x | Market cap / cash from operations, when positive. |
| EV/Sales | 15.9x | Enterprise value / revenue. |
| EV/EBIT | 773x | Enterprise value / operating income, when both are positive. |
| EV/FCF | 99.9x | Enterprise value / free cash flow, when both are positive. |
| FCF yield | 1.0% | Free cash flow / market cap. |
| Earnings yield | -0.2% | Net income / market cap (the inverse of P/E). |
What was SEMTECH CORP's revenue in fiscal 2026?
SEMTECH CORP reported revenue of $1.05B for fiscal 2026, 15.5% higher than the year before.
Was SEMTECH CORP profitable in fiscal 2026?
No. It reported a net loss of $40.4M.
How much free cash flow did SEMTECH CORP generate in fiscal 2026?
Cash from operations of $181.2M minus capital expenditures of $9.8M left free cash flow of $171.4M.