Semtech Corporation
Profit after direct costs
Core business profitability
Bottom line profitability
Top line growth rate
Flow of revenue through cost categories to net income
| Item | Trend | 2022 | 2023 | 2024 | 2025 | 2026 | YoY Change |
|---|---|---|---|---|---|---|---|
Total Revenue | 740.86M | 756.53M | 868.76M | 909.29M | 1.05B | 15.5% | |
| Cost of Revenue | (279.72M) | (277.58M) | (494.77M) | (453.64M) | (508.40M) | 12.1% | |
Gross Profit | 461.14M | 478.96M | 373.99M | 455.64M | 541.60M | 18.9% | |
| Operating Expenses | |||||||
| Research & Development | (147.93M) | (155.94M) | (186.45M) | (170.91M) | (196.30M) | 14.9% | |
| Selling, General & Administrative | (170.93M) | (164.03M) | (221.65M) | (223.05M) | (211.70M) | -5.1% | |
| Depreciation & Amortization | (35.30M) | (36.89M) | (84.45M) | (49.37M) | (40.80M) | -17.4% | |
Operating Income (EBIT) | 142.28M | 158.99M | -34.11M | 61.68M | 133.60M | 116.6% | |
| Non-Operating Items | |||||||
| Interest Income | 1.47M | 5.80M | 3.05M | 2.30M | 2.50M | 8.6% | |
| Interest Expense | (6.04M) | (15.46M) | (106.00M) | (89.63M) | (40.00M) | -55.4% | |
| Other Income/Expenses (Net) | -1.10M | -80.27M | -1.01B | -245.59M | -154.20M | -37.2% | |
Income Before Tax | 141.18M | 78.72M | -1.04B | -183.91M | -20.60M | -88.8% | |
| Income Tax Expense | (15.54M) | (17.34M) | (50.52M) | (22.01M) | (19.80M) | -190.0% | |
Net Income | 125.66M | 61.38M | -1.09B | -161.90M | -40.40M | -75.0% | |
| Per Share Metrics | |||||||
| Earnings Per Share (Basic) | $2 | $1 | $-17 | $-2 | $-0 | -79.6% | |
| Weighted Avg Shares Outstanding | 64.66M | 63.77M | 64.12M | 71.61M | 88.40M | 23.5% | |
| Weighted Avg Shares Outstanding (Diluted) | 65.56M | 64.01M | 64.13M | 71.61M | 88.40M | 23.5% | |
EBITDA | 182.53M | 131.07M | -851.06M | -44.91M | 60.20M | -234.0% |
Explore SMTC
SMTC in the Technology
Large Cap