Income Statement

Revenue

+32%

+81%

10Y

Currency: USD

	Jan-2002	Apr-2002	Jul-2002	Oct-2002	Jan-2003	Apr-2003	Jul-2003	Oct-2003	Jan-2004	Apr-2004	Jul-2004	Oct-2004	Jan-2005	May-2005	Jul-2005	Oct-2005	Jan-2006	Apr-2006	Jul-2006	Oct-2006	Jan-2007	Apr-2007	Jul-2007	Oct-2007	Jan-2008	Apr-2008	Jul-2008	Oct-2008	Jan-2009	Apr-2009	Jul-2009	Oct-2009	Jan-2010	May-2010	Aug-2010	Oct-2010	Jan-2011	May-2011	Jul-2011	Oct-2011	Jan-2012	Apr-2012	Jul-2012	Oct-2012	Jan-2013	Apr-2013	Jul-2013	Oct-2013	Jan-2014	Apr-2014	Jul-2014	Oct-2014	Jan-2015	Apr-2015	Jul-2015	Oct-2015	Jan-2016	May-2016	Jul-2016	Oct-2016	Jan-2017	Apr-2017	Jul-2017	Oct-2017	Jan-2018	Apr-2018	Jul-2018	Oct-2018	Jan-2019	Apr-2019	Jul-2019	Oct-2019	Jan-2020	Apr-2020	Jul-2020	Oct-2020	Jan-2021	May-2021	Aug-2021	Oct-2021	Jan-2022	May-2022	Jul-2022	Oct-2022	Jan-2023	Apr-2023	Jul-2023	Oct-2023	Jan-2024	Apr-2024	Jul-2024	Oct-2024	Jan-2025	Apr-2025	Jul-2025	Oct-2025
Revenue
Interest Expense	19	0	0	0	15	0	0	0	4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2	5	9	14	16	23	21	18	16	7	6	6	6	7	7	8	8	8	8	9	9	9	10	8	8	8	9	9	9	10	10	9	8	7	6	5	5	4	5	4	4	4	5	13	34	59	89	106	109	114	106	103	84	59	42
Revenue	191 N/A	180 -6%	191 +6%	195 +2%	193 -1%	188 -3%	180 -4%	181 +1%	192 +6%	210 +9%	234 +11%	251 +7%	254 +1%	248 -2%	238 -4%	233 -2%	239 +3%	249 +4%	256 +3%	259 +1%	253 -2%	247 -2%	249 +1%	264 +6%	285 +8%	299 +5%	310 +4%	311 +0%	295 -5%	280 -5%	269 -4%	264 -2%	287 +8%	328 +15%	375 +14%	423 +13%	455 +7%	475 +5%	492 +4%	493 +0%	481 -2%	475 -1%	495 +4%	532 +7%	579 +9%	625 +8%	639 +2%	619 -3%	595 -4%	565 -5%	546 -3%	554 +1%	558 +1%	555 0%	535 -4%	502 -6%	490 -2%	491 +0%	501 +2%	523 +4%	544 +4%	557 +2%	574 +3%	587 +2%	588 +0%	574 -2%	585 +2%	608 +4%	627 +3%	628 +0%	602 -4%	570 -5%	548 -4%	549 +0%	555 +1%	568 +2%	595 +5%	633 +6%	674 +7%	715 +6%	741 +4%	773 +4%	797 +3%	780 -2%	757 -3%	791 +5%	820 +4%	843 +3%	869 +3%	838 -4%	815 -3%	851 +4%	909 +7%	954 +5%	996 +4%	1 027 +3%
Gross Profit
Cost of Revenue	(84)	(94)	(83)	(84)	(83)	(81)	(78)	(78)	(83)	(87)	(96)	(103)	(106)	(106)	(104)	(103)	(105)	(109)	(112)	(115)	(116)	(115)	(115)	(122)	(129)	(135)	(140)	(141)	(135)	(129)	(124)	(121)	(131)	(148)	(164)	(179)	(186)	(190)	(196)	(197)	(195)	(208)	(232)	(246)	(264)	(268)	(256)	(250)	(255)	(245)	(238)	(240)	(226)	(223)	(216)	(202)	(197)	(198)	(202)	(212)	(219)	(226)	(232)	(237)	(236)	(236)	(238)	(244)	(250)	(241)	(230)	(218)	(211)	(213)	(216)	(221)	(239)	(253)	(267)	(278)	(280)	(287)	(292)	(283)	(277)	(340)	(403)	(449)	(480)	(453)	(426)	(434)	(453)	(466)	(480)	(492)
Gross Profit	107 N/A	86 -20%	109 +26%	111 +2%	110 -1%	107 -3%	102 -5%	103 +1%	109 +6%	123 +12%	138 +12%	147 +7%	147 0%	142 -4%	133 -6%	130 -2%	134 +3%	140 +5%	144 +2%	144 +0%	137 -5%	132 -3%	134 +1%	142 +6%	156 +10%	164 +5%	170 +4%	169 0%	160 -6%	152 -5%	145 -4%	144 -1%	156 +9%	180 +16%	212 +17%	244 +15%	268 +10%	285 +6%	296 +4%	296 0%	286 -4%	267 -6%	263 -2%	286 +9%	315 +10%	357 +13%	383 +7%	369 -3%	340 -8%	320 -6%	308 -4%	314 +2%	332 +6%	332 +0%	319 -4%	300 -6%	293 -2%	293 +0%	299 +2%	311 +4%	325 +4%	331 +2%	342 +3%	350 +2%	352 +1%	339 -4%	346 +2%	364 +5%	377 +4%	387 +3%	372 -4%	351 -5%	337 -4%	336 0%	340 +1%	347 +2%	356 +2%	380 +7%	407 +7%	437 +7%	461 +6%	485 +5%	505 +4%	497 -2%	480 -3%	451 -6%	417 -7%	395 -5%	389 -1%	385 -1%	389 +1%	417 +7%	457 +9%	488 +7%	517 +6%	534 +3%
Operating Income
Operating Expenses	(64)	(62)	(63)	(65)	(66)	(67)	(66)	(66)	(76)	(69)	(72)	(75)	(82)	(84)	(89)	(92)	(89)	(95)	(98)	(106)	(113)	(115)	(116)	(115)	(118)	(120)	(121)	(121)	(115)	(113)	(111)	(111)	(125)	(141)	(158)	(185)	(190)	(193)	(195)	(184)	(188)	(219)	(244)	(271)	(260)	(302)	(304)	(296)	(276)	(266)	(258)	(255)	(267)	(275)	(277)	(261)	(259)	(255)	(247)	(264)	(264)	(265)	(272)	(277)	(280)	(289)	(282)	(275)	(271)	(266)	(269)	(273)	(283)	(287)	(286)	(290)	(291)	(293)	(302)	(316)	(324)	(321)	(331)	(321)	(329)	(422)	(445)	(468)	(427)	(408)	(392)	(395)	(403)	(403)	(413)	(418)
Selling, General & Administrative	(34)	(32)	(33)	(34)	(34)	(35)	(35)	(36)	(42)	(39)	(41)	(43)	(47)	(48)	(48)	(48)	(46)	(50)	(56)	(64)	(70)	(73)	(74)	(72)	(74)	(75)	(76)	(77)	(73)	(72)	(69)	(68)	(77)	(87)	(95)	(112)	(110)	(111)	(108)	(96)	(99)	(117)	(126)	(138)	(111)	(139)	(141)	(136)	(112)	(110)	(108)	(109)	(129)	(134)	(137)	(137)	(136)	(133)	(131)	(136)	(137)	(136)	(143)	(144)	(143)	(151)	(145)	(148)	(144)	(142)	(150)	(148)	(161)	(165)	(162)	(167)	(163)	(167)	(171)	(176)	(168)	(173)	(179)	(172)	(162)	(239)	(251)	(258)	(220)	(215)	(211)	(223)	(222)	(217)	(219)	(217)
Research & Development	(30)	(29)	(30)	(31)	(31)	(32)	(31)	(30)	(33)	(30)	(31)	(33)	(35)	(36)	(37)	(39)	(38)	(40)	(41)	(40)	(41)	(41)	(41)	(43)	(43)	(44)	(44)	(43)	(41)	(40)	(41)	(41)	(45)	(50)	(57)	(65)	(70)	(73)	(78)	(80)	(81)	(86)	(97)	(109)	(120)	(130)	(131)	(130)	(135)	(129)	(124)	(120)	(113)	(115)	(115)	(113)	(114)	(109)	(107)	(106)	(103)	(103)	(104)	(106)	(105)	(105)	(106)	(105)	(109)	(110)	(108)	(108)	(107)	(108)	(112)	(113)	(127)	(127)	(133)	(142)	(155)	(150)	(155)	(153)	(166)	(179)	(186)	(197)	(192)	(183)	(176)	(171)	(179)	(185)	(193)	(200)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(4)	(5)	(5)	(5)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(2)	(4)	(7)	(9)	(10)	(9)	(9)	(9)	(8)	(12)	(18)	(24)	(29)	(32)	(31)	(31)	(29)	(28)	(27)	(26)	(26)	(25)	(25)	(25)	(25)	(25)	(25)	(25)	(25)	(25)	(26)	(27)	(28)	(29)	(28)	(27)	(27)	(25)	(22)	(20)	(17)	(14)	(12)	(10)	(1)	(5)	(4)	(4)	0	(3)	(1)	(1)	(1)	(6)	(11)	(15)	(15)	(10)	(6)	(1)	(1)	(1)	(1)	(1)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(4)	(4)	0	0	0	0	0	0	0	0	0	0	0	0	14	16	12	17	3	0	0	0	(0)	(4)	(4)	(3)	6	9	12	11	2	2	0	0	0	0	6	6	6	0	4	4	4	0	2	2	2	0	0	0	0	0	0	0	0
Operating Income	44 N/A	25 -43%	45 +83%	46 +2%	44 -4%	40 -9%	36 -11%	37 +4%	34 -8%	54 +58%	66 +23%	72 +9%	65 -10%	58 -11%	44 -24%	39 -12%	46 +18%	46 0%	46 +0%	38 -16%	24 -37%	17 -29%	18 +5%	27 +49%	38 +40%	44 +16%	49 +12%	48 -1%	44 -8%	38 -13%	34 -12%	33 -2%	31 -5%	39 +24%	53 +36%	59 +10%	79 +34%	92 +17%	101 +10%	112 +10%	98 -12%	48 -51%	19 -61%	15 -20%	55 +262%	55 +1%	79 +44%	73 -8%	64 -13%	55 -14%	50 -9%	59 +18%	65 +10%	57 -11%	42 -27%	39 -7%	35 -11%	38 +11%	52 +36%	46 -11%	61 +30%	66 +10%	69 +4%	73 +5%	72 -2%	50 -30%	64 +28%	88 +38%	106 +20%	121 +14%	102 -16%	78 -24%	54 -31%	49 -9%	54 +10%	58 +7%	65 +13%	87 +34%	105 +21%	121 +15%	138 +14%	164 +19%	173 +6%	175 +1%	151 -14%	30 -80%	(27) N/A	(73) -168%	(38) +48%	(23) +40%	(3) +88%	22 N/A	54 +141%	85 +59%	103 +21%	117 +13%
Pre-Tax Income
Interest Income Expense	7	0	0	0	3	0	0	0	3	0	0	0	7	0	0	0	8	0	0	0	14	0	0	0	14	0	0	0	5	0	0	0	2	0	0	0	1	0	0	0	1	(2)	(5)	(9)	(14)	(16)	(23)	(21)	(19)	(16)	(7)	(6)	(5)	(6)	(7)	(7)	(9)	(8)	(8)	(8)	(10)	(10)	(11)	(11)	(7)	(7)	(7)	(7)	(9)	(9)	(10)	(10)	(9)	(8)	(7)	(6)	(3)	(2)	(2)	(3)	(4)	(3)	(3)	(3)	(5)	(22)	(45)	(71)	(93)	(96)	(101)	(93)	(88)	(71)	(48)	(33)
Non-Reccuring Items	(14)	(2)	1	10	(1)	1	(6)	(16)	(4)	(7)	(0)	(0)	(1)	(1)	1	1	0	0	(1)	(1)	(0)	(0)	(1)	(1)	5	3	4	4	(2)	(0)	(0)	(0)	(1)	0	0	0	0	0	0	(4)	(5)	0	0	0	(39)	0	(3)	(3)	(173)	(173)	(170)	(170)	(22)	(21)	(25)	(26)	(5)	0	(1)	25	23	22	22	(3)	(11)	(10)	(10)	(41)	(31)	(30)	(32)	(2)	(3)	(7)	(6)	(7)	3	(3)	(2)	(2)	6	(1)	18	9	(67)	(4)	(312)	(311)	(910)	(911)	(768)	(761)	(149)	(147)	(45)	(66)
Total Other Income	0	8	7	3	(0)	3	3	4	0	4	5	6	(0)	7	7	7	(0)	8	10	12	(0)	16	17	16	2	11	9	7	(1)	4	3	3	1	2	2	1	0	(0)	(0)	0	(0)	1	1	(1)	(1)	(3)	(2)	(2)	(1)	(1)	(1)	(1)	(1)	(0)	0	(1)	(1)	(1)	(2)	(2)	(1)	(2)	(1)	1	3	5	5	5	4	5	5	5	3	2	1	0	(2)	(3)	(2)	(2)	(1)	(1)	(2)	(1)	(1)	(3)	(4)	(1)	(1)	0	1	(4)	0	(3)	(3)	(3)
Pre-Tax Income	36 N/A	31 -15%	53 +72%	59 +12%	46 -22%	44 -5%	32 -27%	25 -22%	34 +34%	51 +53%	70 +37%	77 +10%	71 -9%	64 -9%	52 -19%	47 -11%	53 +14%	54 +2%	54 +0%	49 -9%	37 -24%	33 -11%	34 +3%	42 +24%	58 +38%	58 +0%	61 +5%	59 -4%	46 -22%	42 -9%	36 -13%	36 -2%	34 -5%	41 +21%	55 +35%	59 +8%	79 +33%	92 +16%	101 +10%	107 +6%	94 -12%	47 -50%	14 -70%	5 -68%	0 -96%	36 +18 016%	51 +41%	48 -6%	(129) N/A	(134) -4%	(128) +5%	(117) +8%	37 N/A	30 -19%	11 -64%	5 -50%	20 +283%	29 +43%	42 +45%	62 +48%	73 +17%	77 +6%	80 +3%	60 -25%	58 -4%	37 -36%	52 +39%	46 -12%	70 +54%	86 +23%	65 -24%	71 +9%	45 -37%	36 -19%	42 +15%	45 +9%	63 +40%	79 +25%	98 +25%	114 +17%	139 +22%	159 +14%	187 +18%	180 -4%	79 -56%	1 -99%	(388) N/A	(456) -17%	(1 042) -128%	(1 030) +1%	(871) +15%	(836) +4%	(183) +78%	(136) +26%	8 N/A	16 +105%
Net Income
Tax Provision	(10)	(8)	(14)	(17)	(12)	(11)	(8)	(5)	(8)	(12)	(16)	(18)	(16)	(14)	(12)	(10)	(11)	(11)	(10)	(9)	(6)	(6)	(6)	(5)	(11)	(10)	(11)	(13)	(9)	(8)	(6)	(38)	(33)	(34)	(36)	(3)	(7)	(8)	(9)	(5)	(5)	21	37	37	42	18	12	11	(36)	(37)	(45)	(50)	(9)	(10)	(9)	(11)	(9)	(11)	(14)	(15)	(18)	(18)	(17)	(14)	41	63	61	61	2	(14)	(16)	(15)	(13)	(15)	(6)	(5)	(3)	(5)	(9)	(10)	(16)	(20)	(29)	(33)	(17)	(7)	(51)	(45)	(51)	(56)	(4)	(8)	22	16	16	12
Income from Continuing Operations	26	23	39	43	34	32	24	20	26	39	54	59	55	51	40	37	42	43	45	40	31	27	28	38	48	48	51	46	38	34	30	(2)	1	7	19	56	73	84	92	103	89	69	52	41	42	55	64	59	(165)	(171)	(173)	(167)	28	20	2	(5)	12	19	28	48	55	60	63	46	99	100	112	106	72	72	49	55	32	21	35	40	60	73	89	104	124	138	157	147	61	(6)	(440)	(501)	(1 092)	(1 086)	(874)	(844)	(161)	(120)	23	28
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	(0)	0	0	0	0	0	0
Equity Earnings Affiliates	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	(0)	(0)	(0)	(0)	(0)	(1)	(0)	0	0	1	0	0	0	0	1	2	2	2	2	0	0	0	(0)	(0)	0	0	0	0	(1)	0	0	0
Net Income (Common)	26 N/A	23 -12%	39 +71%	43 +10%	34 -20%	32 -5%	24 -27%	20 -16%	26 +29%	39 +51%	54 +39%	59 +10%	55 -7%	51 -8%	40 -21%	37 -8%	42 +14%	43 +3%	45 +3%	40 -11%	31 -22%	27 -12%	28 +2%	38 +35%	48 +27%	48 +0%	51 +6%	46 -9%	38 -19%	34 -8%	30 -12%	(2) N/A	1 N/A	7 +582%	19 +180%	56 +194%	73 +30%	84 +16%	92 +9%	103 +12%	89 -13%	69 -23%	52 -25%	41 -20%	42 +2%	55 +30%	64 +17%	59 -7%	(165) N/A	(171) -4%	(173) -1%	(167) +3%	28 N/A	20 -29%	2 -91%	(5) N/A	12 N/A	19 +61%	28 +50%	48 +72%	55 +14%	60 +9%	63 +6%	46 -28%	35 -24%	35 +2%	48 +36%	47 -2%	70 +49%	70 +1%	47 -33%	49 +4%	32 -35%	21 -33%	35 +65%	40 +13%	60 +50%	74 +23%	91 +23%	107 +18%	126 +18%	140 +12%	159 +13%	147 -7%	61 -58%	(6) N/A	(440) -7 127%	(501) -14%	(1 092) -118%	(1 086) +1%	(874) +19%	(843) +4%	(162) +81%	(119) +26%	24 N/A	29 +20%
EPS (Diluted)	0.33 N/A	0.29 -12%	0.5 +72%	0.55 +10%	0.44 -20%	0.42 -5%	0.31 -26%	0.26 -16%	0.33 +27%	0.5 +52%	0.69 +38%	0.76 +10%	0.7 -8%	0.65 -7%	0.52 -20%	0.48 -8%	0.55 +15%	0.58 +5%	0.6 +3%	0.54 -10%	0.42 -22%	0.37 -12%	0.39 +5%	0.56 +44%	0.71 +27%	0.77 +8%	0.79 +3%	0.74 -6%	0.61 -18%	0.56 -8%	0.49 -13%	-0.04 N/A	0.02 N/A	0.1 +400%	0.29 +190%	0.88 +203%	1.12 +27%	1.25 +12%	1.34 +7%	1.53 +14%	1.32 -14%	1.02 -23%	0.77 -25%	0.62 -19%	0.62 N/A	0.81 +31%	0.94 +16%	0.87 -7%	-2.44 N/A	-2.54 -4%	-2.56 -1%	-2.48 +3%	0.41 N/A	0.29 -29%	0.03 -90%	-0.07 N/A	0.17 N/A	0.29 +71%	0.43 +48%	0.73 +70%	0.83 +14%	0.9 +8%	0.95 +6%	0.69 -27%	0.51 -26%	0.53 +4%	0.69 +30%	0.67 -3%	1.01 +51%	1.02 +1%	0.69 -32%	0.72 +4%	0.47 -35%	0.32 -32%	0.53 +66%	0.6 +13%	0.91 +52%	1.12 +23%	1.39 +24%	1.64 +18%	1.92 +17%	2.16 +13%	2.48 +15%	2.29 -8%	0.96 -58%	-0.09 N/A	-6.87 -7 533%	-7.79 -13%	-17.03 -119%	-16.83 +1%	-13.38 +20%	-11.19 +16%	-2.26 +80%	-1.33 +41%	0.29 N/A	0.32 +10%

Income Statement Balance Sheet Cash Flow Statement

Semtech Corp
NASDAQ:SMTC

Income Statement

Earnings Waterfall
Semtech Corp

Income Statement
Semtech Corp

See Also

Company

Help

Tools

Stocks

Semtech Corp NASDAQ:SMTC

Income Statement

Earnings Waterfall Semtech Corp

Income Statement Semtech Corp

See Also

Company

Help

Tools

Stocks

Semtech Corp
NASDAQ:SMTC

Earnings Waterfall
Semtech Corp

Income Statement
Semtech Corp