MagnaChip Semiconductor Corp
NYSE:MX

Watchlist Manager
MagnaChip Semiconductor Corp Logo
MagnaChip Semiconductor Corp
NYSE:MX
Watchlist
Price: 3.03 USD 4.84% Market Closed
Market Cap: 109m USD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Cash Flow Statement

Operating Cash Flow
+
3Y
-
5Y
-
10Y
+76%
Investing Cash Flow
+
3Y
-
5Y
-97%
10Y
-
Financing Cash Flow
+
3Y
-
5Y
-13%
10Y
-33%

Cash Flow Statement
MagnaChip Semiconductor Corp

Rotate your device to view
Cash Flow Statement
Currency: USD
Dec-2004 Apr-2005 Jul-2005 Oct-2005 Dec-2005 Apr-2006 Jul-2006 Oct-2006 Dec-2006 Apr-2007 Jul-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Operating Cash Flow
Net Income
37
(2)
(65)
(84)
(101)
(74)
(172)
(207)
(229)
(292)
(206)
(197)
(181)
(182)
(196)
(297)
(417)
(419)
(332)
(130)
839
940
882
881
74
66
128
10
(11)
15
(13)
92
110
77
48
0
(64)
(68)
(29)
(76)
(117)
(116)
(161)
(172)
(85)
(57)
(44)
43
(30)
6
16
(9)
85
44
31
42
(4)
(41)
(29)
(48)
(22)
(11)
27
302
345
361
332
70
57
74
71
43
(8)
(39)
(40)
(28)
(37)
(31)
(40)
(44)
(54)
(48)
(34)
(38)
Depreciation & Amortization
313
287
251
201
203
198
199
194
189
182
176
182
163
141
115
87
72
61
52
44
50
55
57
59
58
57
58
57
51
45
37
33
32
33
33
33
33
32
31
31
30
30
29
27
27
26
25
25
25
26
27
27
28
29
31
31
32
32
33
33
33
32
27
21
17
12
13
14
14
15
15
15
15
16
16
16
17
16
16
16
16
15
15
14
Change in Deffered Taxes
0
0
(3)
(13)
(13)
0
(9)
1
0
0
1
1
1
1
2
0
2
2
3
3
2
2
1
1
2
2
2
2
2
2
2
1
2
2
2
2
2
1
1
1
2
1
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(44)
(44)
0
0
1
0
0
0
0
0
0
0
(13)
(12)
(10)
(10)
(7)
(9)
(11)
(11)
Stock-Based Compensation
3
3
3
3
0
0
0
0
0
0
0
0
1
0
0
0
0
1
1
1
2
4
5
6
5
4
4
3
2
2
2
2
2
2
3
2
2
2
2
2
2
2
3
3
3
3
2
3
4
4
4
2
2
3
4
5
4
4
3
2
7
7
8
10
7
7
8
8
8
8
7
6
6
6
6
7
7
7
6
6
6
6
6
4
Other Non-Cash Items
(8)
(23)
(4)
1
38
26
80
75
50
85
8
4
35
67
99
213
285
285
222
60
(849)
(909)
(819)
(812)
17
14
(55)
69
44
54
81
(24)
(41)
3
19
19
49
29
(41)
12
67
62
118
133
68
46
38
(43)
30
(16)
(12)
30
(66)
(5)
20
9
54
69
42
73
55
84
64
(265)
(277)
(295)
(291)
26
50
31
64
88
42
46
18
(13)
21
19
24
5
52
44
25
47
Cash Taxes Paid
3
0
0
0
15
0
0
0
13
0
0
0
6
0
0
0
13
16
18
21
9
7
4
1
1
1
2
3
2
(0)
0
(0)
1
7
8
7
6
0
1
1
1
1
1
1
5
5
5
6
1
2
1
1
1
0
1
1
1
3
2
2
2
2
2
3
23
31
32
33
13
9
16
18
19
16
9
5
1
(1)
(3)
(2)
1
1
1
(0)
Cash Interest Paid
30
0
0
0
53
0
0
0
56
0
0
0
58
0
0
0
39
40
42
44
9
11
9
8
17
21
27
28
25
19
22
22
22
22
22
27
16
24
13
15
15
15
15
15
15
15
15
15
15
15
15
18
18
19
19
19
19
19
19
19
19
19
19
19
22
15
15
5
2
0
0
0
0
0
0
0
0
0
0
0
1
1
2
2
Change in Working Capital
(13)
(6)
(45)
(30)
(23)
(38)
(6)
19
21
27
(7)
(8)
(43)
(35)
(9)
(41)
40
58
77
61
(0)
(31)
(54)
(36)
(44)
(27)
(9)
(27)
18
10
(3)
6
15
0
(5)
24
50
(6)
66
42
(19)
20
(57)
(66)
(20)
(35)
(11)
(1)
(17)
(29)
(47)
(52)
(68)
(54)
(46)
(53)
(43)
(29)
(11)
(14)
(15)
(21)
(27)
14
(33)
(27)
(49)
(79)
(34)
(41)
(48)
(38)
(44)
(23)
(17)
(21)
10
(7)
3
12
(13)
(10)
(25)
(30)
Cash from Operating Activities
330
N/A
256
-22%
134
-48%
75
-44%
104
+39%
100
-4%
92
-8%
83
-10%
31
-63%
2
-94%
(30)
N/A
(19)
+36%
(24)
-23%
(7)
+70%
11
N/A
(37)
N/A
(18)
+51%
(15)
+21%
22
N/A
38
+75%
42
+8%
56
+35%
67
+19%
93
+39%
106
+14%
111
+4%
123
+11%
111
-10%
104
-7%
125
+21%
104
-17%
108
+4%
118
+9%
115
-3%
97
-15%
78
-20%
69
-12%
(12)
N/A
29
N/A
9
-68%
(38)
N/A
(2)
+95%
(71)
-3 425%
(76)
-7%
(10)
+87%
(20)
-95%
9
N/A
25
+178%
9
-62%
(13)
N/A
(17)
-33%
(3)
+84%
(20)
-625%
15
N/A
35
+141%
29
-17%
39
+35%
31
-20%
35
+10%
44
+28%
51
+14%
83
+65%
90
+9%
72
-20%
8
-90%
8
+1%
(39)
N/A
(14)
+64%
88
N/A
79
-10%
102
+29%
108
+5%
5
-95%
0
-94%
(22)
N/A
(45)
-108%
(3)
+93%
(15)
-394%
(6)
+58%
(21)
-236%
(6)
+71%
(7)
-11%
(31)
-352%
(18)
+42%
Investing Cash Flow
Capital Expenditures
(108)
(120)
(126)
(63)
(63)
(64)
(64)
(49)
(41)
(36)
(47)
(79)
(87)
(88)
(83)
(49)
(30)
(22)
(11)
(11)
(9)
(9)
(28)
(32)
(44)
(50)
(51)
(58)
(48)
(67)
(69)
(63)
(59)
(66)
(49)
(43)
(43)
(18)
(18)
(19)
(18)
(13)
(8)
(7)
(7)
(11)
(11)
(14)
(20)
(21)
(25)
(28)
(34)
(36)
(39)
(38)
(34)
(38)
(34)
(28)
(24)
(16)
(18)
(24)
(37)
(35)
(33)
(34)
(33)
(33)
(29)
(31)
(24)
(23)
(24)
(14)
(7)
(8)
(7)
(9)
(12)
(11)
(22)
(27)
Other Items
(503)
(512)
(471)
(505)
(1)
14
8
7
8
1
4
1
5
9
7
8
(10)
(8)
(29)
(37)
21
17
38
45
0
(1)
(1)
(12)
(8)
(14)
(14)
3
(1)
4
4
(1)
(1)
(1)
1
1
2
2
(7)
(5)
4
9
17
13
21
(2)
(3)
(4)
(2)
5
(3)
5
1
(2)
(2)
(7)
(5)
(10)
(3)
351
355
359
353
4
1
0
1
(12)
(1)
(3)
(1)
11
(0)
2
(27)
(29)
0
1
36
38
Cash from Investing Activities
(611)
N/A
(616)
-1%
(597)
+3%
(568)
+5%
(64)
+89%
(50)
+21%
(56)
-12%
(42)
+25%
(33)
+20%
(34)
-3%
(43)
-25%
(78)
-81%
(82)
-5%
(80)
+3%
(76)
+5%
(40)
+47%
(40)
+1%
(30)
+25%
(41)
-37%
(49)
-19%
12
N/A
9
-25%
11
+22%
14
+30%
(44)
N/A
(51)
-16%
(52)
-1%
(69)
-34%
(56)
+19%
(81)
-43%
(83)
-2%
(60)
+27%
(61)
0%
(63)
-3%
(45)
+28%
(44)
+3%
(44)
-1%
(18)
+59%
(17)
+8%
(17)
-2%
(17)
+3%
(11)
+34%
(15)
-36%
(12)
+22%
(3)
+71%
(3)
+24%
6
N/A
(1)
N/A
1
N/A
(23)
N/A
(28)
-23%
(32)
-15%
(35)
-10%
(31)
+12%
(42)
-33%
(33)
+21%
(33)
-2%
(40)
-21%
(35)
+12%
(35)
+2%
(29)
+16%
(26)
+9%
(21)
+22%
328
N/A
319
-3%
324
+2%
321
-1%
(30)
N/A
(31)
-5%
(32)
-2%
(29)
+11%
(43)
-51%
(25)
+42%
(26)
-6%
(25)
+7%
(4)
+85%
(8)
-113%
(6)
+28%
(34)
-522%
(38)
-12%
(12)
+70%
(11)
+9%
14
N/A
11
-22%
Financing Cash Flow
Net Issuance of Common Stock
(400)
0
(400)
(400)
0
0
(1)
(0)
(0)
(0)
0
0
0
0
(0)
(0)
(0)
0
0
0
35
0
35
0
0
11
9
9
(3)
(26)
(28)
(34)
(27)
(20)
(12)
(26)
(40)
(35)
(38)
(18)
0
0
1
3
3
3
2
2
2
(8)
(7)
(8)
(8)
2
2
1
(1)
(3)
(3)
(3)
0
2
2
4
3
5
4
3
(17)
(17)
(18)
(23)
(12)
(26)
(49)
(52)
(52)
(44)
(22)
(18)
(13)
(10)
(10)
(8)
Net Issuance of Debt
221
277
389
446
(12)
1
1
(11)
0
0
40
50
80
80
45
40
15
15
10
5
(33)
(34)
152
150
182
180
(45)
(57)
(57)
(57)
(18)
(5)
(3)
0
0
(11)
(11)
0
0
0
0
0
0
0
0
0
0
0
0
86
86
86
86
0
0
0
(2)
(4)
(4)
(4)
(2)
(1)
(1)
(1)
(225)
(225)
(225)
(225)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
30
29
29
29
(1)
6
10
Cash Paid for Dividends
(11)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(131)
(131)
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
Other
(27)
(27)
(28)
(27)
(0)
0
0
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(8)
(8)
(139)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(6)
(6)
(6)
(6)
0
4
4
4
0
(0)
(0)
0
0
0
0
0
0
0
0
(17)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Cash from Financing Activities
(217)
N/A
(162)
+25%
(49)
+69%
8
N/A
(13)
N/A
1
N/A
0
-67%
(11)
N/A
(0)
+97%
(0)
-33%
40
N/A
51
+26%
80
+59%
80
N/A
45
-44%
39
-12%
15
-63%
15
N/A
10
-32%
5
-50%
2
-60%
2
-10%
48
+2 561%
46
-4%
43
-8%
53
+24%
(36)
N/A
(48)
-33%
(59)
-23%
(82)
-39%
(46)
+44%
(38)
+17%
(30)
+21%
(22)
+28%
(12)
+46%
(36)
-208%
(50)
-38%
(45)
+10%
(49)
-8%
(18)
+63%
0
N/A
0
N/A
1
N/A
3
+183%
3
N/A
3
N/A
2
-35%
2
-32%
2
+13%
72
+4 153%
73
+1%
73
-1%
73
+0%
2
-97%
6
+168%
6
-7%
1
-76%
(3)
N/A
(7)
-196%
(7)
+4%
(2)
+75%
1
N/A
2
+114%
3
+73%
(222)
N/A
(220)
+1%
(221)
0%
(222)
0%
(36)
+84%
(36)
N/A
(36)
-3%
(41)
-13%
(13)
+69%
(26)
-104%
(50)
-91%
(53)
-6%
(52)
+0%
(15)
+72%
8
N/A
11
+47%
17
+47%
(10)
N/A
(4)
+64%
2
N/A
Change in Cash
Effect of Foreign Exchange Rates
10
11
11
10
2
3
6
7
6
4
1
1
1
1
1
0
(17)
(17)
(18)
(13)
6
9
7
3
2
(1)
1
4
2
0
3
(3)
(7)
(4)
(3)
(5)
(3)
(3)
(15)
(7)
3
(0)
16
27
(2)
1
(6)
(18)
(1)
4
1
(3)
10
5
1
3
(3)
(6)
0
(5)
(1)
(6)
(2)
8
25
21
19
(0)
(21)
(17)
(35)
(50)
(22)
(21)
(5)
17
(4)
(5)
(8)
2
(18)
(11)
2
(8)
Net Change in Cash
(488)
N/A
(511)
-5%
(502)
+2%
(476)
+5%
28
N/A
53
+88%
42
-21%
37
-12%
3
-93%
(29)
N/A
(32)
-8%
(46)
-44%
(25)
+45%
(6)
+77%
(18)
-216%
(38)
-108%
(60)
-58%
(47)
+23%
(27)
+42%
(19)
+31%
61
N/A
76
+24%
132
+74%
156
+18%
107
-31%
112
+4%
37
-67%
(2)
N/A
(10)
-432%
(38)
-272%
(22)
+41%
6
N/A
20
+231%
26
+31%
37
+40%
(7)
N/A
(29)
-286%
(78)
-173%
(52)
+34%
(33)
+36%
(51)
-55%
(13)
+74%
(69)
-411%
(57)
+17%
(12)
+80%
(18)
-55%
11
N/A
7
-38%
11
+55%
41
+281%
29
-28%
35
+18%
27
-22%
(10)
N/A
0
N/A
5
+4 800%
4
-22%
(17)
N/A
(8)
+54%
(2)
+74%
19
N/A
52
+169%
69
+34%
411
+494%
128
-69%
133
+4%
79
-41%
(266)
N/A
(0)
+100%
(5)
-1 200%
2
N/A
(26)
N/A
(54)
-111%
(73)
-35%
(101)
-39%
(84)
+17%
(67)
+20%
(40)
+40%
(41)
0%
(46)
-13%
(19)
+57%
(39)
-100%
(19)
+51%
(13)
+32%
Free Cash Flow
Free Cash Flow
222
N/A
135
-39%
7
-95%
11
+54%
41
+257%
36
-12%
28
-22%
34
+20%
(11)
N/A
(34)
-211%
(77)
-126%
(98)
-29%
(110)
-12%
(95)
+14%
(71)
+25%
(86)
-20%
(48)
+44%
(36)
+25%
11
N/A
27
+155%
32
+20%
47
+47%
39
-18%
61
+57%
62
+2%
61
-3%
72
+19%
54
-26%
56
+4%
58
+4%
35
-40%
45
+30%
59
+30%
48
-18%
48
-1%
35
-27%
26
-27%
(29)
N/A
10
N/A
(9)
N/A
(56)
-495%
(15)
+74%
(79)
-438%
(82)
-5%
(17)
+79%
(31)
-78%
(2)
+92%
10
N/A
(10)
N/A
(34)
-225%
(42)
-25%
(31)
+27%
(54)
-77%
(22)
+60%
(4)
+82%
(9)
-126%
5
N/A
(7)
N/A
1
N/A
16
+1 382%
26
+62%
67
+154%
73
+8%
49
-33%
(29)
N/A
(27)
+8%
(72)
-167%
(48)
+34%
55
N/A
47
-15%
73
+56%
77
+5%
(19)
N/A
(23)
-22%
(46)
-100%
(59)
-31%
(10)
+83%
(23)
-121%
(13)
+41%
(30)
-123%
(18)
+40%
(18)
-1%
(53)
-191%
(45)
+15%

See Also

Summary
MX intrinsic value, competitors valuation, and company profile.
DCF Valuation
MX stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MX stock valuation using valuation multiples.
Wall Street Estimates
MX price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MX stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 310,400+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.