/

Company exports

Pro company pages include CSV downloads for statements, ratios, chart data, and transcript indexes.

CSV downloads

Fabless·POWI

Power Integrations, Inc.

NASDAQ · US

High-voltage power conversion semiconductor designer.

AI relevance

Power conversion exposure around electrified infrastructure.

Fabless DC Infra Other Other

Price

$87.11

Change

+6.38 (+7.90%)

Market cap

$4.9B

52w range

$31–$89

Exchange

NASDAQ

Country

Jason's Chips

Subscribe or sign in with your Substack email for charts, exports, estimates, transcripts, filings, earnings, and news.

Subscribe to Jason's Chips Sign in

Price chart

POWI market performance

Daily close for Power Integrations, Inc.

Latest close: $87.11
Range move: +$33.07 (+61.2%)
Range high: $87.11
Range low: $30.92
Latest volume: 1.7M
Source: FMP EOD

Downloads

Exports

Download statements, ratios, chart data, and transcript indexes.

CSV

Income statement

12 annual rows

Revenue, gross profit, R&D, operating income, EBITDA, net income, and EPS.

Annual

Balance sheet

12 annual rows

Cash, receivables, inventory, PP&E, assets, debt, liabilities, and equity.

Annual

Cash flow

12 annual rows

Operating cash flow, capital expenditures, and free cash flow.

Annual

Key metrics

12 annual rows

Enterprise value, valuation multiples, returns, yields, and cash conversion.

Annual

Ratios

12 annual rows

Margins, liquidity ratios, valuation ratios, leverage, and per-share metrics.

Annual

Chart data

1255 rows

Five years of daily close and volume data powering the company chart.

Download

Transcript list

61 rows

Available earnings-call transcript dates by fiscal year and quarter.

Download

StreetBuy

Analyst expectations

Consensus target

$90.00

+3.3%

Target range

$90.00 - $90.00

Rating mix

Buy

16 ratings

Next FY revenue

$475.3M

2026-12-31

Next FY EPS

$1.33

$1.27 - $1.37

Rating consensus16 ratings

Strong buy

Buy

Hold

Sell

Strong sell

Annual estimates

Period	Revenue avg	Revenue range	EPS avg	EPS range	EBITDA avg	EBIT avg	Net income avg	SG&A avg	Analysts
2026-12-31	$475.3M	$473.2M - $476.6M	$1.33	$1.27 - $1.37	$103.9M	$71.9M	$74.6M	$95.6M	4 rev / 4 EPS
2027-12-31	$546.8M	$529.7M - $568.9M	$1.86	$1.69 - $2.04	$119.5M	$82.7M	$104.9M	$110.0M	4 rev / 4 EPS
2028-12-31	$659.4M	$659.4M - $659.4M	$2.67	$2.45 - $2.89	$144.1M	$99.7M	$150.4M	$132.7M	2 rev / 2 EPS

Quarterly estimates

Period	Revenue avg	Revenue range	EPS avg	EPS range	EBITDA avg	EBIT avg	Net income avg	SG&A avg	Analysts
2026-06-30	$117.4M	$117.0M - $117.9M	$0.32	$0.31 - $0.33	$25.7M	$17.8M	$17.9M	$23.6M	4 rev / 4 EPS
2026-09-30	$125.7M	$124.1M - $127.0M	$0.39	$0.37 - $0.41	$27.5M	$19.0M	$22.0M	$25.3M	4 rev / 4 EPS
2026-12-31	$123.8M	$122.4M - $124.9M	$0.38	$0.37 - $0.38	$27.1M	$18.7M	$21.0M	$24.9M	3 rev / 2 EPS
2027-03-31	$125.6M	$124.1M - $126.6M	$0.38	$0.38 - $0.39	$27.4M	$19.0M	$21.3M	$25.3M	3 rev / 2 EPS
2027-06-30	$135.1M	$133.5M - $136.2M	$0.45	$0.45 - $0.46	$29.5M	$20.4M	$25.4M	$27.2M	2 rev / 1 EPS
2027-09-30	$145.0M	$143.3M - $146.2M	$0.52	$0.51 - $0.53	$31.7M	$21.9M	$29.1M	$29.2M	2 rev / 1 EPS
2027-12-31	$141.2M	$139.5M - $142.4M	$0.48	$0.47 - $0.49	$30.9M	$21.3M	$26.9M	$28.4M	3 rev / 2 EPS
2028-03-31	$143.5M	$141.8M - $144.7M	$0.48	$0.47 - $0.49	$31.4M	$21.7M	$26.8M	$28.9M	2 rev / 3 EPS

Price target history

Window	Targets	Average target
Last month	1	$90.00
Last quarter	1	$90.00
Last year	1	$90.00
All time	3	$82.67

Sources: TheFly, StreetInsider

Latest grade actions

Date	Firm	Action	Previous	New
2026-05-08	Susquehanna	Maintain	Positive	Positive
2026-04-16	Stifel	Maintain	Buy	Buy
2026-04-06	Benchmark	Maintain	Buy	Buy
2026-02-06	Benchmark	Maintain	Buy	Buy
2026-01-22	Susquehanna	Maintain	Positive	Positive
2026-01-16	Benchmark	Maintain	Buy	Buy
2025-12-10	Benchmark	Maintain	Buy	Buy
2025-11-06	Benchmark	Maintain	Buy	Buy

Historical rating snapshots

Date	Strong buy	Buy	Hold
2026-06-01	1	2	2
2026-05-01	0	3	2
2026-04-01	0	4	2
2026-03-01	0	4	1
2026-02-01	0	4	1
2026-01-01	0	4	1
2025-12-01	0	4	1
2025-11-01	0	4	1

FinancialsFY 2025

Financials

Revenue

$443.5M

Gross margin

54.5%

Operating income

$21.4M

Free cash flow

$87.1M

Cash + ST investments

$249.5M

Net debt

-$58.8M

ROE

3.3%

ROIC

3.1%

EV / sales

4.4x

EV / EBITDA

39.5x

R&D / revenue

22.8%

Current ratio

6.5x

Income statement annual

Period	Revenue	Gross profit	Gross margin	R&D	Operating income	EBITDA	Net income	EPS
FY 2025	$443.5M	$241.6M	54.5%	$101.1M	$21.4M	$49.0M	$22.1M	$0.39
FY 2024	$419.0M	$224.8M	53.6%	$100.8M	$17.9M	$65.3M	$32.2M	$0.57
FY 2023	$444.5M	$229.0M	51.5%	$96.1M	$35.1M	$83.3M	$55.7M	$0.97
FY 2022	$651.1M	$366.9M	56.3%	$93.9M	$180.4M	$220.8M	$170.9M	$2.96
FY 2021	$703.3M	$360.6M	51.3%	$84.9M	$175.1M	$211.1M	$164.4M	$2.73
FY 2020	$488.3M	$243.6M	49.9%	$81.7M	$70.5M	$98.6M	$71.2M	$1.19
FY 2019	$420.7M	$213.4M	50.7%	$73.5M	$217.0M	$72.5M	$193.5M	$3.31
FY 2018	$416.0M	$214.8M	51.6%	$70.6M	$55.6M	$79.8M	$70.0M	$1.19
FY 2017	$431.8M	$213.7M	49.5%	$68.5M	$57.6M	$82.1M	$27.6M	$0.47
FY 2016	$387.4M	$191.2M	49.3%	$62.3M	$47.8M	$72.3M	$47.9M	$0.85
FY 2015	$344.0M	$173.4M	50.4%	$57.0M	$39.0M	$62.4M	$39.1M	$0.68
FY 2014	$348.8M	$189.6M	54.3%	$55.0M	$55.8M	$77.8M	$59.5M	$1.00

Cash flow annual

Period	Operating cash flow	Capex	Free cash flow
FY 2025	$111.5M	$24.4M	$87.1M
FY 2024	$81.2M	$17.3M	$63.9M
FY 2023	$65.8M	$20.9M	$44.9M
FY 2022	$215.3M	$39.2M	$176.1M
FY 2021	$230.9M	$47.3M	$183.6M
FY 2020	$125.6M	$70.6M	$55.0M
FY 2019	$224.5M	$24.1M	$199.4M
FY 2018	$84.0M	$25.6M	$58.4M
FY 2017	$82.0M	$32.5M	$49.5M
FY 2016	$97.9M	$12.2M	$85.7M
FY 2015	$92.2M	$21.7M	$70.4M
FY 2014	$85.6M	$23.1M	$62.5M

Balance sheet annual

Period	Cash + ST inv.	Receivables	Inventory	PP&E	Assets	Debt	Net debt	Liabilities	Equity
FY 2025	$249.5M	$18.3M	$166.9M	$146.5M	$772.2M	$0	-$58.8M	$99.4M	$672.8M
FY 2024	$300.0M	$27.2M	$165.6M	$149.6M	$828.8M	$28.2M	-$22.8M	$79.1M	$749.8M
FY 2023	$311.6M	$14.7M	$163.2M	$164.2M	$819.9M	$17.3M	-$46.6M	$67.6M	$752.2M
FY 2022	$353.8M	$20.8M	$135.4M	$176.7M	$840.1M	$14.6M	-$90.8M	$84.9M	$755.2M
FY 2021	$530.4M	$42.9M	$99.3M	$179.8M	$1.01B	$19.8M	-$138.3M	$102.5M	$912.0M
FY 2020	$449.2M	$35.9M	$102.9M	$166.2M	$903.3M	$0	-$258.9M	$92.9M	$810.4M
FY 2019	$411.1M	$24.3M	$90.4M	$116.6M	$803.9M	$0	-$178.7M	$79.3M	$724.5M
FY 2018	$228.6M	$11.1M	$80.9M	$114.1M	$588.7M	$0	-$134.1M	$61.6M	$527.1M
FY 2017	$282.9M	$16.8M	$57.1M	$111.7M	$621.1M	$0	-$93.7M	$73.4M	$547.7M
FY 2016	$250.5M	$7.3M	$52.6M	$95.3M	$555.3M	$0	-$62.1M	$67.2M	$488.1M
FY 2015	$173.9M	$7.8M	$51.9M	$99.4M	$487.5M	$0	-$90.1M	$58.9M	$428.6M
FY 2014	$175.3M	$10.2M	$64.0M	$95.8M	$493.7M	$0	-$60.7M	$63.0M	$430.7M

Annual ratios and key metrics

Period	Gross margin	Op margin	Net margin	Current	Quick	ROE	ROIC	EV / sales	EV / EBITDA	FCF yield	R&D / rev.	Cash cycle
FY 2025	54.5%	4.8%	5.0%	6.5x	4.1x	3.3%	3.1%	4.4x	39.5x	4.4%	22.8%	255d
FY 2024	53.6%	4.3%	7.7%	9.3x	6.3x	4.3%	2.3%	8.3x	53.3x	1.8%	24.1%	279d
FY 2023	51.5%	7.9%	12.5%	10.5x	7.1x	7.4%	4.5%	10.5x	55.8x	1.0%	21.6%	244d
FY 2022	56.3%	27.7%	26.2%	9.0x	6.7x	22.6%	21.4%	6.2x	18.4x	4.2%	14.4%	147d
FY 2021	51.3%	24.9%	23.4%	9.5x	8.1x	18.0%	17.3%	7.8x	25.9x	3.3%	12.1%	81d
FY 2020	49.9%	14.4%	14.6%	9.6x	8.0x	8.8%	7.9%	9.5x	46.9x	1.1%	16.7%	129d
FY 2019	50.7%	51.6%	46.0%	10.7x	8.9x	26.7%	25.1%	6.5x	37.5x	6.9%	17.5%	132d
FY 2018	51.6%	13.4%	16.8%	6.9x	5.2x	13.3%	10.3%	4.0x	20.8x	3.3%	17.0%	99d
FY 2017	49.5%	13.3%	6.4%	7.1x	6.0x	5.0%	4.6%	4.8x	25.4x	2.3%	15.9%	54d
FY 2016	49.3%	12.4%	12.4%	5.3x	4.4x	9.8%	9.5%	4.9x	26.3x	4.4%	16.1%	49d
FY 2015	50.4%	11.3%	11.4%	4.6x	3.6x	9.1%	8.9%	3.8x	21.2x	5.0%	16.6%	73d
FY 2014	54.3%	16.0%	17.1%	4.8x	3.7x	13.8%	12.7%	4.3x	19.2x	4.0%	15.8%	107d

Annual growth

Period	Revenue	Gross profit	R&D	Op income	Net income	EPS	FCF	Capex	Cash + ST inv.	Inventory	Assets	Debt
FY 2025	+5.9%	+7.5%	+0.3%	+19.6%	-31.5%	-31.6%	+36.4%	-41.1%	-16.8%	+0.8%	-6.8%	-100.0%
FY 2024	-5.8%	-1.8%	+4.9%	-48.9%	-42.2%	-41.2%	+42.4%	+17.2%	-3.7%	+1.5%	+1.1%	+62.6%
FY 2023	-31.7%	-37.6%	+2.3%	-80.6%	-67.4%	-67.2%	-74.5%	+46.7%	-11.9%	+20.5%	-2.4%	+19.1%
FY 2022	-7.4%	+1.7%	+10.6%	+3.1%	+3.9%	+8.4%	-4.1%	+17.1%	-33.3%	+36.4%	-17.2%	-26.5%
FY 2021	+44.0%	+48.1%	+3.9%	+148.4%	+131.0%	+129.4%	+233.6%	+33.0%	+18.1%	-3.5%	+12.3%	0.0%
FY 2020	+16.1%	+14.1%	+11.2%	-67.5%	-63.2%	-64.0%	-72.4%	-180.8%	+9.3%	+13.8%	+12.4%	0.0%
FY 2019	+1.1%	-0.6%	+4.1%	+290.0%	+176.4%	+178.2%	+241.4%	+1.7%	+79.8%	+11.8%	+36.6%	0.0%
FY 2018	-3.7%	+0.5%	+3.0%	-3.5%	+153.5%	+153.2%	+17.9%	+21.3%	-19.2%	+41.6%	-5.2%	0.0%
FY 2017	+11.5%	+11.8%	+9.9%	+20.5%	-42.3%	-44.7%	-42.2%	-166.4%	+12.9%	+8.6%	+11.8%	0.0%
FY 2016	+12.6%	+10.3%	+9.3%	+22.7%	+22.3%	+25.0%	+21.7%	+43.9%	+44.1%	+1.2%	+13.9%	0.0%
FY 2015	-1.4%	-8.5%	+3.7%	-30.1%	-34.3%	-32.0%	+12.7%	+5.7%	-0.8%	-18.9%	-1.2%	0.0%
FY 2014	+0.5%	+3.5%	+6.4%	+3.2%	+4.0%	+2.0%	-26.2%	-65.3%	-13.3%	+51.6%	-1.5%	0.0%

Segments

Revenue Mix

Transcripts

Events

Next earnings

2026-08-05EPS est $0.32

Recent filings

8-K2026-06-04
SC 13G/A2026-06-04
42026-06-02

Latest news

Power Integrations Reports Inducement Grants under Nasdaq Listing Rule 5635(c)(4)
GuruFocus · 2026-06-19
Power Integrations Reports Inducement Grants under Nasdaq Listing Rule 5635(c)(4)
Business Wire · 2026-06-19

Analyst expectations

Consensus target

$90.00

+3.3%

Target range

$90.00 - $90.00

Rating mix

Buy

16 ratings

Next FY revenue

$475.3M

2026-12-31

Next FY EPS

$1.33

$1.27 - $1.37

Rating consensus16 ratings

Strong buy

Buy

Hold

Sell

Strong sell

Annual estimates

Period	Revenue avg	Revenue range	EPS avg	EPS range	EBITDA avg	EBIT avg	Net income avg	SG&A avg	Analysts
2026-12-31	$475.3M	$473.2M - $476.6M	$1.33	$1.27 - $1.37	$103.9M	$71.9M	$74.6M	$95.6M	4 rev / 4 EPS
2027-12-31	$546.8M	$529.7M - $568.9M	$1.86	$1.69 - $2.04	$119.5M	$82.7M	$104.9M	$110.0M	4 rev / 4 EPS
2028-12-31	$659.4M	$659.4M - $659.4M	$2.67	$2.45 - $2.89	$144.1M	$99.7M	$150.4M	$132.7M	2 rev / 2 EPS

Quarterly estimates

Period	Revenue avg	Revenue range	EPS avg	EPS range	EBITDA avg	EBIT avg	Net income avg	SG&A avg	Analysts
2026-06-30	$117.4M	$117.0M - $117.9M	$0.32	$0.31 - $0.33	$25.7M	$17.8M	$17.9M	$23.6M	4 rev / 4 EPS
2026-09-30	$125.7M	$124.1M - $127.0M	$0.39	$0.37 - $0.41	$27.5M	$19.0M	$22.0M	$25.3M	4 rev / 4 EPS
2026-12-31	$123.8M	$122.4M - $124.9M	$0.38	$0.37 - $0.38	$27.1M	$18.7M	$21.0M	$24.9M	3 rev / 2 EPS
2027-03-31	$125.6M	$124.1M - $126.6M	$0.38	$0.38 - $0.39	$27.4M	$19.0M	$21.3M	$25.3M	3 rev / 2 EPS
2027-06-30	$135.1M	$133.5M - $136.2M	$0.45	$0.45 - $0.46	$29.5M	$20.4M	$25.4M	$27.2M	2 rev / 1 EPS
2027-09-30	$145.0M	$143.3M - $146.2M	$0.52	$0.51 - $0.53	$31.7M	$21.9M	$29.1M	$29.2M	2 rev / 1 EPS
2027-12-31	$141.2M	$139.5M - $142.4M	$0.48	$0.47 - $0.49	$30.9M	$21.3M	$26.9M	$28.4M	3 rev / 2 EPS
2028-03-31	$143.5M	$141.8M - $144.7M	$0.48	$0.47 - $0.49	$31.4M	$21.7M	$26.8M	$28.9M	2 rev / 3 EPS

Price target history

Window	Targets	Average target
Last month	1	$90.00
Last quarter	1	$90.00
Last year	1	$90.00
All time	3	$82.67

Sources: TheFly, StreetInsider

Latest grade actions

Date	Firm	Action	Previous	New
2026-05-08	Susquehanna	Maintain	Positive	Positive
2026-04-16	Stifel	Maintain	Buy	Buy
2026-04-06	Benchmark	Maintain	Buy	Buy
2026-02-06	Benchmark	Maintain	Buy	Buy
2026-01-22	Susquehanna	Maintain	Positive	Positive
2026-01-16	Benchmark	Maintain	Buy	Buy
2025-12-10	Benchmark	Maintain	Buy	Buy
2025-11-06	Benchmark	Maintain	Buy	Buy

Historical rating snapshots

Date	Strong buy	Buy	Hold
2026-06-01	1	2	2
2026-05-01	0	3	2
2026-04-01	0	4	2
2026-03-01	0	4	1
2026-02-01	0	4	1
2026-01-01	0	4	1
2025-12-01	0	4	1
2025-11-01	0	4	1

Financials

Revenue

$443.5M

Gross margin

54.5%

Operating income

$21.4M

Free cash flow

$87.1M

Cash + ST investments

$249.5M

Net debt

-$58.8M

ROE

3.3%

ROIC

3.1%

EV / sales

4.4x

EV / EBITDA

39.5x

R&D / revenue

22.8%

Current ratio

6.5x

Income statement annual

Period	Revenue	Gross profit	Gross margin	R&D	Operating income	EBITDA	Net income	EPS
FY 2025	$443.5M	$241.6M	54.5%	$101.1M	$21.4M	$49.0M	$22.1M	$0.39
FY 2024	$419.0M	$224.8M	53.6%	$100.8M	$17.9M	$65.3M	$32.2M	$0.57
FY 2023	$444.5M	$229.0M	51.5%	$96.1M	$35.1M	$83.3M	$55.7M	$0.97
FY 2022	$651.1M	$366.9M	56.3%	$93.9M	$180.4M	$220.8M	$170.9M	$2.96
FY 2021	$703.3M	$360.6M	51.3%	$84.9M	$175.1M	$211.1M	$164.4M	$2.73
FY 2020	$488.3M	$243.6M	49.9%	$81.7M	$70.5M	$98.6M	$71.2M	$1.19
FY 2019	$420.7M	$213.4M	50.7%	$73.5M	$217.0M	$72.5M	$193.5M	$3.31
FY 2018	$416.0M	$214.8M	51.6%	$70.6M	$55.6M	$79.8M	$70.0M	$1.19
FY 2017	$431.8M	$213.7M	49.5%	$68.5M	$57.6M	$82.1M	$27.6M	$0.47
FY 2016	$387.4M	$191.2M	49.3%	$62.3M	$47.8M	$72.3M	$47.9M	$0.85
FY 2015	$344.0M	$173.4M	50.4%	$57.0M	$39.0M	$62.4M	$39.1M	$0.68
FY 2014	$348.8M	$189.6M	54.3%	$55.0M	$55.8M	$77.8M	$59.5M	$1.00

Cash flow annual

Period	Operating cash flow	Capex	Free cash flow
FY 2025	$111.5M	$24.4M	$87.1M
FY 2024	$81.2M	$17.3M	$63.9M
FY 2023	$65.8M	$20.9M	$44.9M
FY 2022	$215.3M	$39.2M	$176.1M
FY 2021	$230.9M	$47.3M	$183.6M
FY 2020	$125.6M	$70.6M	$55.0M
FY 2019	$224.5M	$24.1M	$199.4M
FY 2018	$84.0M	$25.6M	$58.4M
FY 2017	$82.0M	$32.5M	$49.5M
FY 2016	$97.9M	$12.2M	$85.7M
FY 2015	$92.2M	$21.7M	$70.4M
FY 2014	$85.6M	$23.1M	$62.5M

Balance sheet annual

Period	Cash + ST inv.	Receivables	Inventory	PP&E	Assets	Debt	Net debt	Liabilities	Equity
FY 2025	$249.5M	$18.3M	$166.9M	$146.5M	$772.2M	$0	-$58.8M	$99.4M	$672.8M
FY 2024	$300.0M	$27.2M	$165.6M	$149.6M	$828.8M	$28.2M	-$22.8M	$79.1M	$749.8M
FY 2023	$311.6M	$14.7M	$163.2M	$164.2M	$819.9M	$17.3M	-$46.6M	$67.6M	$752.2M
FY 2022	$353.8M	$20.8M	$135.4M	$176.7M	$840.1M	$14.6M	-$90.8M	$84.9M	$755.2M
FY 2021	$530.4M	$42.9M	$99.3M	$179.8M	$1.01B	$19.8M	-$138.3M	$102.5M	$912.0M
FY 2020	$449.2M	$35.9M	$102.9M	$166.2M	$903.3M	$0	-$258.9M	$92.9M	$810.4M
FY 2019	$411.1M	$24.3M	$90.4M	$116.6M	$803.9M	$0	-$178.7M	$79.3M	$724.5M
FY 2018	$228.6M	$11.1M	$80.9M	$114.1M	$588.7M	$0	-$134.1M	$61.6M	$527.1M
FY 2017	$282.9M	$16.8M	$57.1M	$111.7M	$621.1M	$0	-$93.7M	$73.4M	$547.7M
FY 2016	$250.5M	$7.3M	$52.6M	$95.3M	$555.3M	$0	-$62.1M	$67.2M	$488.1M
FY 2015	$173.9M	$7.8M	$51.9M	$99.4M	$487.5M	$0	-$90.1M	$58.9M	$428.6M
FY 2014	$175.3M	$10.2M	$64.0M	$95.8M	$493.7M	$0	-$60.7M	$63.0M	$430.7M

Annual ratios and key metrics

Period	Gross margin	Op margin	Net margin	Current	Quick	ROE	ROIC	EV / sales	EV / EBITDA	FCF yield	R&D / rev.	Cash cycle
FY 2025	54.5%	4.8%	5.0%	6.5x	4.1x	3.3%	3.1%	4.4x	39.5x	4.4%	22.8%	255d
FY 2024	53.6%	4.3%	7.7%	9.3x	6.3x	4.3%	2.3%	8.3x	53.3x	1.8%	24.1%	279d
FY 2023	51.5%	7.9%	12.5%	10.5x	7.1x	7.4%	4.5%	10.5x	55.8x	1.0%	21.6%	244d
FY 2022	56.3%	27.7%	26.2%	9.0x	6.7x	22.6%	21.4%	6.2x	18.4x	4.2%	14.4%	147d
FY 2021	51.3%	24.9%	23.4%	9.5x	8.1x	18.0%	17.3%	7.8x	25.9x	3.3%	12.1%	81d
FY 2020	49.9%	14.4%	14.6%	9.6x	8.0x	8.8%	7.9%	9.5x	46.9x	1.1%	16.7%	129d
FY 2019	50.7%	51.6%	46.0%	10.7x	8.9x	26.7%	25.1%	6.5x	37.5x	6.9%	17.5%	132d
FY 2018	51.6%	13.4%	16.8%	6.9x	5.2x	13.3%	10.3%	4.0x	20.8x	3.3%	17.0%	99d
FY 2017	49.5%	13.3%	6.4%	7.1x	6.0x	5.0%	4.6%	4.8x	25.4x	2.3%	15.9%	54d
FY 2016	49.3%	12.4%	12.4%	5.3x	4.4x	9.8%	9.5%	4.9x	26.3x	4.4%	16.1%	49d
FY 2015	50.4%	11.3%	11.4%	4.6x	3.6x	9.1%	8.9%	3.8x	21.2x	5.0%	16.6%	73d
FY 2014	54.3%	16.0%	17.1%	4.8x	3.7x	13.8%	12.7%	4.3x	19.2x	4.0%	15.8%	107d

Annual growth

Period	Revenue	Gross profit	R&D	Op income	Net income	EPS	FCF	Capex	Cash + ST inv.	Inventory	Assets	Debt
FY 2025	+5.9%	+7.5%	+0.3%	+19.6%	-31.5%	-31.6%	+36.4%	-41.1%	-16.8%	+0.8%	-6.8%	-100.0%
FY 2024	-5.8%	-1.8%	+4.9%	-48.9%	-42.2%	-41.2%	+42.4%	+17.2%	-3.7%	+1.5%	+1.1%	+62.6%
FY 2023	-31.7%	-37.6%	+2.3%	-80.6%	-67.4%	-67.2%	-74.5%	+46.7%	-11.9%	+20.5%	-2.4%	+19.1%
FY 2022	-7.4%	+1.7%	+10.6%	+3.1%	+3.9%	+8.4%	-4.1%	+17.1%	-33.3%	+36.4%	-17.2%	-26.5%
FY 2021	+44.0%	+48.1%	+3.9%	+148.4%	+131.0%	+129.4%	+233.6%	+33.0%	+18.1%	-3.5%	+12.3%	0.0%
FY 2020	+16.1%	+14.1%	+11.2%	-67.5%	-63.2%	-64.0%	-72.4%	-180.8%	+9.3%	+13.8%	+12.4%	0.0%
FY 2019	+1.1%	-0.6%	+4.1%	+290.0%	+176.4%	+178.2%	+241.4%	+1.7%	+79.8%	+11.8%	+36.6%	0.0%
FY 2018	-3.7%	+0.5%	+3.0%	-3.5%	+153.5%	+153.2%	+17.9%	+21.3%	-19.2%	+41.6%	-5.2%	0.0%
FY 2017	+11.5%	+11.8%	+9.9%	+20.5%	-42.3%	-44.7%	-42.2%	-166.4%	+12.9%	+8.6%	+11.8%	0.0%
FY 2016	+12.6%	+10.3%	+9.3%	+22.7%	+22.3%	+25.0%	+21.7%	+43.9%	+44.1%	+1.2%	+13.9%	0.0%
FY 2015	-1.4%	-8.5%	+3.7%	-30.1%	-34.3%	-32.0%	+12.7%	+5.7%	-0.8%	-18.9%	-1.2%	0.0%
FY 2014	+0.5%	+3.5%	+6.4%	+3.2%	+4.0%	+2.0%	-26.2%	-65.3%	-13.3%	+51.6%	-1.5%	0.0%

Revenue Mix

Period	Total	Hong Kong/China	Hong Kong China	Korea	Other	Germany	India	Taiwan	Western Europe (excluding Germany)	United States of America	Western Europe Excluding Germany	Japan	Other Countries	TAIWAN, PROVINCE OF CHINA	UNITED STATES	K	KOREA, REPUBLIC OF	JAPAN	D	T	J	GERMANY	U
FY 2025	$420.5M	$245.9M	--	$39.5M	$35.8M	$27.2M	$23.6M	$25.5M	--	$22.9M	--	--	--	--	--	--	--	--	--	--	--	--	--
FY 2024	$396.1M	$238.5M	--	$37.8M	$14.1M	$22.0M	$27.8M	$22.2M	--	$20.9M	--	--	--	--	--	--	--	$12.8M	--	--	--	--	--
FY 2023	$444.5M	$265.9M	--	$25.0M	$27.6M	$23.0M	$34.6M	$15.8M	$27.8M	$8.7M	--	$16.2M	--	--	--	--	--	--	--	--	--	--	--
FY 2022	$651.1M	$356.9M	--	$52.1M	$43.5M	$52.9M	$33.2M	$19.8M	$32.4M	$25.5M	--	$34.9M	--	--	--	--	--	--	--	--	--	--	--
FY 2021	$703.3M	$447.0M	--	$59.5M	$60.0M	$32.7M	--	$26.0M	$35.8M	$17.2M	--	$25.1M	--	--	--	--	--	--	--	--	--	--	--
FY 2020	$488.3M	--	$306.9M	--	--	--	--	--	--	--	$33.6M	--	$34.3M	--	--	$40.1M	--	--	$23.2M	$21.6M	$17.5M	--	$11.1M
FY 2019	$10.7M	--	--	--	--	--	--	--	--	--	--	--	--	--	$10.7M	--	--	--	--	--	--	--	--
FY 2018	$15.3M	--	--	--	--	--	--	--	--	--	--	--	--	--	$15.3M	--	--	--	--	--	--	--	--
FY 2017	$204.4M	--	--	--	--	--	--	--	--	--	$48.2M	--	$18.9M	$50.3M	$16.6M	--	$38.0M	$20.8M	--	--	--	$11.6M	--

Period	Total	Hong Kong/China	Hong Kong China	Korea	Other	Germany	India	Taiwan	Western Europe (excluding Germany)	United States of America	Western Europe Excluding Germany	Japan	Other Countries	TAIWAN, PROVINCE OF CHINA	UNITED STATES	K	KOREA, REPUBLIC OF	JAPAN	D	T	J	GERMANY	U
FY 2025	$420.5M	$245.9M	--	$39.5M	$35.8M	$27.2M	$23.6M	$25.5M	--	$22.9M	--	--	--	--	--	--	--	--	--	--	--	--	--
FY 2024	$396.1M	$238.5M	--	$37.8M	$14.1M	$22.0M	$27.8M	$22.2M	--	$20.9M	--	--	--	--	--	--	--	$12.8M	--	--	--	--	--
FY 2023	$444.5M	$265.9M	--	$25.0M	$27.6M	$23.0M	$34.6M	$15.8M	$27.8M	$8.7M	--	$16.2M	--	--	--	--	--	--	--	--	--	--	--
FY 2022	$651.1M	$356.9M	--	$52.1M	$43.5M	$52.9M	$33.2M	$19.8M	$32.4M	$25.5M	--	$34.9M	--	--	--	--	--	--	--	--	--	--	--
FY 2021	$703.3M	$447.0M	--	$59.5M	$60.0M	$32.7M	--	$26.0M	$35.8M	$17.2M	--	$25.1M	--	--	--	--	--	--	--	--	--	--	--
FY 2020	$488.3M	--	$306.9M	--	--	--	--	--	--	--	$33.6M	--	$34.3M	--	--	$40.1M	--	--	$23.2M	$21.6M	$17.5M	--	$11.1M
FY 2019	$10.7M	--	--	--	--	--	--	--	--	--	--	--	--	--	$10.7M	--	--	--	--	--	--	--	--
FY 2018	$15.3M	--	--	--	--	--	--	--	--	--	--	--	--	--	$15.3M	--	--	--	--	--	--	--	--
FY 2017	$204.4M	--	--	--	--	--	--	--	--	--	$48.2M	--	$18.9M	$50.3M	$16.6M	--	$38.0M	$20.8M	--	--	--	$11.6M	--