Financhill
Sell
47

TSEM Quote, Financials, Valuation and Earnings

Last price:
$38.99
Seasonality move :
5.6%
Day range:
$38.01 - $39.38
52-week range:
$30.67 - $55.31
Dividend yield:
0%
P/E ratio:
20.95x
P/S ratio:
3.05x
P/B ratio:
1.64x
Volume:
442.5K
Avg. volume:
869.3K
1-year change:
25.95%
Market cap:
$4.3B
Revenue:
$1.4B
EPS (TTM):
$1.86
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $1.5B $1.7B $1.4B $1.4B
Revenue Growth (YoY) 2.57% 19.16% 11.24% -15.2% 0.95%
 
Cost of Revenues $1B $1.2B $1.2B $1.1B $1.1B
Gross Profit $233.3M $329.1M $466.3M $353.5M $339.4M
Gross Profit Margin 18.43% 21.82% 27.8% 24.85% 23.64%
 
R&D Expenses $78.3M $85.4M $83.9M $79.8M $79.4M
Selling, General & Admin $64M $77.2M $80.3M $72.5M $75M
Other Inc / (Exp) -$2.8M -$7.4M -$11.4M $351.2M -$18.5M
Operating Expenses $142.3M $162.6M $164.2M $152.3M $154.4M
Operating Income $91M $166.5M $302.1M $201.3M $185M
 
Net Interest Expenses -- $4M -- -- --
EBT. Incl. Unusual Items $88.7M $155.1M $292M $584.8M $217.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.4M $1M $25.5M $65.3M $10.2M
Net Income to Company $83.3M $154.1M $266.5M $519.5M $207.2M
 
Minority Interest in Earnings -$987K -$4.1M -$1.9M -$1M $642K
Net Income to Common Excl Extra Items $82.3M $150M $264.6M $518.5M $207.9M
 
Basic EPS (Cont. Ops) $0.77 $1.39 $2.42 $4.70 $1.87
Diluted EPS (Cont. Ops) $0.76 $1.37 $2.39 $4.66 $1.85
Weighted Average Basic Share $107.3M $108.3M $109.3M $110.3M $111.2M
Weighted Average Diluted Share $108.5M $109.8M $110.8M $111.2M $112.3M
 
EBITDA $336M $433.1M $590.3M $847.3M $451.3M
EBIT $95.4M $162.4M $297.7M $589.3M $185M
 
Revenue (Reported) $1.3B $1.5B $1.7B $1.4B $1.4B
Operating Income (Reported) $91M $166.5M $302.1M $201.3M $185M
Operating Income (Adjusted) $95.4M $162.4M $297.7M $589.3M $185M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $345.2M $412.1M $403.2M $351.7M $387.2M
Revenue Growth (YoY) 12.92% 19.38% -2.16% -12.78% 10.09%
 
Cost of Revenues $275.6M $311.9M $278.5M $267.3M $300.3M
Gross Profit $69.6M $100.2M $124.7M $84.4M $86.9M
Gross Profit Margin 20.16% 24.31% 30.93% 24% 22.43%
 
R&D Expenses $19.9M $22.4M $20.7M $20.8M $20.6M
Selling, General & Admin $16.3M $21.9M $18.9M $18.4M $19.8M
Other Inc / (Exp) -- -- $13.6M $5.2M --
Operating Expenses $36.2M $44.3M $39.6M $39.3M $40.4M
Operating Income $33.4M $55.9M $85.1M $45.2M $46.4M
 
Net Interest Expenses $1.5M $372K $55K -- --
EBT. Incl. Unusual Items $31.9M $55.5M $98.7M $61.8M $54.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.8M $3.6M $12.8M $10.1M $2.1M
Net Income to Company $30.1M $51.9M $85.8M $51.7M $52.6M
 
Minority Interest in Earnings $974K -$138K -$2.5M $2.1M $2.6M
Net Income to Common Excl Extra Items $31M $51.7M $83.3M $53.8M $55.1M
 
Basic EPS (Cont. Ops) $0.29 $0.48 $0.76 $0.49 $0.49
Diluted EPS (Cont. Ops) $0.28 $0.47 $0.75 $0.48 $0.49
Weighted Average Basic Share $107.8M $108.8M $109.9M $110.8M $111.5M
Weighted Average Diluted Share $109M $110.3M $110.9M $111.3M $113M
 
EBITDA $96.3M $129.6M $165M $498.4M $122.2M
EBIT $33.4M $55.9M $85.1M $433.2M $46.4M
 
Revenue (Reported) $345.2M $412.1M $403.2M $351.7M $387.2M
Operating Income (Reported) $33.4M $55.9M $85.1M $45.2M $46.4M
Operating Income (Adjusted) $33.4M $55.9M $85.1M $433.2M $46.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $1.5B $1.7B $1.4B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1B $1.2B $1.2B $1.1B $1.1B
Gross Profit $233.3M $329.1M $466.3M $353.5M $339.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $78.3M $85.4M $83.9M $79.8M $79.4M
Selling, General & Admin $64M $77.2M $80.3M $72.5M $75M
Other Inc / (Exp) -- -- $9.6M $351.2M $6.3M
Operating Expenses $142.3M $162.6M $164.2M $152.3M $154.4M
Operating Income $91M $166.5M $302.1M $201.3M $185M
 
Net Interest Expenses $2.3M $11.4M $19.7M -- --
EBT. Incl. Unusual Items $88.7M $155.1M $292M $584.8M $217.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.4M $1M $25.5M $65.3M $10.2M
Net Income to Company $83.3M $154.1M $266.5M $519.5M $207.2M
 
Minority Interest in Earnings -$987K -$4.1M -$1.9M -$1M $642K
Net Income to Common Excl Extra Items $82.3M $150M $264.6M $518.5M $207.9M
 
Basic EPS (Cont. Ops) $0.77 $1.39 $2.42 $4.70 $1.86
Diluted EPS (Cont. Ops) $0.76 $1.37 $2.39 $4.65 $1.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $331.3M $437.2M $594.8M $847.3M $451.3M
EBIT $91M $166.5M $302.1M $589.3M $185M
 
Revenue (Reported) $1.3B $1.5B $1.7B $1.4B $1.4B
Operating Income (Reported) $91M $166.5M $302.1M $201.3M $185M
Operating Income (Adjusted) $91M $166.5M $302.1M $589.3M $185M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.5B $1.7B $1.4B $1.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.2B $1.1B $1.1B --
Gross Profit $329.1M $466.3M $353.5M $339.4M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $85.4M $83.9M $79.8M $79.4M --
Selling, General & Admin $77.2M $80.3M $72.5M $75M --
Other Inc / (Exp) -- $9.6M $351.2M $6.3M --
Operating Expenses $162.6M $164.2M $152.3M $154.4M --
Operating Income $166.5M $302.1M $201.3M $185M --
 
Net Interest Expenses $11.4M $19.7M -- -- --
EBT. Incl. Unusual Items $155.1M $292M $584.8M $217.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M $25.5M $65.3M $10.2M --
Net Income to Company $154.1M $266.5M $519.5M $207.2M --
 
Minority Interest in Earnings -$4.1M -$1.9M -$1M $642K --
Net Income to Common Excl Extra Items $150M $264.6M $518.5M $207.9M --
 
Basic EPS (Cont. Ops) $1.39 $2.42 $4.70 $1.86 --
Diluted EPS (Cont. Ops) $1.37 $2.39 $4.65 $1.86 --
Weighted Average Basic Share $433.1M $437.4M $441.2M $444.6M --
Weighted Average Diluted Share $439.2M $442.9M $444.9M $449M --
 
EBITDA $437.2M $594.8M $847.3M $451.3M --
EBIT $166.5M $302.1M $589.3M $185M --
 
Revenue (Reported) $1.5B $1.7B $1.4B $1.4B --
Operating Income (Reported) $166.5M $302.1M $201.3M $185M --
Operating Income (Adjusted) $166.5M $302.1M $589.3M $185M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $211.7M $210.9M $340.8M $260.7M $271.9M
Short Term Investments $499.2M $553.7M $665.1M $975.8M $946.4M
Accounts Receivable, Net $162.1M $142.2M $152.9M $154.1M $211.9M
Inventory $199.1M $234.5M $302.1M $282.7M $268.3M
Prepaid Expenses $7M $36.8M $9.8M $11.1M $33M
Other Current Assets -- -- -- -- $61.8M
Total Current Assets $1.1B $1.2B $1.5B $1.7B $1.8B
 
Property Plant And Equipment $858.2M $890.8M $972.6M $1.2B $1.3B
Long-Term Investments $30.2M $27.7M $6.7M $6.8M $6.8M
Goodwill $7M $7M $7M $7M $7M
Other Intangibles $14M $14.8M $9.8M $7.8M $5.8M
Other Long-Term Assets -- -- -- -- $23.4M
Total Assets $2.1B $2.2B $2.5B $2.9B $3.1B
 
Accounts Payable $96.9M $78.7M $150.9M $139.1M $130.6M
Accrued Expenses $868K $588K $253K $286K --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.1M $2.1M $61.2M $1.1M $1.7M
Total Current Liabilities $272.9M $276.3M $387.4M $276.8M $285.1M
 
Long-Term Debt $283.8M $231M $210.1M $172.6M $132.4M
Capital Leases -- -- -- -- --
Total Liabilities $639.2M $615.9M $659.1M $491.5M $440.3M
 
Common Stock $431M $435.5M $440.2M $443.6M $446.6M
Other Common Equity Adj -- -$27.9M -$47.5M -$52.9M -$74.2M
Common Equity $1.5B $1.6B $1.9B $2.4B $2.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$2.9M -$6.6M -$2.6M -$5.5M -$13.1M
Total Equity $1.5B $1.6B $1.9B $2.4B $2.6B
 
Total Liabilities and Equity $2.1B $2.2B $2.5B $2.9B $3.1B
Cash and Short Terms $710.9M $764.6M $1B $1.2B $1.2B
Total Debt $390.3M $314.8M $272.3M $231.6M $180.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $211.7M $210.9M $340.8M $260.7M $271.9M
Short Term Investments $499.2M $553.7M $665.1M $975.8M $946.4M
Accounts Receivable, Net $162.1M $142.2M $152.9M $154.1M $211.9M
Inventory $199.1M $234.5M $302.1M $282.7M $268.3M
Prepaid Expenses $7M $36.8M $9.8M $11.1M $33M
Other Current Assets -- -- -- -- $61.8M
Total Current Assets $1.1B $1.2B $1.5B $1.7B $1.8B
 
Property Plant And Equipment $858.2M $890.8M $972.6M $1.2B $1.3B
Long-Term Investments $30.2M $27.7M $6.7M $6.8M $6.8M
Goodwill $7M $7M $7M $7M $7M
Other Intangibles $14M $14.8M $9.8M $7.8M $5.8M
Other Long-Term Assets -- -- -- -- $23.4M
Total Assets $2.1B $2.2B $2.5B $2.9B $3.1B
 
Accounts Payable $96.9M $78.7M $150.9M $139.1M $130.6M
Accrued Expenses $868K $588K $253K $286K --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.1M $2.1M $61.2M $1.1M $1.7M
Total Current Liabilities $272.9M $276.3M $387.4M $276.8M $285.1M
 
Long-Term Debt $283.8M $231M $210.1M $172.6M $132.4M
Capital Leases -- -- -- -- --
Total Liabilities $639.2M $615.9M $659.1M $491.5M $440.3M
 
Common Stock $431M $435.5M $440.2M $443.6M $446.6M
Other Common Equity Adj -- -$27.9M -$47.5M -$52.9M -$74.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$2.9M -$6.6M -$2.6M -$5.5M -$13.1M
Total Equity $1.5B $1.6B $1.9B $2.4B $2.6B
 
Total Liabilities and Equity $2.1B $2.2B $2.5B $2.9B $3.1B
Cash and Short Terms $710.9M $764.6M $1B $1.2B $1.2B
Total Debt $390.3M $314.8M $272.3M $231.6M $180.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $83.3M $154.1M $266.5M $519.5M $207.2M
Depreciation & Amoritzation $240.5M $270.7M $292.6M $258M $266.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$33.1M $14.3M -$15.2M -$3.2M -$60.2M
Change in Inventories -$2.9M -$44.2M -$77.9M $8.7M $4.8M
Cash From Operations $276.6M $421.3M $529.8M $676.6M $448.7M
 
Capital Expenditures $313.7M $313.8M $366.4M $444.5M $436.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$363.6M -$338.9M -$329.4M -$720.8M -$400.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $96.1M -- $24.2M $81.8M
Long-Term Debt Repaid -$63.7M -$173.5M -$78.4M -$56.5M -$114.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $11.7M $1.9M --
Cash From Financing -$61.2M -$76.9M -$66.7M -$30.4M -$32.5M
 
Beginning Cash (CF) $355.6M $211.7M $210.9M $340.8M $260.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$148.2M $5.5M $133.7M -$74.7M $16M
Ending Cash (CF) $211.7M $210.9M $340.8M $260.7M $271.9M
 
Levered Free Cash Flow -$37.1M $107.5M $163.4M $232.1M $12.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $30.1M $51.9M $85.8M $51.7M $52.6M
Depreciation & Amoritzation $63M $73.7M $79.9M $65.2M $75.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$43.3M $2.3M $12.4M -$1.9M -$18.7M
Change in Inventories $7.8M -$16.2M -$23.4M $27.3M -$3.4M
Cash From Operations $73M $133.7M $132.8M $126.1M $100.8M
 
Capital Expenditures $121.4M $120.5M $191.1M $148.7M $97.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$63.5M -$133.2M -$188.6M -$173.4M -$97.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$8.1M -$95.1M -$78.4M -$56.5M -$114.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $1.9M --
Cash From Financing -$7.1M $1.1M -$5.2M -$9M $2.8M
 
Beginning Cash (CF) $207.7M $211.5M $390.4M $314.8M $271M
Foreign Exchange Rate Adjustment $1.6M -$2.1M $11.5M $2.1M -$5M
Additions / Reductions $2.4M $1.5M -$61.1M -$56.3M $5.9M
Ending Cash (CF) $211.7M $210.9M $340.8M $260.7M $271.9M
 
Levered Free Cash Flow -$48.3M $13.2M -$58.3M -$22.6M $2.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $83.3M $154.1M $266.5M $519.5M $207.2M
Depreciation & Amoritzation $240.5M $270.7M $292.6M $258M $266.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$33.1M $14.3M -$15.2M -$3.2M -$60.2M
Change in Inventories -$2.9M -$44.2M -$77.9M $8.7M $4.8M
Cash From Operations $276.6M $421.3M $529.8M $676.6M $448.7M
 
Capital Expenditures $313.7M $313.8M $366.4M $444.5M $436.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$363.6M -$338.9M -$329.4M -$720.8M -$400.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$63.7M -- -$78.4M -$56.5M -$114.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $1.9M --
Cash From Financing -$61.2M -$76.9M -$66.7M -$30.4M -$32.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$148.2M $5.5M $133.7M -$74.7M $16M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$37.1M $107.5M $163.4M $232.1M $12.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $154.1M $266.5M $519.5M $207.2M --
Depreciation & Amoritzation $270.7M $292.6M $258M $266.3M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $14.3M -$15.2M -$3.2M -$60.2M --
Change in Inventories -$44.2M -$77.9M $8.7M $4.8M --
Cash From Operations $421.3M $529.8M $676.6M $448.7M --
 
Capital Expenditures $313.8M $366.4M $444.5M $436.2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$338.9M -$329.4M -$720.8M -$400.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$173.5M -$78.4M -$56.5M -$114.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $1.9M -- --
Cash From Financing -$76.9M -$66.7M -$30.4M -$32.5M --
 
Beginning Cash (CF) $854.5M $1B $1.3B $1.1B --
Foreign Exchange Rate Adjustment -$6.2M -$3.9M -$5.4M -$4.8M --
Additions / Reductions $5.5M $133.7M -$74.7M $16M --
Ending Cash (CF) $853.8M $1.1B $1.2B $1.1B --
 
Levered Free Cash Flow $107.5M $163.4M $232.1M $12.5M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock