
Kulicke & Soffa (KLIC) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
162.0M
Gross Profit
40.4M
24.93%
Operating Income
-36.7M
-22.64%
Net Income
-84.5M
-52.18%
EPS (Diluted)
$-1.59
Balance Sheet Metrics
Total Assets
1.1B
Total Liabilities
281.1M
Shareholders Equity
864.2M
Debt to Equity
0.33
Cash Flow Metrics
Operating Cash Flow
51.8M
Free Cash Flow
77.9M
Revenue & Profitability Trend
Kulicke & Soffa Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 706.2M | 742.5M | 1.5B | 1.5B | 623.2M |
Cost of Goods Sold | 437.5M | 383.8M | 755.3M | 820.7M | 325.2M |
Gross Profit | 268.8M | 358.7M | 748.3M | 697.0M | 298.0M |
Gross Margin % | 38.1% | 48.3% | 49.8% | 45.9% | 47.8% |
Operating Expenses | |||||
Research & Development | 151.2M | 144.7M | 136.9M | 137.5M | 123.5M |
Selling, General & Administrative | 165.6M | 153.0M | 140.0M | 147.1M | 116.0M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 316.8M | 297.7M | 276.9M | 284.5M | 239.5M |
Operating Income | -48.0M | 61.0M | 471.4M | 412.4M | 58.5M |
Operating Margin % | -6.8% | 8.2% | 31.4% | 27.2% | 9.4% |
Non-Operating Items | |||||
Interest Income | 34.2M | 32.9M | 7.1M | 2.3M | 7.5M |
Interest Expense | 89.0K | 142.0K | 208.0K | 218.0K | 1.7M |
Other Non-Operating Income | -44.5M | -21.5M | -1.3M | - | - |
Pre-tax Income | -58.4M | 72.2M | 477.0M | 414.6M | 64.3M |
Income Tax | 10.7M | 15.1M | 43.4M | 47.3M | 12.0M |
Effective Tax Rate % | 0.0% | 20.8% | 9.1% | 11.4% | 18.6% |
Net Income | -69.0M | 57.1M | 433.5M | 367.2M | 52.3M |
Net Margin % | -9.8% | 7.7% | 28.8% | 24.2% | 8.4% |
Key Metrics | |||||
EBITDA | 10.9M | 122.7M | 499.8M | 434.6M | 85.8M |
EPS (Basic) | $-1.24 | $1.01 | $7.21 | $5.92 | $0.83 |
EPS (Diluted) | $-1.24 | $0.99 | $7.09 | $5.78 | $0.83 |
Basic Shares Outstanding | 55613000 | 56682000 | 60164000 | 62009000 | 62828000 |
Diluted Shares Outstanding | 55613000 | 56682000 | 60164000 | 62009000 | 62828000 |
Income Statement Trend
Kulicke & Soffa Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 227.1M | 529.4M | 555.5M | 362.8M | 188.1M |
Short-term Investments | 350.0M | 230.0M | 220.0M | 377.0M | 342.0M |
Accounts Receivable | 193.9M | 158.6M | 309.3M | 421.2M | 198.6M |
Inventory | 177.7M | 217.3M | 185.0M | 167.3M | 111.8M |
Other Current Assets | 46.2M | 53.8M | 62.2M | 23.6M | 19.6M |
Total Current Assets | 995.0M | 1.2B | 1.3B | 1.4B | 860.2M |
Non-Current Assets | |||||
Property, Plant & Equipment | 35.9M | 47.1M | 41.8M | 41.6M | 22.7M |
Goodwill | 204.7M | 206.7M | 168.1M | 188.6M | 151.4M |
Intangible Assets | 25.2M | 29.4M | 31.9M | 42.8M | 38.0M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 26.3M | 34.8M | 28.4M | 18.1M | 10.3M |
Total Non-Current Assets | 245.2M | 310.7M | 256.6M | 249.7M | 194.4M |
Total Assets | 1.2B | 1.5B | 1.6B | 1.6B | 1.1B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 58.8M | 49.3M | 67.3M | 154.6M | 57.7M |
Short-term Debt | 7.7M | 6.6M | 6.8M | 4.9M | 5.9M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 6.5M | 8.4M | 10.6M | 7.7M | 6.2M |
Total Current Liabilities | 183.8M | 181.6M | 248.7M | 351.9M | 157.9M |
Non-Current Liabilities | |||||
Long-term Debt | 33.2M | 41.8M | 34.9M | 38.1M | 18.3M |
Deferred Tax Liabilities | 34.6M | 37.3M | 34.0M | 32.8M | 33.0M |
Other Non-Current Liabilities | 13.2M | 11.8M | 11.7M | 14.2M | 12.4M |
Total Non-Current Liabilities | 112.4M | 143.7M | 145.3M | 154.5M | 138.7M |
Total Liabilities | 296.2M | 325.2M | 393.9M | 506.4M | 296.6M |
Equity | |||||
Common Stock | 596.7M | 577.7M | 561.7M | 550.1M | 539.2M |
Retained Earnings | 1.2B | 1.4B | 1.3B | 948.6M | 616.1M |
Treasury Stock | 881.8M | 737.2M | 675.8M | 400.4M | 394.8M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 944.0M | 1.2B | 1.2B | 1.1B | 758.0M |
Key Metrics | |||||
Total Debt | 41.0M | 48.4M | 41.7M | 43.0M | 24.2M |
Working Capital | 811.2M | 1.0B | 1.1B | 1.0B | 702.3M |
Balance Sheet Composition
Kulicke & Soffa Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -69.0M | 57.1M | 433.5M | 367.2M | 52.3M |
Depreciation & Amortization | 24.7M | 28.9M | 21.3M | 19.8M | 19.7M |
Stock-Based Compensation | 26.9M | 22.7M | 19.0M | 15.5M | 15.0M |
Working Capital Changes | -70.6M | 63.1M | -33.0M | -91.4M | 11.0M |
Operating Cash Flow | -6.8M | 172.6M | 429.6M | 298.2M | 97.3M |
Investing Activities | |||||
Capital Expenditures | -16.1M | -43.8M | -22.8M | -22.5M | -11.7M |
Acquisitions | -2.4M | -37.5M | -397.0K | -24.2M | -1.3M |
Investment Purchases | -690.0M | -595.0M | -469.0M | -507.0M | -442.0M |
Investment Sales | 570.0M | 585.0M | 626.0M | 472.0M | 329.0M |
Investing Cash Flow | -138.5M | -91.3M | 133.8M | -81.7M | -126.0M |
Financing Activities | |||||
Share Repurchases | -150.8M | -69.2M | -281.3M | -10.4M | -54.5M |
Dividends Paid | -44.2M | -42.0M | -39.4M | -33.5M | -30.2M |
Debt Issuance | - | - | - | - | - |
Debt Repayment | -564.0K | -629.0K | -55.0M | -23.1M | -147.3M |
Financing Cash Flow | -196.1M | -111.9M | -375.7M | -67.0M | -293.0M |
Free Cash Flow | 14.9M | 129.0M | 367.2M | 277.3M | 82.7M |
Net Change in Cash | -341.4M | -30.6M | 187.7M | 149.5M | -321.6M |
Cash Flow Trend
Kulicke & Soffa Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
406.67
Forward P/E
19.78
Price to Book
2.29
Price to Sales
2.90
PEG Ratio
-3.20
Profitability Ratios
Profit Margin
0.90%
Operating Margin
-1.90%
Return on Equity
0.66%
Return on Assets
4.08%
Financial Health
Current Ratio
4.94
Debt to Equity
4.34
Beta
1.52
Per Share Data
EPS (TTM)
$0.09
Book Value per Share
$15.99
Revenue per Share
$12.29
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
klic | 1.9B | 406.67 | 2.29 | 0.66% | 0.90% | 4.34 |
Applied Materials | 131.7B | 19.59 | 6.72 | 35.63% | 23.88% | 32.11 |
Lam Research | 125.1B | 23.82 | 12.72 | 58.24% | 29.07% | 48.23 |
Acm Research | 1.6B | 15.17 | 1.64 | 12.68% | 13.76% | 24.12 |
Veeco Instruments | 1.5B | 23.81 | 1.71 | 7.71% | 8.65% | 30.69 |
Photronics | 1.3B | 10.91 | 1.12 | 11.93% | 14.00% | 0.00 |
Financial data is updated regularly. All figures are in the company's reporting currency.