
Lattice (LSCC) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
120.2M
Gross Profit
81.7M
68.02%
Operating Income
7.2M
6.00%
Net Income
5.0M
4.18%
EPS (Diluted)
$0.04
Balance Sheet Metrics
Total Assets
823.6M
Total Liabilities
115.7M
Shareholders Equity
707.9M
Debt to Equity
0.16
Cash Flow Metrics
Operating Cash Flow
35.6M
Free Cash Flow
19.8M
Revenue & Profitability Trend
Lattice Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 509.4M | 737.2M | 660.4M | 515.3M | 408.1M |
Cost of Goods Sold | 169.0M | 222.5M | 208.3M | 193.7M | 162.8M |
Gross Profit | 340.4M | 514.7M | 452.0M | 321.7M | 245.3M |
Gross Margin % | 66.8% | 69.8% | 68.5% | 62.4% | 60.1% |
Operating Expenses | |||||
Research & Development | 159.3M | 159.8M | 135.8M | 110.5M | 89.2M |
Selling, General & Administrative | 116.9M | 137.2M | 122.1M | 105.6M | 95.3M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 276.2M | 297.0M | 257.8M | 216.1M | 184.6M |
Operating Income | 60.7M | 214.2M | 190.4M | 102.9M | 56.3M |
Operating Margin % | 11.9% | 29.1% | 28.8% | 20.0% | 13.8% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | - | - | 4.1M | 2.7M | 3.7M |
Other Non-Operating Income | -28.4M | -1.4M | -4.2M | -2.6M | -4.1M |
Pre-tax Income | 36.2M | 214.9M | 182.1M | 97.6M | 48.5M |
Income Tax | -24.9M | -44.2M | 3.2M | 1.7M | 1.1M |
Effective Tax Rate % | -68.7% | -20.6% | 1.8% | 1.7% | 2.2% |
Net Income | 61.1M | 259.1M | 178.9M | 95.9M | 47.4M |
Net Margin % | 12.0% | 35.1% | 27.1% | 18.6% | 11.6% |
Key Metrics | |||||
EBITDA | 133.2M | 257.3M | 229.3M | 136.1M | 87.2M |
EPS (Basic) | $0.44 | $1.88 | $1.30 | $0.70 | $0.35 |
EPS (Diluted) | $0.44 | $1.85 | $1.27 | $0.67 | $0.34 |
Basic Shares Outstanding | 137623000 | 137694000 | 137321000 | 136619000 | 135220000 |
Diluted Shares Outstanding | 137623000 | 137694000 | 137321000 | 136619000 | 135220000 |
Income Statement Trend
Lattice Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 136.3M | 128.3M | 145.7M | 131.6M | 182.3M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 81.1M | 104.4M | 94.0M | 79.9M | 64.6M |
Inventory | 103.4M | 98.8M | 110.4M | 67.6M | 64.6M |
Other Current Assets | 44.1M | 36.4M | 29.1M | 22.3M | 22.3M |
Total Current Assets | 364.8M | 367.9M | 379.2M | 301.4M | 333.8M |
Non-Current Assets | |||||
Property, Plant & Equipment | 13.9M | 14.5M | 17.6M | 23.8M | 22.2M |
Goodwill | 635.3M | 651.7M | 655.8M | 660.5M | 541.3M |
Intangible Assets | 4.6M | 21.0M | 25.1M | 29.8M | 6.3M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 92.3M | 72.6M | 13.9M | 18.1M | 11.1M |
Total Non-Current Assets | 479.1M | 472.9M | 419.5M | 425.1M | 346.2M |
Total Assets | 843.9M | 840.9M | 798.7M | 726.5M | 680.1M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 36.8M | 34.5M | 42.0M | 34.6M | 27.5M |
Short-term Debt | 5.8M | 5.6M | 6.5M | 22.9M | 16.9M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 99.6M | 97.4M | 127.4M | 106.2M | 79.7M |
Non-Current Liabilities | |||||
Long-term Debt | 9.4M | 10.7M | 142.4M | 160.0M | 176.8M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 7.9M | 40.7M | 41.8M | 48.7M | 39.1M |
Total Non-Current Liabilities | 33.3M | 51.5M | 184.2M | 208.7M | 215.9M |
Total Liabilities | 133.0M | 148.9M | 311.6M | 314.9M | 295.6M |
Equity | |||||
Common Stock | 1.4M | 1.4M | 1.4M | 1.4M | 1.4M |
Retained Earnings | 209.1M | 148.0M | -111.1M | -290.0M | -385.9M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 710.9M | 692.0M | 487.2M | 411.6M | 384.4M |
Key Metrics | |||||
Total Debt | 15.3M | 16.3M | 148.8M | 182.9M | 193.8M |
Working Capital | 265.2M | 270.5M | 251.8M | 195.2M | 254.1M |
Balance Sheet Composition
Lattice Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 61.1M | 259.1M | 178.9M | 95.9M | 47.4M |
Depreciation & Amortization | 46.3M | 41.2M | 35.8M | 31.0M | 31.1M |
Stock-Based Compensation | 53.0M | 70.2M | 55.5M | 46.5M | 40.4M |
Working Capital Changes | 12.6M | -13.8M | -56.0M | -14.2M | -31.8M |
Operating Cash Flow | 148.8M | 298.3M | 213.6M | 159.0M | 87.2M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | - | 0 | 0 | -68.1M | 0 |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | 0 | 0 |
Investing Cash Flow | -16.7M | 0 | 0 | -68.1M | 0 |
Financing Activities | |||||
Share Repurchases | -67.0M | -80.0M | -110.1M | -70.1M | -15.0M |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 0 | 0 | 148.6M | 0 | 50.0M |
Debt Repayment | 0 | -130.0M | -178.8M | -13.1M | -26.2M |
Financing Cash Flow | -94.5M | -253.7M | -188.1M | -128.6M | -8.1M |
Free Cash Flow | 119.9M | 236.3M | 203.9M | 146.0M | 70.8M |
Net Change in Cash | 37.7M | 44.5M | 25.5M | -37.7M | 79.1M |
Cash Flow Trend
Lattice Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
267.65
Forward P/E
58.08
Price to Book
12.25
Price to Sales
17.25
PEG Ratio
-3.06
Profitability Ratios
Profit Margin
6.48%
Operating Margin
5.01%
Return on Equity
4.57%
Return on Assets
2.34%
Financial Health
Current Ratio
3.71
Debt to Equity
3.19
Beta
1.51
Per Share Data
EPS (TTM)
$0.23
Book Value per Share
$5.03
Revenue per Share
$3.55
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
lscc | 8.4B | 267.65 | 12.25 | 4.57% | 6.48% | 3.19 |
Nvidia | 4.3T | 56.84 | 51.09 | 115.46% | 51.69% | 12.27 |
Broadcom | 1.4T | 112.21 | 5.17 | 18.98% | 22.64% | 166.03 |
Macom Technology | 9.0B | 129.27 | 7.13 | -5.97% | -7.71% | 45.02 |
Qorvo | 8.3B | 105.00 | 2.41 | 2.33% | 2.21% | 45.07 |
Rambus | 7.5B | 33.07 | 6.11 | 20.30% | 35.49% | 2.28 |
Financial data is updated regularly. All figures are in the company's reporting currency.