Lattice Semiconductor Corporation | Mid-cap | Technology

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income 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

Metric20242023202220212020
Revenue i509.4M737.2M660.4M515.3M408.1M
Cost of Goods Sold i169.0M222.5M208.3M193.7M162.8M
Gross Profit i340.4M514.7M452.0M321.7M245.3M
Gross Margin % i66.8%69.8%68.5%62.4%60.1%
Operating Expenses
Research & Development i159.3M159.8M135.8M110.5M89.2M
Selling, General & Administrative i116.9M137.2M122.1M105.6M95.3M
Other Operating Expenses i-----
Total Operating Expenses i276.2M297.0M257.8M216.1M184.6M
Operating Income i60.7M214.2M190.4M102.9M56.3M
Operating Margin % i11.9%29.1%28.8%20.0%13.8%
Non-Operating Items
Interest Income i-----
Interest Expense i--4.1M2.7M3.7M
Other Non-Operating Income-28.4M-1.4M-4.2M-2.6M-4.1M
Pre-tax Income i36.2M214.9M182.1M97.6M48.5M
Income Tax i-24.9M-44.2M3.2M1.7M1.1M
Effective Tax Rate % i-68.7%-20.6%1.8%1.7%2.2%
Net Income i61.1M259.1M178.9M95.9M47.4M
Net Margin % i12.0%35.1%27.1%18.6%11.6%
Key Metrics
EBITDA i133.2M257.3M229.3M136.1M87.2M
EPS (Basic) i$0.44$1.88$1.30$0.70$0.35
EPS (Diluted) i$0.44$1.85$1.27$0.67$0.34
Basic Shares Outstanding i137623000137694000137321000136619000135220000
Diluted Shares Outstanding i137623000137694000137321000136619000135220000

Income Statement Trend

Lattice Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i136.3M128.3M145.7M131.6M182.3M
Short-term Investments i-----
Accounts Receivable i81.1M104.4M94.0M79.9M64.6M
Inventory i103.4M98.8M110.4M67.6M64.6M
Other Current Assets44.1M36.4M29.1M22.3M22.3M
Total Current Assets i364.8M367.9M379.2M301.4M333.8M
Non-Current Assets
Property, Plant & Equipment i13.9M14.5M17.6M23.8M22.2M
Goodwill i635.3M651.7M655.8M660.5M541.3M
Intangible Assets i4.6M21.0M25.1M29.8M6.3M
Long-term Investments-----
Other Non-Current Assets92.3M72.6M13.9M18.1M11.1M
Total Non-Current Assets i479.1M472.9M419.5M425.1M346.2M
Total Assets i843.9M840.9M798.7M726.5M680.1M
Liabilities
Current Liabilities
Accounts Payable i36.8M34.5M42.0M34.6M27.5M
Short-term Debt i5.8M5.6M6.5M22.9M16.9M
Current Portion of Long-term Debt-----
Other Current Liabilities-----
Total Current Liabilities i99.6M97.4M127.4M106.2M79.7M
Non-Current Liabilities
Long-term Debt i9.4M10.7M142.4M160.0M176.8M
Deferred Tax Liabilities i-----
Other Non-Current Liabilities7.9M40.7M41.8M48.7M39.1M
Total Non-Current Liabilities i33.3M51.5M184.2M208.7M215.9M
Total Liabilities i133.0M148.9M311.6M314.9M295.6M
Equity
Common Stock i1.4M1.4M1.4M1.4M1.4M
Retained Earnings i209.1M148.0M-111.1M-290.0M-385.9M
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i710.9M692.0M487.2M411.6M384.4M
Key Metrics
Total Debt i15.3M16.3M148.8M182.9M193.8M
Working Capital i265.2M270.5M251.8M195.2M254.1M

Balance Sheet Composition

Lattice Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i61.1M259.1M178.9M95.9M47.4M
Depreciation & Amortization i46.3M41.2M35.8M31.0M31.1M
Stock-Based Compensation i53.0M70.2M55.5M46.5M40.4M
Working Capital Changes i12.6M-13.8M-56.0M-14.2M-31.8M
Operating Cash Flow i148.8M298.3M213.6M159.0M87.2M
Investing Activities
Capital Expenditures i-----
Acquisitions i-00-68.1M0
Investment Purchases i-----
Investment Sales i---00
Investing Cash Flow i-16.7M00-68.1M0
Financing Activities
Share Repurchases i-67.0M-80.0M-110.1M-70.1M-15.0M
Dividends Paid i-----
Debt Issuance i00148.6M050.0M
Debt Repayment i0-130.0M-178.8M-13.1M-26.2M
Financing Cash Flow i-94.5M-253.7M-188.1M-128.6M-8.1M
Free Cash Flow i119.9M236.3M203.9M146.0M70.8M
Net Change in Cash i37.7M44.5M25.5M-37.7M79.1M

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

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
lscc8.4B267.6512.254.57%6.48%3.19
Nvidia 4.3T56.8451.09115.46%51.69%12.27
Broadcom 1.4T112.215.1718.98%22.64%166.03
Macom Technology 9.0B129.277.13-5.97%-7.71%45.02
Qorvo 8.3B105.002.412.33%2.21%45.07
Rambus 7.5B33.076.1120.30%35.49%2.28

Financial data is updated regularly. All figures are in the company's reporting currency.