
SiTime (SITM) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
60.3M
Gross Profit
30.3M
50.30%
Operating Income
-26.5M
-44.01%
Net Income
-23.9M
-39.59%
EPS (Diluted)
$-1.01
Balance Sheet Metrics
Total Assets
872.1M
Total Liabilities
179.6M
Shareholders Equity
692.5M
Debt to Equity
0.26
Cash Flow Metrics
Operating Cash Flow
12.2M
Free Cash Flow
-1.4M
Revenue & Profitability Trend
SiTime Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 202.7M | 144.0M | 283.6M | 218.8M | 116.2M |
Cost of Goods Sold | 98.2M | 61.9M | 100.6M | 79.3M | 58.2M |
Gross Profit | 104.5M | 82.1M | 183.0M | 139.5M | 57.9M |
Gross Margin % | 51.6% | 57.0% | 64.5% | 63.7% | 49.9% |
Operating Expenses | |||||
Research & Development | 106.9M | 97.6M | 90.3M | 52.1M | 31.7M |
Selling, General & Administrative | 102.2M | 84.0M | 76.5M | 54.5M | 34.9M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 209.0M | 181.6M | 166.8M | 106.6M | 66.5M |
Operating Income | -104.5M | -99.5M | 16.1M | 32.8M | -8.6M |
Operating Margin % | -51.6% | -69.1% | 5.7% | 15.0% | -7.4% |
Non-Operating Items | |||||
Interest Income | 22.9M | 27.0M | 7.3M | 0 | 0 |
Interest Expense | - | - | - | 0 | 726.0K |
Other Non-Operating Income | -11.5M | -7.9M | -97.0K | -488.0K | -758.0K |
Pre-tax Income | -93.1M | -80.4M | 23.3M | 32.4M | -9.4M |
Income Tax | 486.0K | 152.0K | 82.0K | 78.0K | 1.0K |
Effective Tax Rate % | 0.0% | 0.0% | 0.4% | 0.2% | 0.0% |
Net Income | -93.6M | -80.5M | 23.3M | 32.3M | -9.4M |
Net Margin % | -46.2% | -55.9% | 8.2% | 14.8% | -8.1% |
Key Metrics | |||||
EBITDA | -63.7M | -75.6M | 28.0M | 40.8M | -2.2M |
EPS (Basic) | $-4.05 | $-3.63 | $1.09 | $1.70 | $-0.58 |
EPS (Diluted) | $-4.05 | $-3.63 | $1.03 | $1.53 | $-0.58 |
Basic Shares Outstanding | 23118000 | 22188000 | 21245000 | 19006000 | 16064000 |
Diluted Shares Outstanding | 23118000 | 22188000 | 21245000 | 19006000 | 16064000 |
Income Statement Trend
SiTime Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 6.1M | 9.5M | 34.6M | 559.5M | 73.5M |
Short-term Investments | 412.7M | 518.7M | 529.5M | 0 | - |
Accounts Receivable | 38.2M | 21.9M | 41.2M | 38.4M | 24.7M |
Inventory | 76.7M | 65.5M | 57.6M | 23.6M | 12.4M |
Other Current Assets | 6.0M | 4.1M | 3.0M | 2.1M | 722.0K |
Total Current Assets | 544.1M | 623.2M | 669.1M | 625.9M | 113.2M |
Non-Current Assets | |||||
Property, Plant & Equipment | 126.5M | 89.0M | 84.1M | 52.5M | 30.8M |
Goodwill | 337.8M | 351.3M | 5.2M | 6.0M | 2.1M |
Intangible Assets | 163.6M | 177.1M | 5.2M | 6.0M | 2.1M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 1.2M | 1.3M | 6.7M | 193.0K | 162.0K |
Total Non-Current Assets | 340.9M | 328.4M | 81.5M | 52.3M | 22.8M |
Total Assets | 885.0M | 951.7M | 750.6M | 678.2M | 136.0M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 22.9M | 8.7M | 14.9M | 13.1M | 6.2M |
Short-term Debt | 2.7M | 2.6M | 2.5M | 1.3M | 1.3M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 24.0M | 19.7M | - | 4.5M | 3.1M |
Total Current Liabilities | 108.4M | 121.4M | 33.8M | 37.4M | 19.1M |
Non-Current Liabilities | |||||
Long-term Debt | 3.5M | 5.4M | 8.1M | 6.4M | 7.0M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 73.3M | 83.7M | 193.0K | 1.9M | - |
Total Non-Current Liabilities | 76.8M | 122.2M | 8.3M | 8.3M | 7.0M |
Total Liabilities | 185.2M | 243.6M | 42.1M | 45.7M | 26.1M |
Equity | |||||
Common Stock | 2.0K | 2.0K | 2.0K | 2.0K | 2.0K |
Retained Earnings | -182.0M | -88.4M | -7.9M | -31.1M | -63.4M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 699.7M | 708.1M | 708.5M | 632.5M | 109.9M |
Key Metrics | |||||
Total Debt | 6.2M | 8.0M | 10.6M | 7.7M | 8.2M |
Working Capital | 435.6M | 501.8M | 635.3M | 588.6M | 94.0M |
Balance Sheet Composition
SiTime Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -93.6M | -80.5M | 23.3M | 32.3M | -9.4M |
Depreciation & Amortization | 30.1M | 16.1M | 11.8M | 7.9M | 6.4M |
Stock-Based Compensation | 92.6M | 76.8M | 57.4M | 30.0M | 16.0M |
Working Capital Changes | -24.6M | 3.8M | -37.4M | -21.0M | -6.7M |
Operating Cash Flow | 14.6M | 18.0M | 55.5M | 49.3M | 6.4M |
Investing Activities | |||||
Capital Expenditures | -36.2M | -8.9M | -31.8M | -30.9M | -6.1M |
Acquisitions | 0 | -39.0M | 0 | 0 | - |
Investment Purchases | -807.8M | -1.0B | -673.4M | 0 | 0 |
Investment Sales | 909.3M | 1.1B | 148.9M | 0 | 0 |
Investing Cash Flow | 65.2M | -33.4M | -556.2M | -30.9M | -6.1M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | - | - | - | - | - |
Debt Issuance | - | - | 0 | 0 | 35.0M |
Debt Repayment | - | - | 0 | 0 | -76.0M |
Financing Cash Flow | -91.3M | 3.5M | -4.5M | 460.6M | -74.7M |
Free Cash Flow | -13.5M | -4.2M | 4.1M | 25.3M | 8.8M |
Net Change in Cash | -11.5M | -11.9M | -505.3M | 479.1M | -74.4M |
Cash Flow Trend
SiTime Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
-54.80
Forward P/E
146.74
Price to Book
5.03
Price to Sales
21.65
PEG Ratio
1.99
Profitability Ratios
Profit Margin
-32.15%
Operating Margin
-32.72%
Return on Equity
-9.17%
Return on Assets
-5.49%
Financial Health
Current Ratio
8.54
Debt to Equity
0.48
Beta
2.20
Per Share Data
EPS (TTM)
$-3.49
Book Value per Share
$42.33
Revenue per Share
$10.84
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
sitm | 5.5B | -54.80 | 5.03 | -9.17% | -32.15% | 0.48 |
Nvidia | 4.3T | 57.42 | 51.77 | 115.46% | 51.69% | 12.27 |
Broadcom | 1.4T | 105.31 | 4.89 | 18.98% | 22.64% | 166.03 |
Macom Technology | 9.2B | 129.27 | 7.28 | -5.97% | -7.71% | 45.02 |
Lattice | 8.4B | 267.52 | 12.24 | 4.57% | 6.48% | 3.19 |
Qorvo | 8.6B | 109.35 | 2.51 | 2.33% | 2.21% | 45.07 |
Financial data is updated regularly. All figures are in the company's reporting currency.