Semtech Corporation (SMTC)
NASDAQ: SMTC · Real-Time Price · USD
95.98
+1.58 (1.67%)
Apr 29, 2026, 1:13 PM EDT - Market open
Semtech Cash Flow Statement
Financials in millions USD. Fiscal year is February - January.
Millions USD. Fiscal year is Feb - Jan.
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 | 2021 - 2017 |
|---|---|---|---|---|---|---|
Period Ending | Jan '26 Jan 25, 2026 | Jan '25 Jan 26, 2025 | Jan '24 Jan 28, 2024 | Jan '23 Jan 29, 2023 | Jan '22 Jan 30, 2022 | 2021 - 2017 |
| Net Income | -40.38 | -161.9 | -1,092 | 61.38 | 125.66 | Upgrade
|
| Depreciation & Amortization | 45.29 | 49.08 | 84.45 | 36.89 | 35.3 | Upgrade
|
| Other Amortization | 8.22 | 21.81 | 11.77 | 1.42 | 0.48 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.08 | 0.26 | 0.01 | -18.26 | -0.05 | Upgrade
|
| Asset Writedown & Restructuring Costs | 86.56 | 7.49 | 890.89 | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 10.39 | 0.83 | 3.93 | 1.16 | 1.34 | Upgrade
|
| Loss (Gain) on Equity Investments | -0.64 | 0.55 | -0.05 | -0.25 | -2.12 | Upgrade
|
| Stock-Based Compensation | 57.72 | 68.04 | 40.17 | 39.25 | 51.19 | Upgrade
|
| Other Operating Activities | 30.83 | 121.63 | 48.7 | -14.45 | 0.95 | Upgrade
|
| Change in Accounts Receivable | 3.34 | -28.35 | 27.44 | 2.45 | -1.07 | Upgrade
|
| Change in Inventory | -30.65 | -18.67 | 57.31 | -3.75 | -26.51 | Upgrade
|
| Change in Accounts Payable | 22.53 | 14.68 | -44.35 | -3.7 | -2.15 | Upgrade
|
| Change in Other Net Operating Assets | -12.13 | -17.47 | -122.16 | 24.58 | 20.1 | Upgrade
|
| Operating Cash Flow | 181.17 | 57.99 | -93.92 | 126.71 | 203.12 | Upgrade
|
| Operating Cash Flow Growth | 212.43% | - | - | -37.62% | 70.79% | Upgrade
|
| Capital Expenditures | -9.78 | -7.86 | -29.19 | -28.32 | -26.18 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.01 | 0.1 | 0.41 | 0.04 | 0.11 | Upgrade
|
| Cash Acquisitions | -21.47 | - | - | -1,241 | - | Upgrade
|
| Divestitures | - | - | - | 26.19 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -6.02 | -6.34 | -1.92 | - | - | Upgrade
|
| Investment in Securities | 1.94 | 2.22 | -0.93 | -4.47 | -8.25 | Upgrade
|
| Other Investing Activities | -3.43 | 0 | 8.92 | - | -6 | Upgrade
|
| Investing Cash Flow | -38.76 | -11.89 | -22.7 | -1,247 | -40.32 | Upgrade
|
| Long-Term Debt Issued | 402.5 | 68.25 | 320 | 1,225 | 20 | Upgrade
|
| Long-Term Debt Repaid | -462.16 | -724.66 | -277.38 | -33 | -28 | Upgrade
|
| Net Debt Issued (Repaid) | -59.66 | -656.41 | 42.63 | 1,192 | -8 | Upgrade
|
| Issuance of Common Stock | 4.15 | 645.01 | - | 0.62 | 5.28 | Upgrade
|
| Repurchase of Common Stock | -27.29 | -14.03 | -6.71 | -64.19 | -149.16 | Upgrade
|
| Other Financing Activities | -18.26 | 3.77 | -25.36 | -51.41 | -0.22 | Upgrade
|
| Financing Cash Flow | -101.07 | -21.66 | 10.55 | 1,077 | -152.1 | Upgrade
|
| Foreign Exchange Rate Adjustments | 2.1 | -1.28 | -0.86 | - | - | Upgrade
|
| Net Cash Flow | 43.44 | 23.16 | -106.93 | -44.09 | 10.71 | Upgrade
|
| Free Cash Flow | 171.39 | 50.13 | -123.11 | 98.39 | 176.94 | Upgrade
|
| Free Cash Flow Growth | 241.91% | - | - | -44.40% | 105.28% | Upgrade
|
| Free Cash Flow Margin | 16.32% | 5.51% | -14.17% | 13.00% | 23.88% | Upgrade
|
| Free Cash Flow Per Share | 1.94 | 0.70 | -1.92 | 1.54 | 2.70 | Upgrade
|
| Cash Interest Paid | 16.31 | 72.45 | 83.58 | 11.75 | 4.3 | Upgrade
|
| Cash Income Tax Paid | 4.08 | 7.98 | 19.76 | 10.36 | 3.33 | Upgrade
|
| Levered Free Cash Flow | 146.61 | 98.32 | -26.24 | 155.58 | 151.11 | Upgrade
|
| Unlevered Free Cash Flow | 164.82 | 133.09 | 21.87 | 165.19 | 153.82 | Upgrade
|
| Change in Working Capital | -16.91 | -49.8 | -81.76 | 19.58 | -9.63 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.