Financhill
Buy
63

TSEM Quote, Financials, Valuation and Earnings

Last price:
$118.27
Seasonality move :
6.68%
Day range:
$111.52 - $117.81
52-week range:
$28.64 - $119.82
Dividend yield:
0%
P/E ratio:
66.08x
P/S ratio:
8.54x
P/B ratio:
4.51x
Volume:
1.4M
Avg. volume:
1.9M
1-year change:
130.18%
Market cap:
$12.8B
Revenue:
$1.4B
EPS (TTM):
$1.73
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $1.5B $1.7B $1.4B $1.4B
Revenue Growth (YoY) 2.57% 19.16% 11.24% -15.2% 0.95%
 
Cost of Revenues $1B $1.2B $1.2B $1.1B $1.1B
Gross Profit $233.3M $329.1M $466.3M $353.5M $339.4M
Gross Profit Margin 18.43% 21.82% 27.8% 24.85% 23.64%
 
R&D Expenses $78.3M $85.4M $83.9M $79.8M $79.4M
Selling, General & Admin $64M $77.2M $80.3M $72.5M $75M
Other Inc / (Exp) -$2.8M -$7.4M -$11.4M $351.2M -$17.2M
Operating Expenses $142.3M $162.6M $164.2M $152.3M $154.4M
Operating Income $91M $166.5M $302.1M $201.3M $185M
 
Net Interest Expenses $16.1M $11.7M $19.1M $8.3M $5.9M
EBT. Incl. Unusual Items $88.7M $155.1M $292M $584.8M $217.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.4M $1M $25.5M $65.3M $10.2M
Net Income to Company $83.3M $154.1M $266.5M $519.5M $207.2M
 
Minority Interest in Earnings $987K $4.1M $1.9M $1M -$642K
Net Income to Common Excl Extra Items $83.3M $154.1M $266.5M $519.5M $207.2M
 
Basic EPS (Cont. Ops) $0.77 $1.39 $2.42 $4.70 $1.87
Diluted EPS (Cont. Ops) $0.76 $1.37 $2.39 $4.66 $1.85
Weighted Average Basic Share $107.3M $108.3M $109.3M $110.3M $111.2M
Weighted Average Diluted Share $108.5M $109.8M $110.8M $111.2M $112.3M
 
EBITDA $331.6M $437.2M $594.8M $459.3M $451.3M
EBIT $91M $166.5M $302.1M $201.3M $185M
 
Revenue (Reported) $1.3B $1.5B $1.7B $1.4B $1.4B
Operating Income (Reported) $91M $166.5M $302.1M $201.3M $185M
Operating Income (Adjusted) $91M $166.5M $302.1M $201.3M $185M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $386.7M $427.1M $358.2M $370.5M $395.7M
Revenue Growth (YoY) 24.66% 10.44% -16.14% 3.45% 6.79%
 
Cost of Revenues $301.3M $302.6M $271.3M $277.5M $302.6M
Gross Profit $85.4M $124.5M $86.9M $93.1M $93M
Gross Profit Margin 22.08% 29.15% 24.25% 25.12% 23.52%
 
R&D Expenses $21.6M $22.4M $20.2M $19.9M $22.1M
Selling, General & Admin $19.6M $18.9M $18M $17.4M $20.4M
Other Inc / (Exp) -- -$4M $313.5M -- --
Operating Expenses $41.2M $41.3M $38.2M $37.3M $42.5M
Operating Income $44.2M $83.2M $48.7M $55.8M $50.6M
 
Net Interest Expenses $2.7M $9.4M -- -- --
EBT. Incl. Unusual Items $41.5M $69.9M $372.1M $61.9M $61.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M $3.2M $34.4M $7M $7.6M
Net Income to Company $40.9M $63.8M $325.1M $55.1M $59.4M
 
Minority Interest in Earnings $1.3M -$2.5M -$4.3M $193K -$199K
Net Income to Common Excl Extra Items $40.4M $66.7M $337.7M $54.8M $53.4M
 
Basic EPS (Cont. Ops) $0.36 $0.63 $3.10 $0.49 $0.48
Diluted EPS (Cont. Ops) $0.36 $0.62 $3.07 $0.49 $0.47
Weighted Average Basic Share $108.4M $109.4M $110.3M $111.2M $112.1M
Weighted Average Diluted Share $109.8M $110.8M $111.2M $112.5M $113.8M
 
EBITDA $113.6M $158.2M $115.5M $121.1M $127M
EBIT $44.2M $83.2M $48.7M $55.8M $50.6M
 
Revenue (Reported) $386.7M $427.1M $358.2M $370.5M $395.7M
Operating Income (Reported) $44.2M $83.2M $48.7M $55.8M $50.6M
Operating Income (Adjusted) $44.2M $83.2M $48.7M $55.8M $50.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.4B $1.7B $1.5B $1.4B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.2B $1.1B $1.1B $1.2B
Gross Profit $298.6M $441.8M $393.8M $337M $333.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $82.9M $85.6M $79.7M $79.7M $82.3M
Selling, General & Admin $71.6M $83.3M $72.9M $73.6M $81.1M
Other Inc / (Exp) -- -$4M $359.6M $11.5M --
Operating Expenses $154.5M $168.9M $152.6M $153.2M $163.3M
Operating Income $144M $272.8M $241.2M $183.8M $169.8M
 
Net Interest Expenses $12.5M $20M $55K -- --
EBT. Incl. Unusual Items $131.5M $248.8M $621.7M $224.5M $213.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$767K $16.3M $68M $18.2M $22.2M
Net Income to Company $134.7M $230.1M $534.5M -- $198.3M
 
Minority Interest in Earnings $3M -$478K $5.7M -$217K -$4.1M
Net Income to Common Excl Extra Items $132.3M $232.5M $553.7M $206.4M $191.3M
 
Basic EPS (Cont. Ops) $1.20 $2.14 $4.97 $1.86 $1.75
Diluted EPS (Cont. Ops) $1.18 $2.11 $4.93 $1.85 $1.73
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $404M $550.8M $504M $439.4M $470.9M
EBIT $144M $272.8M $241.2M $183.8M $169.8M
 
Revenue (Reported) $1.4B $1.7B $1.5B $1.4B $1.5B
Operating Income (Reported) $144M $272.8M $241.2M $183.8M $169.8M
Operating Income (Adjusted) $144M $272.8M $241.2M $183.8M $169.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.1B $1.3B $1.1B $1B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $867.1M $932.8M $801.9M $796.3M $879.7M
Gross Profit $228.9M $341.6M $269.1M $252.6M $246.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $63M $63.2M $59M $58.8M $61.6M
Selling, General & Admin $55.3M $61.4M $54.1M $55.2M $61.3M
Other Inc / (Exp) -- -$4M $346M $6.3M --
Operating Expenses $118.3M $124.6M $113M $114M $122.9M
Operating Income $110.6M $217M $156.1M $138.6M $123.3M
 
Net Interest Expenses $11M $19.6M -- -- --
EBT. Incl. Unusual Items $99.6M $193.3M $523M $162.7M $158.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.6M $12.7M $55.2M $8.1M $20.1M
Net Income to Company $102.9M $175.1M $453.1M $55.1M $145.1M
 
Minority Interest in Earnings $3.9M -$616K $3.2M $1.9M -$1.6M
Net Income to Common Excl Extra Items $102.2M $180.6M $467.8M $154.6M $138.8M
 
Basic EPS (Cont. Ops) $0.91 $1.66 $4.22 $1.38 $1.25
Diluted EPS (Cont. Ops) $0.90 $1.64 $4.18 $1.36 $1.24
Weighted Average Basic Share $324.3M $327.5M $330.4M $333.1M $335.5M
Weighted Average Diluted Share $328.9M $331.9M $333.5M $336.1M $340.2M
 
EBITDA $307.7M $429.7M $348.9M $329.1M $348.7M
EBIT $110.6M $217M $156.1M $138.6M $123.3M
 
Revenue (Reported) $1.1B $1.3B $1.1B $1B $1.1B
Operating Income (Reported) $110.6M $217M $156.1M $138.6M $123.3M
Operating Income (Adjusted) $110.6M $217M $156.1M $138.6M $123.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $710.1M $763.9M $1B $1.2B $1.2B
Short Term Investments $499.2M $553.7M $665.1M $975.8M $946.4M
Accounts Receivable, Net $162.1M $142.2M $152.9M $154.1M $211.9M
Inventory $199.1M $234.5M $302.1M $282.7M $268.3M
Prepaid Expenses $7M $36.8M $9.8M $11.1M $33M
Other Current Assets -- -- -- -- $61.8M
Total Current Assets $1.1B $1.2B $1.5B $1.7B $1.8B
 
Property Plant And Equipment $858.2M $890.8M $972.6M $1.2B $1.3B
Long-Term Investments $40.9M $32M $6.7M $6.8M $6.8M
Goodwill $7M $7M $7M $7M $7M
Other Intangibles $14M $14.8M $9.8M $7.8M $5.8M
Other Long-Term Assets -- -- -- -- $23.4M
Total Assets $2.1B $2.2B $2.5B $2.9B $3.1B
 
Accounts Payable $96.9M $78.7M $150.9M $139.1M $130.6M
Accrued Expenses $868K $588K $253K $286K --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.1M $2.1M $61.2M $1.4M $1.7M
Total Current Liabilities $272.9M $276.3M $387.4M $276.8M $285.1M
 
Long-Term Debt $283.8M $231M $210.1M $172.6M $132.4M
Capital Leases -- -- -- -- --
Total Liabilities $639.2M $615.9M $659.1M $491.5M $440.3M
 
Common Stock $431M $435.5M $440.2M $443.6M $446.6M
Other Common Equity Adj -- -$27.9M -$47.5M -$52.9M -$74.2M
Common Equity $1.5B $1.6B $1.9B $2.4B $2.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$2.9M -$6.6M -$2.6M -$5.5M -$13.1M
Total Equity $1.5B $1.6B $1.9B $2.4B $2.6B
 
Total Liabilities and Equity $2.1B $2.2B $2.5B $2.9B $3.1B
Cash and Short Terms $710.1M $763.9M $1B $1.2B $1.2B
Total Debt $390.3M $310.3M $269.2M $228.1M $176.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $718M $901.1M $1.2B $1.2B $1.2B
Short Term Investments $506.5M $510.8M $914.8M $934M --
Accounts Receivable, Net $144.9M $165.1M $150.2M $195.8M $213M
Inventory $220.7M $269.4M $304.2M $272.4M $286.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $43.7M $41.7M $33.5M $41.1M --
Total Current Assets $1.1B $1.4B $1.7B $1.7B $1.8B
 
Property Plant And Equipment $879.3M $902.4M $1.1B $1.3B $1.4B
Long-Term Investments $39.2M -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $91.8M $88.9M $43.3M $39.5M --
Total Assets $2.2B $2.4B $2.8B $3.1B $3.3B
 
Accounts Payable $93M $144M $106.4M $129.7M $131.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $69.8M $121.5M $80.4M $75.2M --
Total Current Liabilities $300.1M $364.6M $258.2M $294.6M $269.2M
 
Long-Term Debt $212.3M $202.1M $179.9M $131.6M $130.9M
Capital Leases -- -- -- -- --
Total Liabilities $595.6M $631.5M $487M $452.2M $420M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.6B $1.8B $2.3B $2.6B $2.8B
 
Total Liabilities and Equity $2.2B $2.4B $2.8B $3.1B $3.3B
Cash and Short Terms $718M $901.1M $1.2B $1.2B $1.2B
Total Debt $317.7M $202.1M $179.9M $193.3M $130.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $83.3M $154.1M $266.5M $519.5M $207.2M
Depreciation & Amoritzation $240.5M $270.7M $292.6M $258M $266.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$33.1M $14.3M -$15.2M -$3.2M -$60.2M
Change in Inventories -$2.9M -$44.2M -$77.9M $8.7M $4.8M
Cash From Operations $276.6M $421.3M $529.8M $676.6M $448.7M
 
Capital Expenditures $315.1M $315.6M $367.4M $445.1M $436.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$363.6M -$338.9M -$329.4M -$720.8M -$400.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $96.1M -- $24.2M $81.8M
Long-Term Debt Repaid -$63.7M -$173.5M -$78.4M -$56.5M -$114.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $11.7M $1.9M --
Cash From Financing -$61.2M -$76.9M -$66.7M -$30.4M -$32.5M
 
Beginning Cash (CF) $211.7M $210.9M $340.8M $260.7M $271.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$143.9M -$753K $129.8M -$80.1M $11.2M
Ending Cash (CF) $72.2M $203.9M $466.7M $175.2M $278.4M
 
Levered Free Cash Flow -$38.5M $105.7M $162.4M $231.5M $12.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $40.9M $63.8M $325.1M $55.1M $59.4M
Depreciation & Amoritzation $70.6M $71.6M $62.8M $65.6M $86M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$620.7K $4.1M $12.3M -$27.4M $1.9M
Change in Inventories -$12.7M -$24.5M $22.4M $14M -$2.6M
Cash From Operations $108.6M $116.5M $387.3M $125.2M $154.6M
 
Capital Expenditures $88.8M $42.7M $94.9M $128M $117.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$82.6M $83.3M -$404.4M -$108.6M -$137.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$29.2M $38.8M $38.9M $18.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$1.9M -- --
Cash From Financing -$29.6M -$21.7M $15.6M -$16.4M -$8.1M
 
Beginning Cash (CF) $211.5M $390.4M $314.8M $271M $272.7M
Foreign Exchange Rate Adjustment -$618.1K -$4.4M -$1.4M $5.5M -$1.5M
Additions / Reductions -$4.3M $173.7M -$2.9M $5.7M $7.5M
Ending Cash (CF) $206.6M $559.7M $310.5M $282.1M $278.8M
 
Levered Free Cash Flow $19.8M $73.8M $292.4M -$2.8M $37.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $134.7M $230.1M $534.5M -- $198.3M
Depreciation & Amoritzation $266M $285.2M $262.2M -- $312.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$32.5M -$24.2M $10.8M -- -$18.4M
Change in Inventories -$20.3M -$69.8M -$40.2M -- -$17.8M
Cash From Operations $367.9M $526.9M $658.2M -- $474.3M
 
Capital Expenditures $324.2M $298.6M $470.2M $271.1M $439.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$277.2M -$276.6M -$710.8M -- -$443M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$95.1M -$78.4M -$56.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$86.6M -$59.8M -$25.4M -- -$27.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.7M $173.4M -$74.1M -- $1.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $43.7M $228.3M $188M -- $34.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $102.9M $175.1M $453.1M $55.1M $145.1M
Depreciation & Amoritzation $198.3M $206.3M $186.8M $65.6M $235.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $12.1M -$26.8M -$1.3M -$27.4M $492.5K
Change in Inventories -$28.2M -$52.8M -$18M $14M -$14.5M
Cash From Operations $289.5M $385M $533.1M $125.2M $372.2M
 
Capital Expenditures $194.6M $170M $286.4M $128M $340.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$207.1M -$136.6M -$530.2M -$108.6M -$344.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$78.4M -- $0 -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$78.5M -$59.5M -$20.8M -$16.4M -$30M
 
Beginning Cash (CF) $642.8M $805M $937.9M $796.8M $812.9M
Foreign Exchange Rate Adjustment -$4.2M -$14.9M -$7.3M $5.5M $2.8M
Additions / Reductions -$181.1K $174M -$25.1M $5.7M $886.7K
Ending Cash (CF) $638.5M $964.1M $905.6M $282.1M $816.5M
 
Levered Free Cash Flow $94.9M $215M $246.7M -$2.8M $31.7M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 59.64% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.18% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.19% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock