Financhill
Buy
67

CRUS Quote, Financials, Valuation and Earnings

Last price:
$143.33
Seasonality move :
0.31%
Day range:
$140.47 - $146.88
52-week range:
$75.83 - $146.88
Dividend yield:
0%
P/E ratio:
18.59x
P/S ratio:
3.82x
P/B ratio:
3.42x
Volume:
885K
Avg. volume:
667.5K
1-year change:
36.39%
Market cap:
$7.2B
Revenue:
$1.9B
EPS (TTM):
$7.59
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.4B $1.8B $1.9B $1.8B $1.9B
Revenue Growth (YoY) 6.88% 30.11% 6.52% -5.73% 5.99%
 
Cost of Revenues $661.9M $857.8M $940.6M $872.8M $900M
Gross Profit $707.3M $923.6M $957M $916.1M $996M
Gross Profit Margin 51.66% 51.85% 50.43% 51.21% 52.53%
 
R&D Expenses $342.8M $406.3M $458.4M $426.5M $434.7M
Selling, General & Admin $127M $151M $153.1M $144.2M $151M
Other Inc / (Exp) $2.5M $1.7M -$99.8M -$2.1M $1.5M
Operating Expenses $469.8M $557.3M $611.6M $570.6M $585.7M
Operating Income $237.5M $366.3M $345.4M $345.4M $410.4M
 
Net Interest Expenses $1.1M $948K $898K $915K $898K
EBT. Incl. Unusual Items $245.2M $368.7M $254.7M $363.9M $444.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27.9M $42.3M $78M $89.4M $113.4M
Net Income to Company $217.3M $326.4M $176.7M $274.6M $331.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $217.3M $326.4M $176.7M $274.6M $331.5M
 
Basic EPS (Cont. Ops) $3.74 $5.70 $3.18 $5.06 $6.24
Diluted EPS (Cont. Ops) $3.62 $5.52 $3.09 $4.90 $6.00
Weighted Average Basic Share $58.1M $57.3M $55.6M $54.3M $53.1M
Weighted Average Diluted Share $60.1M $59.1M $57.2M $56M $55.2M
 
EBITDA $276.9M $420.1M $406.2M $382.5M $449.1M
EBIT $237.5M $366.3M $345.4M $345.4M $410.4M
 
Revenue (Reported) $1.4B $1.8B $1.9B $1.8B $1.9B
Operating Income (Reported) $237.5M $366.3M $345.4M $345.4M $410.4M
Operating Income (Adjusted) $237.5M $366.3M $345.4M $345.4M $410.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $548.3M $590.6M $619M $555.7M $580.6M
Revenue Growth (YoY) 12.88% 7.7% 4.81% -10.22% 4.48%
 
Cost of Revenues $258.8M $293.9M $301.5M $258M $272.5M
Gross Profit $289.5M $296.7M $317.5M $297.8M $308.1M
Gross Profit Margin 52.8% 50.24% 51.29% 53.58% 53.07%
 
R&D Expenses $107.1M $118.1M $112.7M $113M $113.6M
Selling, General & Admin $38.2M $37.3M $37.6M $39M $41.6M
Other Inc / (Exp) -$87K -$3.7M $23K -$214K --
Operating Expenses $145.3M $155.3M $150.3M $152M $155.2M
Operating Income $144.2M $141.4M $167.2M $145.8M $152.9M
 
Net Interest Expenses $218K $218K $235K $218K $218K
EBT. Incl. Unusual Items $144M $140.4M $172.1M $153.7M $162.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.4M $37M $33.4M $37.7M $22.1M
Net Income to Company $127.6M $103.5M $138.7M $116M $140.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $127.6M $103.5M $138.7M $116M $140.3M
 
Basic EPS (Cont. Ops) $2.23 $1.87 $2.57 $2.19 $2.75
Diluted EPS (Cont. Ops) $2.16 $1.83 $2.50 $2.11 $2.66
Weighted Average Basic Share $57.2M $55.2M $54M $53.1M $51M
Weighted Average Diluted Share $59M $56.6M $55.6M $55.1M $52.7M
 
EBITDA $161.6M $160M $179.9M $158.6M $166M
EBIT $144.2M $141.4M $167.2M $145.8M $152.9M
 
Revenue (Reported) $548.3M $590.6M $619M $555.7M $580.6M
Operating Income (Reported) $144.2M $141.4M $167.2M $145.8M $152.9M
Operating Income (Adjusted) $144.2M $141.4M $167.2M $145.8M $152.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.6B $2B $1.8B $1.8B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $772M $985.4M $880.1M $881.5M $930M
Gross Profit $813M $1B $909.8M $961.9M $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $384.7M $454.6M $438.3M $434.6M $429.9M
Selling, General & Admin $145.2M $155M $144.9M $150.5M $157.3M
Other Inc / (Exp) $3.7M -$2.7M -$98.8M $1.3M --
Operating Expenses $529.9M $609.6M $583.2M $585.1M $587.2M
Operating Income $283.2M $419.7M $326.6M $376.8M $456M
 
Net Interest Expenses $989K $897K $914K $899K $897K
EBT. Incl. Unusual Items $288.6M $421.3M $245.7M $410M $491.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $33.4M $94.5M $69.6M $104.9M $87.2M
Net Income to Company $255.2M $326.8M $176.1M $305.1M $403.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $255.2M $326.8M $176.1M $305.1M $403.9M
 
Basic EPS (Cont. Ops) $4.45 $5.84 $3.26 $5.72 $7.85
Diluted EPS (Cont. Ops) $4.30 $5.68 $3.14 $5.50 $7.59
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $339.9M $489M $381.7M $426.6M $508.1M
EBIT $283.2M $419.7M $326.6M $376.8M $456M
 
Revenue (Reported) $1.6B $2B $1.8B $1.8B $2B
Operating Income (Reported) $283.2M $419.7M $326.6M $376.8M $456M
Operating Income (Adjusted) $283.2M $419.7M $326.6M $376.8M $456M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.3B $1.5B $1.4B $1.5B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $626.6M $754.2M $693.6M $702.3M $732.3M
Gross Profit $664.9M $770.6M $723.4M $769.3M $816.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $294.9M $343.3M $323.1M $331.3M $326.5M
Selling, General & Admin $111.5M $115.5M $107.3M $113.6M $120M
Other Inc / (Exp) $1.5M -$2.9M -$2M $1.4M -$388K
Operating Expenses $406.4M $458.8M $430.4M $444.9M $446.4M
Operating Income $258.5M $311.9M $293M $324.4M $370.1M
 
Net Interest Expenses $730K $679K $696K $680K $679K
EBT. Incl. Unusual Items $260.7M $313.3M $304.3M $350.3M $396.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30.8M $83M $74.5M $90.1M $63.9M
Net Income to Company $229.9M $230.4M $229.7M $260.2M $332.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $229.9M $230.4M $229.7M $260.2M $332.6M
 
Basic EPS (Cont. Ops) $4.01 $4.14 $4.24 $4.89 $6.49
Diluted EPS (Cont. Ops) $3.88 $4.03 $4.11 $4.69 $6.28
Weighted Average Basic Share $172.1M $167.2M $163.4M $159.8M $153.9M
Weighted Average Diluted Share $178M $171.8M $168.5M $166.5M $159.1M
 
EBITDA $303.6M $364.2M $329.3M $362.2M $409M
EBIT $258.5M $311.9M $293M $324.4M $370.1M
 
Revenue (Reported) $1.3B $1.5B $1.4B $1.5B $1.5B
Operating Income (Reported) $258.5M $311.9M $293M $324.4M $370.1M
Operating Income (Adjusted) $258.5M $311.9M $293M $324.4M $370.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $497.9M $380.4M $480.8M $526.5M $595.8M
Short Term Investments $55.7M $10.6M $35M $23.8M $56.2M
Accounts Receivable, Net $108.7M $240.3M $150.5M $162.5M $216M
Inventory $173.3M $138.4M $233.5M $227.2M $299.1M
Prepaid Expenses $37.6M $40.8M $96.1M $134.7M $100.8M
Other Current Assets $25.1M $40.1M $57M $55.2M $28.1M
Total Current Assets $842.5M $840M $1B $1.1B $1.2B
 
Property Plant And Equipment $288.5M $328.1M $291.1M $308.5M $286.6M
Long-Term Investments $312.8M $63.7M $36.5M $173.4M $239M
Goodwill $287.5M $435.8M $435.9M $435.9M $435.9M
Other Intangibles $22M $158.1M $38.9M $29.6M $27.5M
Other Long-Term Assets $67.3M $91.6M $73.7M $68.6M $34.7M
Total Assets $1.8B $2.1B $2.1B $2.2B $2.3B
 
Accounts Payable $102.7M $115.4M $81.5M $55.5M $63.2M
Accrued Expenses $68.3M $82M $74.1M $78.3M $83.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $14.6M $14.7M $18.4M $20.6M $21.8M
Other Current Liabilities $28M $52.7M $42.3M $31.9M $26.7M
Total Current Liabilities $213.6M $264.8M $216.3M $186.4M $195.2M
 
Long-Term Debt $127.9M $163.2M $122.6M $134.6M $121.9M
Capital Leases -- -- -- -- --
Total Liabilities $441.6M $523.6M $405.7M $414.6M $398.5M
 
Common Stock $58K $57K $55K $53K $52K
Other Common Equity Adj $2.9M -$2M -$2.5M -$2.6M -$1.2M
Common Equity $1.4B $1.6B $1.7B $1.8B $1.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.6B $1.7B $1.8B $1.9B
 
Total Liabilities and Equity $1.8B $2.1B $2.1B $2.2B $2.3B
Cash and Short Terms $497.9M $380.4M $480.8M $526.5M $595.8M
Total Debt $127.9M $163.2M $122.6M $134.6M $121.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $198.8M $462.9M $516.8M $564M $822.4M
Short Term Investments $3.7M $28.4M $32.8M $37.5M --
Accounts Receivable, Net $326.1M $270.5M $217.3M $261.9M $279M
Inventory $148.5M $152.4M $256.7M $275.6M $189.5M
Prepaid Expenses $41.4M $38.9M $133.7M $117.4M $87.2M
Other Current Assets $48.6M $88.8M $61M $31.5M --
Total Current Assets $763.5M $1B $1.2B $1.3B $1.4B
 
Property Plant And Equipment $330.2M $307.5M $308.6M $293.4M $271.8M
Long-Term Investments $72.1M $44.8M $70.3M $252.6M $259.6M
Goodwill $437.8M $435.9M $435.9M $435.9M --
Other Intangibles $165.6M $133M $31.7M $24M --
Other Long-Term Assets $96.7M $67.9M $77.7M $43M --
Total Assets $2.1B $2.2B $2.2B $2.4B $2.5B
 
Accounts Payable $110.3M $117.4M $56.2M $77.9M $68.9M
Accrued Expenses $58.9M $56.4M $70.8M $84.2M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $14.7M $14M $19.9M $21.9M --
Other Current Liabilities $55.8M $40.7M $31.7M $27M --
Total Current Liabilities $239.5M $228.5M $178.6M $210.9M $184.2M
 
Long-Term Debt $164.9M $143.3M $138.4M $124.6M $117.6M
Capital Leases -- -- -- -- --
Total Liabilities $505.4M $449.6M $416.4M $400.4M $353.3M
 
Common Stock $57K $55K $54K $53K $51K
Other Common Equity Adj -$415K -$3.6M -$1.7M -$2.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.6B $1.7B $1.8B $2B $2.1B
 
Total Liabilities and Equity $2.1B $2.2B $2.2B $2.4B $2.5B
Cash and Short Terms $198.8M $462.9M $516.8M $564M $822.4M
Total Debt $164.9M $143.3M $138.4M $124.6M $117.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $217.3M $326.4M $176.7M $274.6M $331.5M
Depreciation & Amoritzation $47.1M $62.1M $71.2M $48.3M $51M
Stock-Based Compensation $56.8M $66.4M $81.6M $89.3M $84.1M
Change in Accounts Receivable $45.3M -$124.8M $89.8M -$12.8M -$53.5M
Change in Inventories -$26.5M $42.5M -$95M $6.2M -$71.8M
Cash From Operations $348.9M $123M $339.6M $421.7M $444.4M
 
Capital Expenditures $20.5M $30M $36.7M $38.3M $28.8M
Cash Acquisitions -- $276.9M -- -- --
Cash From Investing -$77.7M -$18.4M -$33.3M -$163M -$124.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $128.4M $190.2M $209.5M $205M $298.7M
Other Financing Activities -- -$1.7M -$30.9M -- --
Cash From Financing -$121.2M -$177M -$230.3M -$201.7M -$283.2M
 
Beginning Cash (CF) $442.2M $369.8M $445.8M $502.8M $539.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $150M -$72.4M $76M $57M $36.9M
Ending Cash (CF) $592.2M $297.5M $521.8M $559.7M $576.5M
 
Levered Free Cash Flow $328.5M $93M $302.9M $383.3M $415.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $127.6M $103.5M $138.7M $116M $140.3M
Depreciation & Amoritzation $17.4M $18.6M $12.7M $12.8M $13.1M
Stock-Based Compensation $17.8M $20.5M $23.1M $20.8M $20.6M
Change in Accounts Receivable -$45.2M $34.1M $54M $62.2M $76.4M
Change in Inventories $39.8M $12.1M $72.3M -$3.8M $46.9M
Cash From Operations -$135.9M $180.9M $313.7M $218.6M $290.8M
 
Capital Expenditures $3.7M $7.6M $9.8M $6.7M $5.2M
Cash Acquisitions $1.2M -- -- -- --
Cash From Investing -$5.6M -$7.4M -$37M -$39.1M -$6.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $55.5M $63.5M $70.6M $99.1M $100.7M
Other Financing Activities -$2K -$30.9M -- -- --
Cash From Financing -$50.2M -$94.1M -$70.6M -$98.8M -$99.7M
 
Beginning Cash (CF) $195.1M $434.5M $483.9M $526.4M $778.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$191.6M $79.5M $206.1M $80.7M $184.6M
Ending Cash (CF) $3.5M $514M $690.1M $607.1M $962.7M
 
Levered Free Cash Flow -$139.6M $173.3M $303.9M $211.9M $285.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $255.2M $326.8M $176.1M $305.1M $403.9M
Depreciation & Amoritzation $56.8M $69.3M $55.1M $49.8M $52.1M
Stock-Based Compensation $64.1M $76.1M $89.6M $86.8M $81.5M
Change in Accounts Receivable -$74.6M $55.6M $52.5M -$44.7M -$17M
Change in Inventories $1.8M -$3.9M -$104.2M -$18.9M $86.1M
Cash From Operations $37.3M $549.5M $299.4M $484.5M $629.6M
 
Capital Expenditures $29M $33.5M $42.3M $27.3M $21.6M
Cash Acquisitions $276.9M -- -- -- --
Cash From Investing -$18.1M -$33M -$69.9M -$213.4M -$33.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $160.6M $252.3M $189.4M $246.7M $347.1M
Other Financing Activities -- -- -- -- --
Cash From Financing -$151.4M -$277.1M -$180.1M -$228.6M -$344.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$132.2M $239.4M $49.4M $42.5M $251.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $8.3M $516M $257.1M $457.2M $607.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $229.9M $230.4M $229.7M $260.2M $332.6M
Depreciation & Amoritzation $45.2M $52.4M $36.3M $37.8M $39M
Stock-Based Compensation $49.4M $59.1M $67.1M $64.7M $62M
Change in Accounts Receivable -$210.7M -$30.2M -$67.6M -$99.5M -$63M
Change in Inventories $32.4M -$14M -$23.2M -$48.3M $109.6M
Cash From Operations -$135.2M $291.3M $251.1M $314M $499.2M
 
Capital Expenditures $21.6M $25.1M $30.7M $19.6M $12.4M
Cash Acquisitions $276.9M -- -- -- --
Cash From Investing -$9.6M -$24.2M -$60.8M -$111.2M -$20.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $110.8M $172.9M $152.9M $194.6M $243M
Other Financing Activities -$1.7M -$30.9M -- -- --
Cash From Financing -$102.3M -$202.4M -$152.2M -$179.1M -$240M
 
Beginning Cash (CF) $967M $1.2B $1.1B $1.5B $1.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$247M $64.7M $38.1M $23.7M $238.5M
Ending Cash (CF) $719.9M $1.2B $1.2B $1.5B $2.2B
 
Levered Free Cash Flow -$156.8M $266.2M $220.5M $294.4M $486.7M

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 10.08% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is up 0.37% over the past day.

Buy
73
AEHR alert for Feb 12

Aehr Test Systems [AEHR] is down 9.01% over the past day.

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

Show me the best stock