Company logo

POWI - Power Integrations, Inc.

NASDAQ -> Technology -> Semiconductors
San Jose, United States
Type: Equity

POWI price evolution
POWI
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Current assets
Cash $63.93 $94.74 $84.1 $94.19
Short term investments $247.64 $261.9 $262.22 $264.44
Net receivables $14.67 $28.54 $32.08 $20.59
Inventory $163.16 $150.25 $149.74 $142.44
Total current assets $511.6 $556.12 $550.99 $539.2
Long term investments
Property, plant & equipment $164.21 $166.39 $168.07 $173.51
Goodwill & intangible assets $96.27 $96.82 $97.36 $97.9
Total noncurrent assets $308.27 $309.37 $308.47 $312.21
Total investments $247.64 $261.9 $262.22 $264.44
Total assets $819.87 $865.49 $859.46 $851.4
Current liabilities
Accounts payable $26.39 $28.55 $40.53 $34.69
Deferred revenue
Short long term debt
Total current liabilities $48.87 $53.42 $64.82 $63.06
Long term debt
Total noncurrent liabilities $18.76 $27.01 $26.71 $26.04
Total debt
Total liabilities $67.63 $80.43 $91.53 $89.1
Shareholders' equity
Retained earnings $753.68 $771.34 $762.44 $758.54
Other shareholder equity -$1.46 -$5.73 -$5.76 -$5.04
Total shareholder equity $752.24 $785.06 $767.93 $762.3
(in millions $) 31 Dec 2023 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $63.93 $105.37 $158.12 $258.87
Short term investments $247.64 $248.44 $372.24 $190.32
Net receivables $14.67 $20.84 $41.39 $35.91
Inventory $163.16 $135.42 $99.27 $102.88
Total current assets $511.6 $525.07 $686.82 $601.23
Long term investments
Property, plant & equipment $164.21 $185.83 $179.82 $166.19
Goodwill & intangible assets $96.27 $98.45 $100.86 $104.36
Total noncurrent assets $308.27 $315.02 $327.67 $302.11
Total investments $247.64 $248.44 $372.24 $190.32
Total assets $819.87 $840.1 $1014.49 $903.34
Current liabilities
Accounts payable $26.39 $30.09 $43.72 $34.71
Deferred revenue
Short long term debt
Total current liabilities $48.87 $58.38 $72.32 $62.53
Long term debt
Total noncurrent liabilities $18.76 $26.5 $30.13 $30.4
Total debt
Total liabilities $67.63 $84.88 $102.45 $92.93
Shareholders' equity
Retained earnings $753.68 $762.54 $753.44 $621.63
Other shareholder equity -$1.46 -$2.02 -$3.74 -$2.16
Total shareholder equity $752.24 $755.22 $912.03 $810.41
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Revenue
Total revenue $89.51 $125.51 $123.22 $106.3
Cost of revenue $43.3 $59.57 $60.38 $52.34
Gross Profit $46.21 $65.94 $62.85 $53.96
Operating activities
Research & development $23.5 $24.06 $24.52 $23.98
Selling, general & administrative $23.75 $24.17 $25.69 $24.22
Total operating expenses $47.26 $48.23 $50.2 $48.2
Operating income -$1.05 $17.71 $12.64 $5.76
Income from continuing operations
EBIT $2.23 $20.85 $15.36 $7.47
Income tax expense -$12.04 $1.05 $0.56 $0.6
Interest expense
Net income
Net income $14.27 $19.8 $14.79 $6.88
Income (for common shares) $14.27 $19.8 $14.79 $6.88
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Revenue
Total revenue $444.54 $651.14 $703.28 $488.32
Cost of revenue $215.58 $284.23 $342.64 $244.73
Gross Profit $228.96 $366.91 $360.64 $243.59
Operating activities
Research & development $96.07 $93.89 $84.93 $81.71
Selling, general & administrative $97.83 $91.47 $100.65 $91.39
Total operating expenses $193.9 $186.5 $185.58 $173.1
Operating income $35.06 $180.41 $175.06 $70.49
Income from continuing operations
EBIT $45.91 $183.43 $176.13 $75.25
Income tax expense -$9.83 $12.57 $11.72 $4.08
Interest expense
Net income
Net income $55.73 $170.85 $164.41 $71.18
Income (for common shares) $55.73 $170.85 $164.41 $71.18
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Net income $14.27 $19.8 $14.79 $6.88
Operating activities
Depreciation $9.43 $9.21 $9.23 $9.5
Business acquisitions & disposals
Stock-based compensation $7.5 $6.91 $6.75 $7.37
Total cash flows from operations $16.27 $26.73 $6.18 $16.59
Investing activities
Capital expenditures -$6.14 -$7.53 -$3.13 -$4.08
Investments $17.85 $1.05 $2.06 -$14.23
Total cash flows from investing $11.71 -$6.48 -$1.07 -$18.31
Financing activities
Dividends paid -$11.34 -$10.9 -$10.89 -$10.87
Sale and purchase of stock -$47.44 $1.3 -$4.31 $1.41
Net borrowings
Total cash flows from financing -$58.79 -$9.6 -$15.21 -$9.46
Effect of exchange rate
Change in cash and equivalents -$30.81 $10.65 -$10.09 -$11.18
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $55.73 $170.85 $164.41 $71.18
Operating activities
Depreciation $37.38 $37.34 $34.95 $28.1
Business acquisitions & disposals
Stock-based compensation $28.53 $22.36 $37.61 $30.91
Total cash flows from operations $65.76 $215.34 $230.87 $125.64
Investing activities
Capital expenditures -$20.88 -$38.01 -$47.24 -$69.95
Investments $6.73 $116.34 -$185.56 $41.68
Total cash flows from investing -$14.15 $78.34 -$232.8 -$28.27
Financing activities
Dividends paid -$44.01 -$41.49 -$32.6 -$25.08
Sale and purchase of stock -$49.04 -$304.93 -$66.23 $7.89
Net borrowings
Total cash flows from financing -$93.05 -$346.42 -$98.83 -$17.19
Effect of exchange rate
Change in cash and equivalents -$41.44 -$52.74 -$100.76 $80.18
Fundamentals
Market cap $3.82B
Enterprise value $3.76B
Shares outstanding 56.86M
Revenue $444.54M
EBITDA $83.28M
EBIT $45.91M
Net Income $55.73M
Revenue Q/Q -28.26%
Revenue Y/Y -31.73%
P/E ratio 68.53
EV/Sales 8.45
EV/EBITDA 45.10
EV/EBIT 81.81
P/S ratio 8.59
P/B ratio 5.07
Book/Share 13.26
Cash/Share 1.12
EPS $0.98
ROA 6.56%
ROE 7.27%
Debt/Equity 0.09
Net debt/EBITDA 0.04
Current ratio 10.47
Quick ratio 7.13