/

Company exports

Pro company pages include CSV downloads for statements, ratios, chart data, and transcript indexes.

CSV downloads

Semicap·COHU

Cohu, Inc.

NASDAQ · US

Semiconductor test handlers, inspection, contactors, and test-interface products supplier.

AI relevance

Back-end test and inspection exposure to AI device production.

Semicap Test / Probe

Price

$51.12

Change

-2.29 (-4.28%)

Market cap

$2.4B

52w range

$21–$76

Exchange

NASDAQ

Country

Jason's Chips

Subscribe or sign in with your Substack email for charts, exports, estimates, transcripts, filings, earnings, and news.

Subscribe to Jason's Chips Sign in

Price chart

COHU market performance

Daily close for Cohu, Inc.

Latest close: $50.90
Range move: +$26.84 (+111.5%)
Range high: $73.91
Range low: $21.38
Latest volume: 144.1K
Source: FMP EOD

Downloads

Exports

Download statements, ratios, chart data, and transcript indexes.

CSV

Income statement

12 annual rows

Revenue, gross profit, R&D, operating income, EBITDA, net income, and EPS.

Annual

Balance sheet

12 annual rows

Cash, receivables, inventory, PP&E, assets, debt, liabilities, and equity.

Annual

Cash flow

12 annual rows

Operating cash flow, capital expenditures, and free cash flow.

Annual

Key metrics

12 annual rows

Enterprise value, valuation multiples, returns, yields, and cash conversion.

Annual

Ratios

12 annual rows

Margins, liquidity ratios, valuation ratios, leverage, and per-share metrics.

Annual

Chart data

1255 rows

Five years of daily close and volume data powering the company chart.

Download

Transcript list

68 rows

Available earnings-call transcript dates by fiscal year and quarter.

Download

StreetBuy

Analyst expectations

Consensus target

$77.40

+51.4%

Target range

$65.00 - $90.00

Rating mix

Buy

14 ratings

Next FY revenue

$625.2M

2026-12-27

Next FY EPS

$1.06

$0.94 - $1.16

Rating consensus14 ratings

Strong buy

Buy

Hold

Sell

Strong sell

Annual estimates

Period	Revenue avg	Revenue range	EPS avg	EPS range	EBITDA avg	EBIT avg	Net income avg	SG&A avg	Analysts
2026-12-27	$625.2M	$624.8M - $625.7M	$1.06	$0.94 - $1.16	$105.6M	$59.6M	$48.9M	$137.9M	6 rev / 4 EPS
2027-12-27	$838.9M	$816.5M - $861.3M	$2.37	$2.11 - $2.54	$171.1M	$129.9M	$108.7M	$185.0M	6 rev / 5 EPS
2028-12-27	$984.8M	$905.7M - $1.03B	$3.22	$2.37 - $3.75	$237.4M	$199.3M	$167.6M	$217.2M	6 rev / 3 EPS

Quarterly estimates

Period	Revenue avg	Revenue range	EPS avg	EPS range	EBITDA avg	EBIT avg	Net income avg	SG&A avg	Analysts
2026-12-26	$178.2M	$177.7M - $178.6M	$0.35	$0.24 - $0.45	$34.4M	$24.4M	$19.3M	$39.3M	5 rev / 5 EPS
2027-03-26	$185.2M	$180.8M - $189.5M	$0.40	$0.37 - $0.42	$36.7M	$27.0M	$21.5M	$40.8M	4 rev / 4 EPS
2027-06-26	$205.6M	$196.5M - $211.2M	$0.55	$0.52 - $0.57	$46.3M	$36.8M	$29.8M	$45.4M	2 rev / 1 EPS
2027-09-26	$223.6M	$213.7M - $229.7M	$0.69	$0.65 - $0.72	$55.3M	$45.9M	$37.6M	$49.3M	2 rev / 1 EPS
2027-12-26	$228.3M	$218.1M - $234.4M	$0.73	$0.69 - $0.76	$57.6M	$48.5M	$39.8M	$50.3M	2 rev / 1 EPS
2028-03-26	$236.2M	$225.8M - $242.6M	$0.72	$0.68 - $0.75	$56.8M	$47.7M	$39.1M	$52.1M	1 rev / 2 EPS
2028-06-26	$245.5M	$234.6M - $252.1M	$0.76	$0.71 - $0.78	$59.0M	$50.1M	$41.1M	$54.1M	1 rev / 2 EPS
2028-09-26	$254.5M	$243.3M - $261.4M	$0.81	$0.76 - $0.84	$62.1M	$53.3M	$43.9M	$56.1M	1 rev / 2 EPS

Price target history

Window	Targets	Average target
Last month	3	$82.67
Last quarter	6	$76.83
Last year	14	$63.07
All time	17	$57.82

Sources: StreetInsider, Benzinga

Latest grade actions

Date	Firm	Action	Previous	New
2026-10-29	Needham	Maintain	Buy	Buy
2026-10-29	B. Riley Securities	Maintain	Buy	Buy
2026-10-29	Stifel	Maintain	Buy	Buy
2026-07-31	B. Riley Securities	Maintain	Buy	Buy
2026-07-31	Needham	Maintain	Buy	Buy
2026-07-22	B. Riley Securities	Maintain	Buy	Buy
2026-07-10	Stifel	Maintain	Buy	Buy
2026-06-16	TD Cowen	Maintain	Buy	Buy

Historical rating snapshots

Date	Strong buy	Buy
2026-10-01	1	7
2026-09-01	1	7
2026-08-01	1	7
2026-07-01	1	7
2026-06-01	1	6
2026-05-01	1	6
2026-04-01	1	6
2026-03-01	1	5

FinancialsFY 2025

Financials

Revenue

$453.0M

Gross margin

34.5%

Operating income

-$60.4M

Free cash flow

$10.7M

Cash + ST investments

$484.0M

Net debt

$100.7M

ROE

-9.5%

ROIC

-5.3%

EV / sales

2.6x

EV / EBITDA

-175.4x

R&D / revenue

20.4%

Current ratio

6.9x

Income statement annual

Period	Revenue	Gross profit	Gross margin	R&D	Operating income	EBITDA	Net income	EPS
FY 2025	$453.0M	$156.2M	34.5%	$92.2M	-$60.4M	-$6.8M	-$74.3M	$-1.59
FY 2024	$401.8M	$179.8M	44.8%	$84.8M	-$71.7M	-$19.4M	-$69.8M	$-1.49
FY 2023	$636.3M	$302.8M	47.6%	$88.6M	$43.3M	$97.0M	$28.2M	$0.59
FY 2022	$812.8M	$382.9M	47.1%	$92.6M	$125.6M	$171.7M	$96.8M	$2.01
FY 2021	$887.2M	$386.4M	43.6%	$92.0M	$201.5M	$180.6M	$167.3M	$3.53
FY 2020	$636.0M	$275.5M	43.3%	$86.2M	$3.3M	$74.1M	-$13.8M	$-0.33
FY 2019	$583.3M	$229.8M	39.4%	$86.1M	-$52.3M	$7.3M	-$69.7M	$-1.68
FY 2018	$451.8M	$178.4M	39.5%	$56.4M	-$29.8M	$34.0M	-$32.2M	$-1.02
FY 2017	$352.7M	$143.4M	40.7%	$40.7M	$37.7M	$46.9M	$32.8M	$1.18
FY 2016	$282.1M	$100.0M	35.4%	$34.8M	$3.0M	$15.9M	$3.0M	$0.11
FY 2015	$269.7M	$89.0M	33.0%	$33.1M	$8.0M	$17.0M	$250,000	$0.01
FY 2014	$333.3M	$106.0M	31.8%	$40.6M	$19.4M	$33.4M	$8.7M	$0.34

Cash flow annual

Period	Operating cash flow	Capex	Free cash flow
FY 2025	$31.7M	$21.0M	$10.7M
FY 2024	$2.8M	$10.6M	-$7.9M
FY 2023	$101.5M	$16.1M	$85.4M
FY 2022	$112.9M	$14.8M	$98.1M
FY 2021	$97.7M	$12.0M	$85.7M
FY 2020	$49.7M	$18.7M	$31.1M
FY 2019	$17.3M	$18.0M	-$731,000
FY 2018	$34.4M	$5.0M	$29.5M
FY 2017	$39.8M	$6.1M	$33.7M
FY 2016	$24.5M	$3.5M	$21.1M
FY 2015	$21.5M	$6.6M	$14.9M
FY 2014	$19.7M	$1.7M	$18.0M

Balance sheet annual

Period	Cash + ST inv.	Receivables	Inventory	PP&E	Assets	Debt	Net debt	Liabilities	Equity
FY 2025	$484.0M	$108.8M	$129.0M	$106.3M	$1.24B	$327.8M	$100.7M	$457.4M	$785.5M
FY 2024	$262.1M	$91.6M	$141.9M	$88.7M	$999.4M	$18.7M	-$187.7M	$142.5M	$856.9M
FY 2023	$335.7M	$124.6M	$155.8M	$85.9M	$1.15B	$58.9M	-$186.6M	$200.2M	$950.2M
FY 2022	$385.6M	$176.1M	$170.1M	$87.8M	$1.23B	$103.2M	-$139.2M	$298.6M	$928.8M
FY 2021	$379.9M	$192.9M	$161.1M	$89.0M	$1.26B	$144.9M	-$145.3M	$376.5M	$882.5M
FY 2020	$170.0M	$151.9M	$142.5M	$96.1M	$1.09B	$345.7M	$196.4M	$578.1M	$512.3M
FY 2019	$156.1M	$127.9M	$130.7M	$104.2M	$1.08B	$381.9M	$226.7M	$594.6M	$483.1M
FY 2018	$165.0M	$149.3M	$139.3M	$74.3M	$1.13B	$352.8M	$188.4M	$588.1M	$546.2M
FY 2017	$155.6M	$71.1M	$62.1M	$34.2M	$420.5M	$9.0M	-$125.3M	$131.4M	$289.1M
FY 2016	$128.0M	$63.0M	$45.5M	$18.2M	$345.5M	$0	-$96.0M	$110.0M	$235.5M
FY 2015	$117.0M	$59.8M	$51.3M	$19.0M	$345.3M	$0	-$115.4M	$107.2M	$238.1M
FY 2014	$72.0M	$73.6M	$55.5M	$31.9M	$348.8M	$0	-$70.9M	$101.8M	$247.1M

Annual ratios and key metrics

Period	Gross margin	Op margin	Net margin	Current	Quick	ROE	ROIC	EV / sales	EV / EBITDA	FCF yield	R&D / rev.	Cash cycle
FY 2025	34.5%	-13.3%	-16.4%	6.9x	5.7x	-9.5%	-5.3%	2.6x	-175.4x	1.0%	20.4%	196d
FY 2024	44.8%	-17.8%	-17.4%	6.3x	4.6x	-8.1%	-7.8%	2.7x	-55.2x	-0.6%	21.1%	266d
FY 2023	47.6%	6.8%	4.4%	6.2x	4.7x	3.0%	2.5%	2.3x	15.4x	5.1%	13.9%	205d
FY 2022	47.1%	15.4%	11.9%	4.8x	3.7x	10.4%	8.9%	1.7x	8.2x	6.4%	11.4%	180d
FY 2021	43.6%	22.7%	18.9%	3.9x	3.1x	19.0%	16.1%	1.9x	9.2x	4.8%	10.4%	135d
FY 2020	43.3%	0.5%	-2.2%	2.8x	2.0x	-2.7%	0.4%	2.9x	24.5x	1.9%	13.5%	163d
FY 2019	39.4%	-9.0%	-11.9%	3.0x	2.1x	-14.4%	-5.4%	2.0x	158.8x	-0.1%	14.8%	165d
FY 2018	39.5%	-6.6%	-7.1%	3.0x	2.2x	-5.9%	-3.0%	1.5x	20.5x	5.8%	12.5%	242d
FY 2017	40.7%	10.7%	9.3%	3.5x	2.8x	11.4%	10.4%	1.4x	10.4x	5.5%	11.5%	116d
FY 2016	35.4%	1.1%	1.1%	3.6x	2.9x	1.3%	0.6%	1.0x	17.3x	5.7%	12.4%	110d
FY 2015	33.0%	3.0%	0.1%	3.7x	2.9x	0.1%	2.0%	0.7x	11.7x	4.7%	12.3%	130d
FY 2014	31.8%	5.8%	2.6%	3.1x	2.3x	3.5%	4.4%	0.7x	6.9x	6.0%	12.2%	133d

Annual growth

Period	Revenue	Gross profit	R&D	Op income	Net income	EPS	FCF	Capex	Cash + ST inv.	Inventory	Assets	Debt
FY 2025	+12.7%	-13.2%	+8.7%	+15.7%	-6.4%	-6.7%	+236.6%	-97.1%	+84.7%	-9.1%	+24.4%	+1653.4%
FY 2024	-36.9%	-40.6%	-4.3%	-265.6%	-348.0%	-352.5%	-109.2%	+33.8%	-21.9%	-8.9%	-13.1%	-68.3%
FY 2023	-21.7%	-20.9%	-4.3%	-65.5%	-70.9%	-70.6%	-12.9%	-8.7%	-12.9%	-8.4%	-6.3%	-42.9%
FY 2022	-8.4%	-0.9%	+0.7%	-37.7%	-42.1%	-43.1%	+14.4%	-23.1%	+1.5%	+5.6%	-2.5%	-28.8%
FY 2021	+39.5%	+40.2%	+6.7%	+6081.5%	+1308.7%	+1169.7%	+175.9%	+35.7%	+123.4%	+13.0%	+15.5%	-58.1%
FY 2020	+9.0%	+19.9%	+0.0%	+106.2%	+80.1%	+80.4%	+4350.9%	-3.7%	+8.9%	+9.0%	+1.2%	-9.5%
FY 2019	+29.1%	+28.9%	+52.7%	-75.7%	-116.6%	-64.7%	-102.5%	-262.4%	-5.4%	-6.2%	-5.0%	+8.2%
FY 2018	+28.1%	+24.4%	+38.5%	-178.9%	-198.0%	-186.4%	-12.4%	+18.5%	+6.0%	+124.4%	+169.7%	+3836.5%
FY 2017	+25.0%	+43.4%	+16.9%	+1139.7%	+980.7%	+972.7%	+59.5%	-76.5%	+21.5%	+36.4%	+21.7%	0.0%
FY 2016	+4.6%	+12.3%	+5.2%	-61.8%	+1115.6%	+1000.0%	+41.6%	+47.6%	+9.4%	-11.4%	+0.0%	0.0%
FY 2015	-19.1%	-16.0%	-18.5%	-59.0%	-97.1%	-97.1%	-17.3%	-296.7%	+62.4%	-7.6%	-1.0%	0.0%
FY 2014	+34.8%	+81.5%	-16.5%	+162.6%	+126.1%	+125.2%	+3769.7%	+57.5%	+36.3%	-5.8%	+1.0%	0.0%

SegmentsFY 2014

Revenue Mix

Period	Total	Semiconductor Equipment	Microwave Communications Equipment
FY 2014	$333.3M	$316.6M	$16.7M

Period	Total	Other Countries	UNITED STATES	MALAYSIA	U S	United States	M Y	CHINA	Malaysia	C N	China	PHILIPPINES	P H	Philippines	C R
FY 2014	$323.6M	$91.4M	$78.2M	$73.9M	--	--	--	$51.4M	--	--	--	$28.7M	--	--	--
FY 2013	$247.3M	$67.5M	--	--	$58.9M	--	$51.7M	--	--	$37.6M	--	--	$26.6M	--	$5.1M
FY 2012	$198.2M	$46.2M	--	--	--	$57.2M	--	--	$40.3M	--	$32.0M	--	--	$22.5M	--

Transcripts

Events

Next earnings

2027-02-11EPS est $0.35

Recent filings

10-Q2026-10-29
PRE 14A2026-10-28
8-K2026-10-28

Latest news

Cohu, Inc. (COHU) Q3 2026 Earnings Call Transcript
Seeking Alpha · 2026-10-28
What Cohu (COHU) Said on Its Q3 Earnings Call
MarketBeat · 2026-10-28

Analyst expectations

Consensus target

$77.40

+51.4%

Target range

$65.00 - $90.00

Rating mix

Buy

14 ratings

Next FY revenue

$625.2M

2026-12-27

Next FY EPS

$1.06

$0.94 - $1.16

Rating consensus14 ratings

Strong buy

Buy

Hold

Sell

Strong sell

Annual estimates

Period	Revenue avg	Revenue range	EPS avg	EPS range	EBITDA avg	EBIT avg	Net income avg	SG&A avg	Analysts
2026-12-27	$625.2M	$624.8M - $625.7M	$1.06	$0.94 - $1.16	$105.6M	$59.6M	$48.9M	$137.9M	6 rev / 4 EPS
2027-12-27	$838.9M	$816.5M - $861.3M	$2.37	$2.11 - $2.54	$171.1M	$129.9M	$108.7M	$185.0M	6 rev / 5 EPS
2028-12-27	$984.8M	$905.7M - $1.03B	$3.22	$2.37 - $3.75	$237.4M	$199.3M	$167.6M	$217.2M	6 rev / 3 EPS

Quarterly estimates

Period	Revenue avg	Revenue range	EPS avg	EPS range	EBITDA avg	EBIT avg	Net income avg	SG&A avg	Analysts
2026-12-26	$178.2M	$177.7M - $178.6M	$0.35	$0.24 - $0.45	$34.4M	$24.4M	$19.3M	$39.3M	5 rev / 5 EPS
2027-03-26	$185.2M	$180.8M - $189.5M	$0.40	$0.37 - $0.42	$36.7M	$27.0M	$21.5M	$40.8M	4 rev / 4 EPS
2027-06-26	$205.6M	$196.5M - $211.2M	$0.55	$0.52 - $0.57	$46.3M	$36.8M	$29.8M	$45.4M	2 rev / 1 EPS
2027-09-26	$223.6M	$213.7M - $229.7M	$0.69	$0.65 - $0.72	$55.3M	$45.9M	$37.6M	$49.3M	2 rev / 1 EPS
2027-12-26	$228.3M	$218.1M - $234.4M	$0.73	$0.69 - $0.76	$57.6M	$48.5M	$39.8M	$50.3M	2 rev / 1 EPS
2028-03-26	$236.2M	$225.8M - $242.6M	$0.72	$0.68 - $0.75	$56.8M	$47.7M	$39.1M	$52.1M	1 rev / 2 EPS
2028-06-26	$245.5M	$234.6M - $252.1M	$0.76	$0.71 - $0.78	$59.0M	$50.1M	$41.1M	$54.1M	1 rev / 2 EPS
2028-09-26	$254.5M	$243.3M - $261.4M	$0.81	$0.76 - $0.84	$62.1M	$53.3M	$43.9M	$56.1M	1 rev / 2 EPS

Price target history

Window	Targets	Average target
Last month	3	$82.67
Last quarter	6	$76.83
Last year	14	$63.07
All time	17	$57.82

Sources: StreetInsider, Benzinga

Latest grade actions

Date	Firm	Action	Previous	New
2026-10-29	Needham	Maintain	Buy	Buy
2026-10-29	B. Riley Securities	Maintain	Buy	Buy
2026-10-29	Stifel	Maintain	Buy	Buy
2026-07-31	B. Riley Securities	Maintain	Buy	Buy
2026-07-31	Needham	Maintain	Buy	Buy
2026-07-22	B. Riley Securities	Maintain	Buy	Buy
2026-07-10	Stifel	Maintain	Buy	Buy
2026-06-16	TD Cowen	Maintain	Buy	Buy

Historical rating snapshots

Date	Strong buy	Buy
2026-10-01	1	7
2026-09-01	1	7
2026-08-01	1	7
2026-07-01	1	7
2026-06-01	1	6
2026-05-01	1	6
2026-04-01	1	6
2026-03-01	1	5

Financials

Revenue

$453.0M

Gross margin

34.5%

Operating income

-$60.4M

Free cash flow

$10.7M

Cash + ST investments

$484.0M

Net debt

$100.7M

ROE

-9.5%

ROIC

-5.3%

EV / sales

2.6x

EV / EBITDA

-175.4x

R&D / revenue

20.4%

Current ratio

6.9x

Income statement annual

Period	Revenue	Gross profit	Gross margin	R&D	Operating income	EBITDA	Net income	EPS
FY 2025	$453.0M	$156.2M	34.5%	$92.2M	-$60.4M	-$6.8M	-$74.3M	$-1.59
FY 2024	$401.8M	$179.8M	44.8%	$84.8M	-$71.7M	-$19.4M	-$69.8M	$-1.49
FY 2023	$636.3M	$302.8M	47.6%	$88.6M	$43.3M	$97.0M	$28.2M	$0.59
FY 2022	$812.8M	$382.9M	47.1%	$92.6M	$125.6M	$171.7M	$96.8M	$2.01
FY 2021	$887.2M	$386.4M	43.6%	$92.0M	$201.5M	$180.6M	$167.3M	$3.53
FY 2020	$636.0M	$275.5M	43.3%	$86.2M	$3.3M	$74.1M	-$13.8M	$-0.33
FY 2019	$583.3M	$229.8M	39.4%	$86.1M	-$52.3M	$7.3M	-$69.7M	$-1.68
FY 2018	$451.8M	$178.4M	39.5%	$56.4M	-$29.8M	$34.0M	-$32.2M	$-1.02
FY 2017	$352.7M	$143.4M	40.7%	$40.7M	$37.7M	$46.9M	$32.8M	$1.18
FY 2016	$282.1M	$100.0M	35.4%	$34.8M	$3.0M	$15.9M	$3.0M	$0.11
FY 2015	$269.7M	$89.0M	33.0%	$33.1M	$8.0M	$17.0M	$250,000	$0.01
FY 2014	$333.3M	$106.0M	31.8%	$40.6M	$19.4M	$33.4M	$8.7M	$0.34

Cash flow annual

Period	Operating cash flow	Capex	Free cash flow
FY 2025	$31.7M	$21.0M	$10.7M
FY 2024	$2.8M	$10.6M	-$7.9M
FY 2023	$101.5M	$16.1M	$85.4M
FY 2022	$112.9M	$14.8M	$98.1M
FY 2021	$97.7M	$12.0M	$85.7M
FY 2020	$49.7M	$18.7M	$31.1M
FY 2019	$17.3M	$18.0M	-$731,000
FY 2018	$34.4M	$5.0M	$29.5M
FY 2017	$39.8M	$6.1M	$33.7M
FY 2016	$24.5M	$3.5M	$21.1M
FY 2015	$21.5M	$6.6M	$14.9M
FY 2014	$19.7M	$1.7M	$18.0M

Balance sheet annual

Period	Cash + ST inv.	Receivables	Inventory	PP&E	Assets	Debt	Net debt	Liabilities	Equity
FY 2025	$484.0M	$108.8M	$129.0M	$106.3M	$1.24B	$327.8M	$100.7M	$457.4M	$785.5M
FY 2024	$262.1M	$91.6M	$141.9M	$88.7M	$999.4M	$18.7M	-$187.7M	$142.5M	$856.9M
FY 2023	$335.7M	$124.6M	$155.8M	$85.9M	$1.15B	$58.9M	-$186.6M	$200.2M	$950.2M
FY 2022	$385.6M	$176.1M	$170.1M	$87.8M	$1.23B	$103.2M	-$139.2M	$298.6M	$928.8M
FY 2021	$379.9M	$192.9M	$161.1M	$89.0M	$1.26B	$144.9M	-$145.3M	$376.5M	$882.5M
FY 2020	$170.0M	$151.9M	$142.5M	$96.1M	$1.09B	$345.7M	$196.4M	$578.1M	$512.3M
FY 2019	$156.1M	$127.9M	$130.7M	$104.2M	$1.08B	$381.9M	$226.7M	$594.6M	$483.1M
FY 2018	$165.0M	$149.3M	$139.3M	$74.3M	$1.13B	$352.8M	$188.4M	$588.1M	$546.2M
FY 2017	$155.6M	$71.1M	$62.1M	$34.2M	$420.5M	$9.0M	-$125.3M	$131.4M	$289.1M
FY 2016	$128.0M	$63.0M	$45.5M	$18.2M	$345.5M	$0	-$96.0M	$110.0M	$235.5M
FY 2015	$117.0M	$59.8M	$51.3M	$19.0M	$345.3M	$0	-$115.4M	$107.2M	$238.1M
FY 2014	$72.0M	$73.6M	$55.5M	$31.9M	$348.8M	$0	-$70.9M	$101.8M	$247.1M

Annual ratios and key metrics

Period	Gross margin	Op margin	Net margin	Current	Quick	ROE	ROIC	EV / sales	EV / EBITDA	FCF yield	R&D / rev.	Cash cycle
FY 2025	34.5%	-13.3%	-16.4%	6.9x	5.7x	-9.5%	-5.3%	2.6x	-175.4x	1.0%	20.4%	196d
FY 2024	44.8%	-17.8%	-17.4%	6.3x	4.6x	-8.1%	-7.8%	2.7x	-55.2x	-0.6%	21.1%	266d
FY 2023	47.6%	6.8%	4.4%	6.2x	4.7x	3.0%	2.5%	2.3x	15.4x	5.1%	13.9%	205d
FY 2022	47.1%	15.4%	11.9%	4.8x	3.7x	10.4%	8.9%	1.7x	8.2x	6.4%	11.4%	180d
FY 2021	43.6%	22.7%	18.9%	3.9x	3.1x	19.0%	16.1%	1.9x	9.2x	4.8%	10.4%	135d
FY 2020	43.3%	0.5%	-2.2%	2.8x	2.0x	-2.7%	0.4%	2.9x	24.5x	1.9%	13.5%	163d
FY 2019	39.4%	-9.0%	-11.9%	3.0x	2.1x	-14.4%	-5.4%	2.0x	158.8x	-0.1%	14.8%	165d
FY 2018	39.5%	-6.6%	-7.1%	3.0x	2.2x	-5.9%	-3.0%	1.5x	20.5x	5.8%	12.5%	242d
FY 2017	40.7%	10.7%	9.3%	3.5x	2.8x	11.4%	10.4%	1.4x	10.4x	5.5%	11.5%	116d
FY 2016	35.4%	1.1%	1.1%	3.6x	2.9x	1.3%	0.6%	1.0x	17.3x	5.7%	12.4%	110d
FY 2015	33.0%	3.0%	0.1%	3.7x	2.9x	0.1%	2.0%	0.7x	11.7x	4.7%	12.3%	130d
FY 2014	31.8%	5.8%	2.6%	3.1x	2.3x	3.5%	4.4%	0.7x	6.9x	6.0%	12.2%	133d

Annual growth

Period	Revenue	Gross profit	R&D	Op income	Net income	EPS	FCF	Capex	Cash + ST inv.	Inventory	Assets	Debt
FY 2025	+12.7%	-13.2%	+8.7%	+15.7%	-6.4%	-6.7%	+236.6%	-97.1%	+84.7%	-9.1%	+24.4%	+1653.4%
FY 2024	-36.9%	-40.6%	-4.3%	-265.6%	-348.0%	-352.5%	-109.2%	+33.8%	-21.9%	-8.9%	-13.1%	-68.3%
FY 2023	-21.7%	-20.9%	-4.3%	-65.5%	-70.9%	-70.6%	-12.9%	-8.7%	-12.9%	-8.4%	-6.3%	-42.9%
FY 2022	-8.4%	-0.9%	+0.7%	-37.7%	-42.1%	-43.1%	+14.4%	-23.1%	+1.5%	+5.6%	-2.5%	-28.8%
FY 2021	+39.5%	+40.2%	+6.7%	+6081.5%	+1308.7%	+1169.7%	+175.9%	+35.7%	+123.4%	+13.0%	+15.5%	-58.1%
FY 2020	+9.0%	+19.9%	+0.0%	+106.2%	+80.1%	+80.4%	+4350.9%	-3.7%	+8.9%	+9.0%	+1.2%	-9.5%
FY 2019	+29.1%	+28.9%	+52.7%	-75.7%	-116.6%	-64.7%	-102.5%	-262.4%	-5.4%	-6.2%	-5.0%	+8.2%
FY 2018	+28.1%	+24.4%	+38.5%	-178.9%	-198.0%	-186.4%	-12.4%	+18.5%	+6.0%	+124.4%	+169.7%	+3836.5%
FY 2017	+25.0%	+43.4%	+16.9%	+1139.7%	+980.7%	+972.7%	+59.5%	-76.5%	+21.5%	+36.4%	+21.7%	0.0%
FY 2016	+4.6%	+12.3%	+5.2%	-61.8%	+1115.6%	+1000.0%	+41.6%	+47.6%	+9.4%	-11.4%	+0.0%	0.0%
FY 2015	-19.1%	-16.0%	-18.5%	-59.0%	-97.1%	-97.1%	-17.3%	-296.7%	+62.4%	-7.6%	-1.0%	0.0%
FY 2014	+34.8%	+81.5%	-16.5%	+162.6%	+126.1%	+125.2%	+3769.7%	+57.5%	+36.3%	-5.8%	+1.0%	0.0%

Revenue Mix