LATTICE SEMICONDUCTOR CORP LSCC
Lattice Semiconductor Corporation and its subsidiaries ("Lattice," the "Company," "we," "us," or "our") develop technologies that we monetize through differentiated programmable logic semiconductor products, silicon-enabling products, system solutions, design services, and technology licenses. Lattice is the low power programmable leader. We solve customer problems across the network, from the Edge to the Cloud, in the Communications, Computing, Industrial, Automotive, and Consumer markets. Our technology, long-standing relationships, and commitment to world-class support lets our customers quickly and easily unleash their innovation to create a smart, secure, and connected world.
Our field programmable gate array ("FPGA") devices enable us to provide our customers with a strong, growing base of control, connect, and compute technologies. We believe there are multiple growth areas that will allow us to increase our addressable market. In particular, we believe there are several emerging trends in servers, infrastructure, and smart devices that are opportunities for Lattice:
Valuation FY2025 figures against the last close
Where the revenue comes from as reported in the latest 10-K
Revenue by segment
- Gross margin
- Cost of revenue
- Other
| Segment | FY2025 |
|---|---|
| Gross margin | $356.9M |
| Cost of revenue | $166.3M |
| Other | $3.1M |
As the company reported it, from the “Note 15 - Segment Reporting - Segment Reporting (Details)” note of its latest 10-K. Every figure here has been checked against the total revenue the same filing reported. Segments are the filer's own reporting structure, which is a decision about how it runs itself rather than a standard taxonomy: two companies in the same industry routinely divide themselves along different lines, so these are worth reading down a single company rather than across two. Slices under 1% are folded into “Other”.
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $523.3M | $509.4M | $737.2M | $660.4M | $515.3M | $408.1M | $404.1M | $398.8M | $386.0M | $427.1M |
| Cost of revenue | $166.3M | $169.0M | $222.5M | $208.3M | $193.7M | $162.8M | $165.7M | $179.4M | $169.4M | $180.0M |
| Gross profit | $356.9M | $340.4M | $514.7M | $452.1M | $321.7M | $245.3M | $238.4M | $219.4M | $216.6M | $247.1M |
| R&D | $188.0M | $159.3M | $159.8M | $135.8M | $110.5M | $89.2M | $78.6M | $82.4M | $103.4M | $117.5M |
| SG&A | $153.6M | $116.9M | $137.2M | $122.1M | $105.6M | $95.3M | $82.5M | $91.1M | $90.7M | $98.6M |
| Total operating expenses | $345.7M | $305.9M | $302.4M | $264.7M | $220.9M | $192.9M | $179.4M | $222.6M | $264.2M | $453.8M |
| Operating income | $11.2M | $34.5M | $212.3M | $187.4M | $100.8M | $52.4M | $59.0M | -$3.1M | -$47.6M | -$26.7M |
| Interest expense | $2.9M | $3.9M | $2.0M | $4.1M | $2.7M | $3.7M | $11.7M | $20.6M | $18.8M | $20.3M |
| Pre-tax income | $13.4M | $36.2M | $214.9M | $182.1M | $97.6M | $48.5M | $45.1M | -$24.0M | -$69.7M | -$44.2M |
| Income tax | $10.3M | $24.9M | $44.2M | $3.2M | $1.7M | $1.1M | $1.6M | $2.4M | $849.0K | $9.9M |
| Net income | $3.1M | $61.1M | $259.1M | $178.9M | $95.9M | $47.4M | $43.5M | -$26.3M | -$70.6M | -$54.1M |
| EPS, basic | 0.02 | 0.44 | 1.88 | 1.30 | 0.70 | 0.35 | 0.33 | -0.21 | -0.58 | -0.45 |
| EPS, diluted | 0.02 | 0.44 | 1.85 | 1.27 | 0.67 | 0.34 | 0.32 | -0.21 | -0.58 | -0.45 |
| Shares, diluted (wtd. avg.) | 138.2M | 138.3M | 139.8M | 140.7M | 142.1M | 141.3M | 137.3M | 126.6M | 122.7M | 120.0M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $133.9M | $136.3M | $128.3M | $145.7M | $131.6M | $182.3M | $118.1M | $119.1M | $106.8M | $106.6M |
| Short-term investments | — | — | — | — | — | — | $0 | $7.5M | $5.0M | — |
| Receivables | $102.3M | $81.1M | $104.4M | $94.0M | $79.9M | $64.6M | $64.9M | $60.9M | $55.1M | $99.6M |
| Inventory | $89.2M | $103.4M | $98.8M | $110.4M | $67.6M | $64.6M | $55.0M | $67.1M | $79.9M | $79.2M |
| Total current assets | $363.9M | $364.8M | $367.9M | $379.2M | $301.4M | $333.8M | $262.4M | $284.4M | $263.4M | $314.7M |
| Property, plant and equipment | $77.0M | $53.0M | $49.5M | $47.6M | $38.1M | $39.7M | $39.2M | $34.9M | $40.4M | $49.5M |
| Goodwill | $315.4M | $315.4M | $315.4M | $315.4M | $315.4M | $267.5M | $267.5M | $267.5M | $267.5M | $269.8M |
| Other intangibles | $4.1M | $4.6M | $21.0M | $25.1M | $29.8M | $6.3M | $7.0M | $11.9M | $51.3M | $118.9M |
| Total assets | $883.1M | $843.9M | $840.9M | $798.7M | $726.5M | $680.1M | $612.0M | $623.7M | $636.0M | $766.9M |
| Accounts payable | $56.5M | $36.8M | $34.5M | $42.0M | $34.6M | $27.5M | $44.4M | $51.8M | $54.4M | $80.9M |
| Short-term debt | — | — | — | $0 | $17.2M | $12.8M | $21.5M | $8.3M | $1.5M | $33.8M |
| Total current liabilities | $117.7M | $99.6M | $97.4M | $127.4M | $106.2M | $79.7M | $99.8M | $69.4M | $83.6M | $157.6M |
| Long-term debt | — | — | $0 | $128.8M | $140.8M | $157.9M | $125.1M | $251.4M | $299.7M | $300.9M |
| Total liabilities | $169.1M | $133.0M | $148.9M | $311.6M | $314.9M | $295.6M | $284.4M | $365.2M | $418.3M | $496.5M |
| Retained earnings | $212.2M | $209.1M | $148.0M | -$111.1M | -$290.0M | -$385.9M | -$433.3M | -$476.8M | -$477.9M | -$406.9M |
| Total equity | $714.1M | $710.9M | $692.0M | $487.2M | $411.6M | $384.4M | $327.7M | $258.5M | $245.1M | $270.4M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $175.1M | $140.9M | $269.6M | $238.8M | $167.7M | $91.7M | $124.1M | $51.5M | $38.5M | $41.7M |
| Depreciation and amortisation | $19.9M | $19.3M | $17.3M | $13.8M | $12.0M | $11.8M | $11.6M | $13.4M | $57.9M | $61.8M |
| Stock-based compensation | $115.6M | $53.0M | $70.2M | $55.5M | $46.5M | $40.4M | $18.9M | $13.6M | $12.5M | $16.2M |
| Capital expenditure | $42.5M | $21.0M | $20.1M | $23.3M | $9.8M | $12.1M | $15.6M | $8.4M | $12.9M | $16.7M |
| Investing cash flow | -$62.3M | -$37.7M | -$33.2M | -$34.9M | -$89.8M | -$20.9M | -$15.5M | -$21.1M | -$8.3M | -$17.4M |
| Financing cash flow | -$115.7M | -$94.5M | -$253.7M | -$188.1M | -$128.6M | -$8.1M | -$109.9M | -$16.8M | -$32.6M | -$1.1M |
| Buybacks | $100.0M | $67.0M | $80.0M | $110.1M | $70.1M | $15.0M | $0 | $0 | $0 | $0 |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001437749-26-004100.
Plot the figures US dollars
- Revenue
- Gross profit
- Net income
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $427.1M | $386.0M | $398.8M | $404.1M | $408.1M | $515.3M | $660.4M | $737.2M | $509.4M | $523.3M |
| Gross profit | $247.1M | $216.6M | $219.4M | $238.4M | $245.3M | $321.7M | $452.1M | $514.7M | $340.4M | $356.9M |
| Net income | -$54.1M | -$70.6M | -$26.3M | $43.5M | $47.4M | $95.9M | $178.9M | $259.1M | $61.1M | $3.1M |
Recent filings and events
- Results announced The quarterly or annual earnings release. Arrives four times a year from almost every company here. Item 2.02
- Acquisition or disposal completed A purchase or sale of a significant business or asset has closed. Item 2.01
- New debt or obligation The company has taken on debt or a comparable obligation. Item 2.03
- Unregistered share sale Shares issued outside a registered offering. Dilution, and for a small company often the way it is funded. Item 3.02
- Officer or director change Someone at the top arrived or left. The item covers everything from a board retirement to a chief executive being removed, and only the filing itself says which. Item 5.02
- Regulation FD disclosure Something the company told the market and had to tell everyone at once - usually a slide deck or a press release. Item 7.01
- Material agreement signed The company entered an agreement outside the ordinary course of business - a large contract, a credit facility, a merger agreement. Item 1.01
- New debt or obligation Item 2.03
- Shareholder vote The results of the annual meeting or a special vote. Item 5.07
- Material agreement signed Item 1.01
- Results announced Item 2.02
- Unregistered share sale Item 3.02
Item numbers are Form 8-K's own, and a filing date is up to four business days after the thing it reports. The same feed across the whole market.
Others in SIC 3674
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| NVDA | NVIDIA CORP | $5.08T | 43.1x | 65.5% |
| AVGO | Broadcom Inc. | $1.53T | 67.4x | 23.9% |
| MU | MICRON TECHNOLOGY INC | $991.10B | 115.6x | 48.9% |
| AMD | ADVANCED MICRO DEVICES INC | $843.65B | 195.0x | 34.3% |
| INTC | INTEL CORP | $438.63B | — | -0.5% |
| AMAT | APPLIED MATERIALS INC /DE | $299.38B | 43.6x | 4.4% |
| TXN | TEXAS INSTRUMENTS INC | $259.99B | 52.2x | 13.0% |
| MRVL | Marvell Technology, Inc. | $200.38B | 74.4x | 42.1% |