ON SEMICONDUCTOR CORP ON
ON Semiconductor Corporation, together with its wholly and majority-owned subsidiaries, which operate under the onsemiTM brand ("onsemi," "we," "us," "our," or the "Company"), was incorporated under the laws of the State of Delaware in 1992.
We offer intelligent power and intelligent sensing solutions that drive electrification, energy efficiency, safety, and automation in automotive, industrial, and other end-markets, including AI data center. Our intelligent power technologies enable the electrification of drivetrain in the automotive industry to allow for lighter and longer-range electric vehicles and empower efficient fast-charging systems. Our intelligent sensing technologies enable advanced safety applications in automotive through industry leading performance and reliability.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $6.00B | $7.08B | $8.25B | $8.33B | $6.74B | $5.25B | $5.52B | $5.88B | $5.54B | $3.91B |
| Cost of revenue | $4.01B | $3.87B | $4.37B | $4.25B | $4.03B | $3.54B | $3.54B | $3.64B | $3.51B | $2.61B |
| Gross profit | $1.98B | $3.22B | $3.88B | $4.08B | $2.71B | $1.72B | $1.97B | $2.24B | $2.04B | $1.30B |
| SG&A | $348.9M | $376.3M | $362.4M | $343.2M | $304.8M | $258.7M | $284.0M | $293.3M | $285.0M | $230.0M |
| Total operating expenses | $1.90B | $1.45B | $1.34B | $1.72B | $1.43B | $1.37B | $1.54B | $1.39B | $1.35B | $1.05B |
| Operating income | $84.2M | $1.77B | $2.54B | $2.36B | $1.29B | $348.7M | $432.7M | $847.2M | $681.6M | $246.8M |
| Interest expense | $70.9M | $62.3M | $74.8M | $94.9M | $130.4M | $168.4M | $148.3M | $128.2M | $141.2M | $145.3M |
| Pre-tax income | $131.3M | $1.84B | $2.54B | $2.36B | $1.16B | $176.6M | $276.6M | $755.0M | $547.5M | $180.6M |
| Income tax | $7.7M | $262.8M | $350.2M | $458.4M | $146.6M | $59.8M | $62.7M | $125.1M | $265.5M | $3.9M |
| Net income | $121.0M | $1.57B | $2.18B | $1.90B | $1.01B | $234.2M | $211.7M | $627.4M | $810.7M | $182.1M |
| EPS, basic | 0.29 | 3.68 | 5.07 | 4.39 | 2.37 | 0.57 | 0.52 | 1.48 | 1.92 | 0.44 |
| EPS, diluted | 0.29 | 3.63 | 4.89 | 4.25 | 2.27 | 0.56 | 0.51 | 1.44 | 1.89 | 0.43 |
| Shares, diluted (wtd. avg.) | 411.8M | 432.7M | 446.8M | 448.2M | 443.8M | 418.8M | 416.0M | 435.9M | 428.3M | 420.0M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $2.15B | $2.69B | $2.48B | $2.93B | $1.38B | $1.08B | $894.2M | $1.09B | $966.6M | $1.05B |
| Short-term investments | $400.0M | $300.0M | $0 | — | — | — | — | — | — | — |
| Receivables | $908.0M | $1.16B | $935.4M | $842.3M | $809.4M | $676.0M | $705.0M | $686.0M | $701.5M | $629.8M |
| Inventory | $1.99B | $2.24B | $2.11B | $1.62B | $1.38B | $1.25B | $1.23B | $1.23B | $1.09B | $1.03B |
| Total current assets | $5.82B | $6.75B | $5.91B | $5.73B | $3.78B | $3.18B | $3.02B | $3.17B | $2.93B | $2.87B |
| Property, plant and equipment | $3.37B | $4.36B | $4.40B | $3.45B | $2.52B | $2.51B | $2.59B | $2.55B | $2.28B | $2.16B |
| Goodwill | $1.68B | $1.59B | $1.58B | $1.58B | $1.94B | $1.66B | $1.66B | $932.5M | $916.9M | $924.7M |
| Other intangibles | $343.9M | $257.9M | $299.3M | $359.7M | $495.7M | $469.0M | $590.5M | $566.4M | $628.3M | $762.1M |
| Total assets | $12.52B | $14.09B | $13.22B | $11.98B | $9.63B | $8.67B | $8.43B | $7.59B | $7.20B | $6.92B |
| Accounts payable | $572.3M | $574.5M | $725.6M | $852.1M | $635.1M | $572.9M | $543.6M | $671.7M | $548.0M | $434.0M |
| Short-term debt | — | $0 | $794.0M | $147.8M | $160.7M | $531.6M | $736.0M | $138.5M | $248.1M | $553.8M |
| Total current liabilities | $1.29B | $1.33B | $2.18B | $2.06B | $1.54B | $1.67B | $1.82B | $1.47B | $1.41B | $1.50B |
| Long-term debt | $2.98B | $3.35B | $2.54B | $3.05B | $2.91B | $2.96B | $2.88B | $2.63B | $2.70B | $3.07B |
| Total liabilities | $4.83B | $5.28B | $5.41B | $5.77B | $5.02B | $5.11B | $5.10B | $4.39B | $4.39B | $5.05B |
| Retained earnings | $8.24B | $8.12B | $6.55B | $4.36B | $2.44B | $1.43B | $1.19B | $979.6M | $351.5M | -$527.3M |
| Total equity | $7.67B | $8.80B | $7.80B | $6.21B | $4.60B | $3.56B | $3.32B | $3.19B | $2.80B | $1.84B |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $1.76B | $1.91B | $1.98B | $2.63B | $1.78B | $884.3M | $694.7M | $1.27B | $1.09B | $581.1M |
| Depreciation and amortisation | $686.0M | $642.9M | $609.5M | $551.8M | $596.7M | $625.1M | $593.1M | $508.7M | $481.9M | $364.1M |
| Stock-based compensation | $144.3M | $136.1M | $121.1M | $100.8M | $101.3M | $67.7M | $79.4M | $78.3M | $69.8M | $56.1M |
| Capital expenditure | $341.2M | $694.0M | $1.54B | $1.04B | $444.6M | $383.6M | $534.6M | $514.8M | $387.5M | $210.7M |
| Investing cash flow | -$538.5M | -$1.01B | -$1.74B | -$705.4M | -$915.1M | -$453.6M | -$1.51B | -$548.9M | -$364.8M | -$2.44B |
| Financing cash flow | -$1.76B | -$683.8M | -$686.5M | -$370.0M | -$569.4M | -$244.0M | $623.1M | -$605.1M | -$810.9M | $2.26B |
| Buybacks | $1.38B | $654.1M | $564.2M | $259.8M | $0 | $65.4M | $139.0M | $315.3M | $25.0M | $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 0001097864-26-000006.
Plot the figures US dollars
- Revenue
- Gross profit
- Net income
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $3.91B | $5.54B | $5.88B | $5.52B | $5.25B | $6.74B | $8.33B | $8.25B | $7.08B | $6.00B |
| Gross profit | $1.30B | $2.04B | $2.24B | $1.97B | $1.72B | $2.71B | $4.08B | $3.88B | $3.22B | $1.98B |
| Net income | $182.1M | $810.7M | $627.4M | $211.7M | $234.2M | $1.01B | $1.90B | $2.18B | $1.57B | $121.0M |
Recent filings and events
- Other event The catch-all. The company chose to disclose something that fits no other item, so the content is whatever it says it is. Item 8.01
- Results announced The quarterly or annual earnings release. Arrives four times a year from almost every company here. Item 2.02
- 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
- Other event Item 8.01
- 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
- Shareholder vote The results of the annual meeting or a special vote. Item 5.07
- Material agreement signed Item 1.01
- 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
- Other event Item 8.01
- Other event Item 8.01
- Other event Item 8.01
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% |