POWER INTEGRATIONS INC POWI
We design, develop and market analog and mixed-signal integrated circuits ("ICs") and other electronic components and circuitry used in high-voltage power conversion. Our products are used in power converters that convert electricity from a high-voltage source to the type of power required for a specified downstream use. In most cases, this conversion entails, among other functions, converting alternating current ("AC") to direct current ("DC") or vice versa, reducing or increasing the voltage, and regulating the output voltage and/or current according to the customer's specifications.
A large percentage of our products are ICs used in AC-DC power supplies, which convert the high-voltage AC from a wall outlet to the low-voltage DC required by most electronic devices. Power supplies incorporating our products are used with all manner of electronic products including industrial controls, "smart" utility meters, appliances, air conditioners, battery-powered tools, building-automation, or "internet-of-things" applications such as networked thermostats and security devices, and mobile devices such as smartphones, tablets and notebook computers. Variations of our power-supply ICs are used for high-voltage power conversion in electric vehicles ("EVs"). We also supply high-voltage LED drivers, which are AC-DC ICs specifically designed for lighting applications that utilize light-emitting diodes, and motor-driver ICs for brushless DC ("BLDC") motors used in consumer appliances, HVAC systems, ceiling fans and a variety of industrial applications.
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 | $443.5M | $419.0M | $444.5M | $651.1M | $703.3M | $488.3M | $420.7M | $416.0M | $431.8M | $389.7M |
| Cost of revenue | $201.9M | $194.2M | $215.6M | $284.2M | $342.6M | $244.7M | $207.3M | $201.2M | $218.1M | $197.5M |
| Gross profit | $241.6M | $224.8M | $229.0M | $366.9M | $360.6M | $243.6M | $213.4M | $214.8M | $213.7M | $192.2M |
| R&D | $101.1M | $100.8M | $96.1M | $93.9M | $84.9M | $81.7M | $73.5M | $70.6M | $68.5M | $62.3M |
| SG&A | $42.7M | $38.2M | $33.2M | $28.9M | $39.8M | $36.9M | $37.6M | $35.5M | $36.1M | $33.0M |
| Total operating expenses | $231.5M | $206.8M | $193.9M | $186.5M | $185.6M | $173.1M | -$3.6M | $159.1M | $156.0M | $143.3M |
| Operating income | $10.2M | $17.9M | $35.1M | $180.4M | $175.1M | $70.5M | $217.0M | $55.6M | $57.6M | $48.9M |
| Pre-tax income | $21.0M | $30.8M | $45.9M | $183.4M | $176.1M | $75.3M | $222.4M | $59.8M | $60.3M | $50.0M |
| Income tax | $1.1M | $1.5M | $9.8M | $12.6M | $11.7M | $4.1M | $28.9M | $10.2M | $32.7M | $1.1M |
| Net income | $22.1M | $32.2M | $55.7M | $170.9M | $164.4M | $71.2M | $193.5M | $70.0M | $27.6M | $48.9M |
| EPS, basic | 0.39 | 0.57 | 0.97 | 2.96 | 2.73 | 1.19 | 3.31 | 1.19 | 0.93 | 1.69 |
| EPS, diluted | 0.39 | 0.56 | 0.97 | 2.93 | 2.67 | 1.17 | 3.24 | 1.16 | 0.90 | 1.65 |
| Shares, diluted (wtd. avg.) | $56.3M | $57.1M | $57.6M | $58.4M | $61.5M | $60.8M | $59.6M | $60.3M | $30.5M | $29.6M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $58.8M | $51.0M | $63.9M | $105.4M | $158.1M | $258.9M | $178.7M | $134.1M | $93.7M | $62.1M |
| Short-term investments | $190.8M | $249.0M | $247.6M | $248.4M | $372.2M | $190.3M | $232.4M | — | — | — |
| Receivables | $18.3M | $27.2M | $14.7M | $20.8M | $41.4M | $35.9M | $24.3M | $11.1M | $16.8M | $6.5M |
| Inventory | $166.9M | $165.6M | $163.2M | $135.4M | $99.3M | $102.9M | $90.4M | $80.9M | $57.1M | $52.6M |
| Total current assets | $458.3M | $514.0M | $511.6M | $525.1M | $686.8M | $601.2M | $541.3M | $332.4M | $364.5M | $318.3M |
| Property, plant and equipment | $146.5M | $149.6M | $164.2M | $176.7M | $179.8M | $166.2M | $116.6M | $114.1M | $111.7M | $95.3M |
| Goodwill | $95.3M | $95.3M | $91.8M | $91.8M | $91.8M | $91.8M | $91.8M | $91.8M | $91.8M | $91.8M |
| Other intangibles | $7.2M | $8.1M | $4.4M | $6.6M | $9.0M | $12.5M | $16.9M | $21.2M | $25.4M | $31.5M |
| Total assets | $772.2M | $828.8M | $819.9M | $840.1M | $1.01B | $903.3M | $803.9M | $588.7M | $621.1M | $554.4M |
| Accounts payable | $34.0M | $29.8M | $26.4M | $30.1M | $43.7M | $34.7M | $27.4M | $31.6M | $33.2M | $29.7M |
| Total current liabilities | $70.4M | $55.3M | $48.9M | $58.4M | $72.3M | $62.5M | $50.5M | $48.4M | $51.1M | $43.9M |
| Total liabilities | $99.4M | $79.1M | $67.6M | $84.9M | $102.5M | $92.9M | $79.3M | $61.6M | $73.4M | $51.3M |
| Retained earnings | $673.9M | $734.0M | $753.7M | $762.5M | $753.4M | $621.6M | $575.5M | $402.6M | $351.4M | $332.9M |
| Total equity | $672.8M | $749.8M | $752.2M | $755.2M | $912.0M | $810.4M | $724.5M | $527.1M | $547.7M | $503.1M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $111.5M | $81.2M | $65.8M | $215.3M | $230.9M | $125.6M | $224.5M | $84.0M | $82.0M | $97.9M |
| Depreciation and amortisation | $27.2M | $33.3M | $35.2M | $34.9M | $31.5M | $23.7M | $19.2M | $18.9M | $18.4M | $16.8M |
| Stock-based compensation | $39.7M | $35.1M | $28.5M | $22.4M | $37.6M | $30.9M | $23.3M | $21.6M | $24.7M | $20.9M |
| Capital expenditure | $24.4M | $17.3M | $20.9M | $39.2M | $47.3M | $70.6M | $24.1M | $24.7M | $32.5M | $12.2M |
| Investing cash flow | $36.2M | -$25.9M | -$14.2M | $78.3M | -$232.8M | -$28.3M | -$162.0M | $69.1M | -$34.7M | -$117.4M |
| Financing cash flow | -$139.9M | -$68.2M | -$93.0M | -$346.4M | -$98.8M | -$17.2M | -$17.9M | -$112.6M | -$15.8M | -$8.4M |
| Dividends paid | $47.2M | $46.0M | $44.0M | $41.5M | $32.6M | $25.1M | $20.5M | $18.8M | $16.6M | $15.1M |
| Buybacks | $98.1M | $27.9M | $55.3M | $311.1M | $73.9M | $2.6M | $7.3M | $103.2M | $9.2M | $6.4M |
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 0000833640-26-000065.
Others in SIC 3674
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| NVDA | NVIDIA CORP | $5.55T | 47.0x | 65.5% |
| AVGO | Broadcom Inc. | $1.70T | 75.0x | 23.9% |
| MU | MICRON TECHNOLOGY INC | $1.15T | 133.9x | 48.9% |
| AMD | ADVANCED MICRO DEVICES INC | $779.62B | 180.2x | 34.3% |
| INTC | INTEL CORP | $483.22B | — | -0.5% |
| AMAT | APPLIED MATERIALS INC /DE | $360.86B | 52.5x | 4.4% |
| TXN | TEXAS INSTRUMENTS INC | $236.02B | 47.4x | 13.0% |
| MRVL | Marvell Technology, Inc. | $196.03B | 72.8x | 42.1% |