MX
MagnaChip Semiconductor Corporation
$6.38
+$0.86(+15.58%)
64
Overall
60
Value
90
Tech
44
Quality
Market Cap
$157.06M
Volume
5.62M
52W Range
$2.18 - $5.87
Target Price
$4.00
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $688.0M | $679.7M | $750.9M | $520.7M | $507.1M | $474.2M | $337.7M | $230.1M | $196.4M | $178.9M | ||
| Total Revenue | $688.0M | $679.7M | $750.9M | $520.7M | $507.1M | $474.2M | $337.7M | $230.1M | $196.4M | $178.9M | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-531.7M | $-491.8M | $-349.8M | $404.3M | $378.7M | $320.7M | $236.4M | $178.4M | $157.7M | $147.5M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $156.2M | $187.9M | $198.1M | $116.4M | $128.3M | $153.5M | $101.3M | $51.6M | $38.7M | $31.4M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $-153.5M | $-148.7M | $-93.8M | $92.7M | $101.3M | $70.1M | $103.2M | $109.3M | $64.7M | $67.3M | ||
| Research & Development | $72.2M | $70.5M | $78.0M | $45.0M | $45.7M | $51.2M | $52.3M | $51.6M | $25.0M | $27.3M | ||
| Research Expense | $72.2M | $70.5M | $78.0M | $45.0M | $45.7M | $51.2M | $52.3M | $51.6M | $25.0M | $27.3M | ||
| Selling, General & Administrative | $83.5M | $81.8M | $72.6M | $47.6M | $50.0M | $52.4M | $50.9M | $48.5M | $38.1M | $35.1M | ||
| Selling & Marketing Expenses | $83.5M | $81.8M | $72.6M | $62.0K | $87.0K | $71.0K | $46.0K | $68.0K | $27.0K | -- | ||
| General & Administrative Expenses | $-8.9M | $-7.5M | $-8.1M | $47.6M | $50.0M | $52.4M | $50.9M | $48.5M | $38.1M | $35.1M | ||
| Promotion & Advertising | $-149.0K | $-95.0K | $-121.0K | $62.0K | $87.0K | $71.0K | $46.0K | $68.0K | -- | -- | ||
| Depreciation & Amortization | $-24.9M | $-27.5M | $-31.2M | $8.3M | $10.4M | $13.5M | $14.3M | $16.1M | $15.6M | -- | ||
| Depreciation & Amortization | $-24.9M | $-27.5M | $-31.2M | $8.3M | $10.4M | $13.5M | $14.3M | $16.1M | -- | -- | ||
| Amortization | $-475.0K | $-648.0K | $-819.0K | $662.0K | $731.0K | $809.0K | $751.0K | $763.0K | $660.0K | -- | ||
| Other Operating Expenses | $-371.0K | $-10.0K | $-10.0K | $-13.0K | $-48.0K | $33.5M | $-3.3M | $-25.0K | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $497.0K | $35.6M | $47.4M | $23.7M | $27.0M | $83.4M | $-5.2M | $-57.6M | $-26.0M | $-35.9M | ||
| EBITDA | $252.0K | $116.2M | $7.4M | $16.8M | $45.5M | $89.6M | $13.3M | $-30.8M | $-17.7M | $-17.5M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | -- | -- | -- | $22.0K | $18.1M | $1.4M | $1.2M | $31.0K | $1.6M | $1.7M | ||
| Interest Income Operating | -- | $5.3M | -- | -- | -- | $2.6M | $6.0M | -- | -- | -- | ||
| Intinc | $-16.2M | $-21.6M | $-22.3M | $-22.2M | $-18.1M | $-1.4M | $4.8M | $9.6M | $8.3M | $5.4M | ||
| Net Non-Operating Interest Income/Expense | $-16.2M | $-21.6M | $-22.3M | $-22.2M | $-18.1M | $-1.4M | $-4.8M | $9.6M | $6.7M | $3.7M | ||
| Gain on Sale of Securities | -- | -- | -- | -- | -- | -- | $8.5M | $3.5M | -- | -- | ||
| Other Income/Expense | $-9.5M | $-19.9M | $-58.0K | $-2.5M | $-2.3M | $-1.2M | $-5.8M | $789.0K | $-485.0K | $-298.0K | ||
| Other Special Charges | $3.0M | $2.9M | $58.0K | $2.5M | $2.3M | $1.2M | $561.0K | $13.0K | $485.0K | $298.0K | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $4.2M | $13.4M | -- | $9.2M | -- | -- | -- | -- | -- | -- | ||
| Special Income Charges | $-4.2M | $-13.4M | -- | $-9.2M | -- | -- | -- | -- | -- | -- | ||
| Other Impairment Of Capital Assets | -- | -- | -- | -- | -- | -- | -- | $802.0K | $6.7M | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $-25.9M | $86.1M | $-26.9M | $-18.2M | $29.0M | $75.3M | $-1.7M | $-47.5M | $-33.9M | $-30.5M | ||
| Pre-Tax Income | $-25.9M | $86.1M | $-26.9M | $-18.2M | $10.8M | $74.0M | $-2.9M | $-47.6M | $-35.5M | $-32.1M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $3.7M | $1.2M | $4.6M | $2.2M | $-46.2M | $17.3M | $5.2M | $-10.9M | $-8.2M | $-17.9M | ||
| NET INCOME | ||||||||||||
| Net Income | $-29.6M | $84.9M | $-3.9M | $-21.8M | $345.0M | $56.7M | $-8.0M | $-36.6M | $-54.3M | $-29.7M | ||
| Net Income (Continuing Operations) | $-29.6M | $84.9M | $-3.9M | $-21.8M | $345.0M | $56.7M | $-8.0M | $-36.6M | $-27.3M | $-14.2M | ||
| Net Income (Discontinued Operations) | $-29.6M | $84.9M | $-3.9M | $-21.8M | $345.0M | $56.7M | $-8.0M | $-36.6M | $-54.3M | $-29.7M | ||
| Net Income (Common Stockholders) | $-29.6M | $84.9M | $-3.9M | $-21.8M | $345.0M | $56.7M | $-8.0M | $-36.6M | $-54.3M | $-29.7M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $-50.0M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-685.2M | $-640.4M | $-443.5M | $496.9M | $480.0M | $390.8M | $339.6M | $287.7M | $222.4M | $214.7M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $34.8M | $33.9M | $34.5M | $34.3M | $35.2M | $44.9M | $44.9M | $41.0M | $37.8M | $36.2M | ||
| Average Shares Outstanding (Diluted) | $35.1M | $44.8M | $34.5M | $34.3M | $46.5M | $47.7M | $44.9M | $41.0M | $37.8M | $36.2M | ||
| Shares Outstanding | $33.3M | $34.2M | $34.1M | $34.8M | $46.1M | $45.8M | $43.5M | $38.3M | $36.9M | $36.4M | ||
| Basic EPS | $-1.42 | $2.5 | $-0.11 | $-0.64 | $9.8 | $1.26 | $-0.18 | $-0.89 | $-1.44 | $-0.82 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | $-0.64 | $1.62 | $1.26 | $-0.18 | $-0.89 | $-1.44 | $-1.21 | ||
| Diluted EPS | $-0.85 | $2.02 | $-0.11 | $-0.64 | $7.54 | $1.21 | $-0.18 | $-0.89 | $-1.44 | $-1.64 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | $-0.64 | $1.35 | $1.21 | $-0.18 | $-0.89 | $-1.44 | $-1.21 | ||
| OTHER METRICS | ||||||||||||
| Acquisition Expense | -- | -- | -- | -- | -- | $34.7M | -- | -- | -- | -- | ||
| Basic Discontinuous Operations | -- | -- | -- | -- | $8.18 | -- | -- | -- | -- | $-0.43 | ||
| Diluted Discontinuous Operations | -- | -- | -- | -- | $6.19 | -- | -- | -- | -- | $-0.43 | ||
| Gain On Sale Of Business | -- | -- | -- | -- | $287.1M | -- | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | $6.5M | $17.0M | -- | -- | $554.0K | $1.4M | $537.0K | -- | -- | -- | ||
| Net Income Discontinuous Operations | -- | -- | -- | $-1.4M | $287.9M | -- | -- | -- | $-27.0M | $-15.5M | ||
| Other Gain Loss From Disposition Of Discontinued Operations | -- | -- | -- | $-1.4M | $287.9M | -- | -- | -- | $-27.0M | $-15.5M | ||
| Other Gand A | $-8.9M | $-7.5M | $-8.1M | $47.6M | $50.0M | $52.4M | $50.9M | $48.5M | $38.1M | $35.1M | ||
| Other Write Off | -- | -- | -- | -- | -- | -- | $378.0K | -- | -- | -- | ||
| Rent And Landing Fees | $-8.9M | $-7.5M | $-8.1M | -- | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $83.5M | $81.8M | $72.6M | -- | -- | -- | -- | -- | -- | -- | ||
| Restruct | $4.2M | $13.4M | -- | $9.2M | -- | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | MX | $6.38 | +15.6% | 5.62M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get MagnaChip Semiconductor Corporation Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW