Free Trial

Cohu (COHU) Financials

Cohu logo
$14.32 -0.07 (-0.49%)
As of 04/14/2025 04:00 PM Eastern
Annual Income Statements for Cohu

Annual Income Statements for Cohu

This table shows Cohu's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024
Net Income / (Loss) Attributable to Common Shareholders
97 28 -70
Consolidated Net Income / (Loss)
97 28 -70
Net Income / (Loss) Continuing Operations
97 28 -70
Total Pre-Tax Income
127 46 -65
Total Operating Income
126 43 -72
Total Gross Profit
383 303 180
Total Revenue
813 636 402
Operating Revenue
813 636 402
Total Cost of Revenue
429 333 221
Operating Cost of Revenue
429 333 221
Total Operating Expenses
258 260 252
Selling, General & Admin Expense
131 132 128
Research & Development Expense
93 89 85
Amortization Expense
33 36 39
Restructuring Charge
0.61 2.42 0.04
Total Other Income / (Expense), net
1.16 2.54 6.72
Interest Expense
4.49 3.75 0.86
Interest & Investment Income
4.01 12 9.98
Other Income / (Expense), net
1.64 -5.21 -2.40
Income Tax Expense
30 18 4.87
Basic Earnings per Share
$2.01 $0.59 ($1.49)
Weighted Average Basic Shares Outstanding
48.18M 47.49M 46.91M
Diluted Earnings per Share
$1.98 $0.59 ($1.49)
Weighted Average Diluted Shares Outstanding
48.80M 48.03M 46.91M
Weighted Average Basic & Diluted Shares Outstanding
47.28M 47.08M 46.71M

Quarterly Income Statements for Cohu

This table shows Cohu's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Income / (Loss) Attributable to Common Shareholders
25 22 16 11 3.92 -2.03 -15 -16 -18 -21
Consolidated Net Income / (Loss)
25 22 16 11 3.92 -2.03 -15 -16 -18 -21
Net Income / (Loss) Continuing Operations
25 22 16 11 3.92 -2.03 -15 -16 -18 -21
Total Pre-Tax Income
35 26 21 17 8.64 -0.50 -16 -14 -15 -19
Total Operating Income
34 27 20 16 7.40 0.33 -18 -16 -16 -22
Total Gross Profit
98 93 86 80 71 65 49 47 45 39
Total Revenue
207 191 179 169 151 137 108 105 95 94
Operating Revenue
207 191 179 169 151 137 108 105 95 94
Total Cost of Revenue
109 98 93 89 80 72 58 58 51 55
Operating Cost of Revenue
109 98 93 89 80 72 58 58 51 55
Total Operating Expenses
64 66 66 65 63 65 67 63 60 61
Selling, General & Admin Expense
33 35 34 33 32 33 35 32 30 31
Research & Development Expense
23 23 23 22 21 22 22 21 20 21
Amortization Expense
8.21 8.10 8.75 9.01 8.86 9.74 9.80 9.75 9.79 9.75
Restructuring Charge
0.02 0.01 0.89 0.42 0.74 0.38 0.01 0.01 0.01 0.01
Total Other Income / (Expense), net
1.37 -1.13 0.78 1.36 1.23 -0.83 1.64 1.82 0.94 2.32
Interest Expense
1.11 1.25 1.50 0.73 0.77 0.75 0.53 0.14 0.09 0.10
Interest & Investment Income
1.13 2.46 2.72 2.73 3.21 2.85 2.71 2.33 2.61 2.33
Other Income / (Expense), net
1.34 -2.34 -0.44 -0.65 -1.20 -2.92 -0.54 -0.37 -1.58 0.10
Income Tax Expense
10 4.48 4.97 6.44 4.72 1.53 -1.70 1.29 3.23 2.06
Basic Earnings per Share
$0.52 $0.46 $0.33 $0.22 $0.08 ($0.04) ($0.31) ($0.34) ($0.39) ($0.45)
Weighted Average Basic Shares Outstanding
47.98M 48.18M 47.34M 47.62M 47.62M 47.49M 47.13M 46.97M 46.82M 46.91M
Diluted Earnings per Share
$0.51 $0.44 $0.33 $0.22 $0.08 ($0.04) ($0.31) ($0.34) ($0.39) ($0.45)
Weighted Average Diluted Shares Outstanding
48.53M 48.80M 48.17M 48.03M 48.11M 48.03M 47.13M 46.97M 46.82M 46.91M
Weighted Average Basic & Diluted Shares Outstanding
47.63M 47.28M 47.53M 47.60M 47.51M 47.08M 47.09M 46.92M 46.61M 46.71M

Annual Cash Flow Statements for Cohu

This table details how cash moves in and out of Cohu's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024
Net Change in Cash & Equivalents
-48 3.18 -39
Net Cash From Operating Activities
113 101 2.78
Net Cash From Continuing Operating Activities
113 101 2.78
Net Income / (Loss) Continuing Operations
97 28 -70
Consolidated Net Income / (Loss)
97 28 -70
Depreciation Expense
46 50 52
Amortization Expense
1.52 1.58 1.59
Non-Cash Adjustments To Reconcile Net Income
20 30 31
Changes in Operating Assets and Liabilities, net
-51 -8.35 -13
Net Cash From Investing Activities
-68 -30 22
Net Cash From Continuing Investing Activities
-68 -30 22
Purchase of Property, Plant & Equipment
-15 -16 -11
Acquisitions
0.00 -70 0.00
Purchase of Investments
-209 -97 -82
Sale of Property, Plant & Equipment
0.35 0.22 0.11
Sale and/or Maturity of Investments
155 153 114
Net Cash From Financing Activities
-91 -68 -59
Net Cash From Continuing Financing Activities
-91 -68 -59
Repayment of Debt
-38 -39 -31
Repurchase of Common Equity
-51 -24 -27
Other Financing Activities, net
-2.12 -5.71 -0.73
Other Net Changes in Cash
- 0.06 -4.78
Cash Interest Paid
3.44 3.42 0.80
Cash Income Taxes Paid
23 44 25

Quarterly Cash Flow Statements for Cohu

This table details how cash moves in and out of Cohu's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Change in Cash & Equivalents
-48 9.94 -16 49 18 -48 -54 12 -14 17
Net Cash From Operating Activities
39 28 16 53 29 2.70 -14 1.10 17 -1.72
Net Cash From Continuing Operating Activities
39 28 16 53 29 2.70 -14 1.10 17 -1.72
Net Income / (Loss) Continuing Operations
25 22 16 11 3.92 -2.03 -15 -16 -18 -21
Consolidated Net Income / (Loss)
25 22 16 11 3.92 -2.03 -15 -16 -18 -21
Depreciation Expense
11 11 12 12 12 13 13 13 13 13
Amortization Expense
0.13 0.25 0.46 0.41 0.34 0.37 0.40 0.44 0.48 0.27
Non-Cash Adjustments To Reconcile Net Income
7.12 0.74 7.45 7.71 7.70 7.47 7.48 9.20 6.89 7.69
Changes in Operating Assets and Liabilities, net
-4.09 -6.42 -19 22 5.01 -16 -20 -5.94 15 -1.27
Net Cash From Investing Activities
-54 -9.55 14 -1.53 -0.50 -42 6.82 19 -22 18
Net Cash From Continuing Investing Activities
-54 -9.55 14 -1.53 -0.50 -42 6.82 19 -22 18
Purchase of Property, Plant & Equipment
-4.98 -4.07 -5.08 -3.07 -4.01 -3.91 -3.33 -2.02 -2.25 -3.04
Purchase of Investments
-82 -54 -17 -27 -30 -24 -22 -4.56 -39 -16
Sale of Property, Plant & Equipment
0.21 0.05 0.12 0.07 - 0.02 0.00 0.06 0.04 0.02
Sale and/or Maturity of Investments
32 49 63 28 33 29 32 26 19 37
Net Cash From Financing Activities
-30 -12 -47 -2.64 -6.00 -12 -44 -7.26 -8.21 0.86
Net Cash From Continuing Financing Activities
-30 -12 -47 -2.64 -6.00 -12 -44 -7.26 -8.21 0.86
Repayment of Debt
-12 -1.29 -35 -1.17 -1.01 -1.32 -30 -0.61 -0.13 -0.97
Repurchase of Common Equity
-18 -13 -3.48 -2.70 -4.68 -13 -11 -8.19 -8.07 -0.03
Other Financing Activities, net
-0.04 -2.00 -0.02 -0.02 -0.01 -5.66 -0.01 -0.00 -0.01 -0.71
Cash Interest Paid
0.80 1.18 1.78 0.67 0.25 0.72 0.74 0.02 0.02 0.03
Cash Income Taxes Paid
5.43 6.93 3.76 5.44 5.21 30 6.10 7.16 6.52 5.14

Annual Balance Sheets for Cohu

This table presents Cohu's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024
Total Assets
1,227 1,150 999
Total Current Assets
765 639 534
Cash & Equivalents
242 246 206
Short-Term Investments
143 90 56
Accounts Receivable
176 125 92
Inventories, net
170 156 142
Prepaid Expenses
24 18 19
Other Current Assets
8.97 5.01 19
Plant, Property, & Equipment, net
65 69 75
Total Noncurrent Assets
398 442 390
Goodwill
214 242 235
Intangible Assets
140 152 111
Other Noncurrent Operating Assets
44 49 45
Total Liabilities & Shareholders' Equity
1,227 1,150 999
Total Liabilities
299 200 143
Total Current Liabilities
161 103 85
Short-Term Debt
6.31 6.32 1.75
Accounts Payable
52 34 31
Accrued Expenses
23 19 24
Current Deferred Revenue
6.89 4.75 2.76
Current Deferred & Payable Income Tax Liabilities
27 4.02 2.39
Current Employee Benefit Liabilities
38 32 20
Other Current Liabilities
8.02 3.59 3.59
Total Noncurrent Liabilities
138 97 57
Long-Term Debt
73 34 7.05
Noncurrent Deferred Revenue
6.49 7.07 5.69
Noncurrent Deferred & Payable Income Tax Liabilities
21 23 19
Noncurrent Employee Benefit Liabilities
10 11 8.48
Other Noncurrent Operating Liabilities
27 21 17
Total Equity & Noncontrolling Interests
929 950 857
Total Preferred & Common Equity
929 950 857
Preferred Stock
0.00 0.00 0.00
Total Common Equity
929 950 857
Common Stock
736 736 747
Retained Earnings
290 319 249
Treasury Stock
-58 -69 -88
Accumulated Other Comprehensive Income / (Loss)
-40 -35 -51

Quarterly Balance Sheets for Cohu

This table presents Cohu's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024
Total Assets
1,198 1,188 1,188 1,168 1,074 1,039 1,032
Total Current Assets
749 709 722 719 573 546 542
Cash & Equivalents
232 227 275 293 191 203 189
Short-Term Investments
137 98 97 94 80 59 80
Accounts Receivable
188 176 144 130 116 103 92
Inventories, net
165 176 174 167 152 146 144
Prepaid Expenses
24 32 29 31 24 20 20
Other Current Assets
1.97 0.59 2.83 2.72 10 15 17
Plant, Property, & Equipment, net
62 67 67 67 76 75 77
Total Noncurrent Assets
387 411 399 382 425 418 413
Goodwill
203 224 224 221 238 237 243
Intangible Assets
143 144 135 125 141 131 123
Other Noncurrent Operating Assets
41 43 40 37 46 50 48
Total Liabilities & Shareholders' Equity
1,198 1,188 1,188 1,168 1,074 1,039 1,032
Total Liabilities
316 249 235 221 159 143 148
Total Current Liabilities
171 145 138 128 91 79 85
Short-Term Debt
6.03 6.42 6.26 6.17 2.80 2.38 2.61
Accounts Payable
70 55 46 37 30 22 23
Accrued Expenses
21 21 19 20 25 25 27
Current Deferred Revenue
8.91 13 11 6.74 4.59 2.80 2.10
Current Deferred & Payable Income Tax Liabilities
15 18 24 23 2.46 2.77 1.92
Current Employee Benefit Liabilities
40 27 28 32 23 21 24
Other Current Liabilities
9.80 5.74 4.07 4.54 3.02 3.33 4.05
Total Noncurrent Liabilities
145 104 96 93 68 64 63
Long-Term Debt
73 38 36 35 8.02 7.59 7.91
Noncurrent Deferred Revenue
5.01 7.18 6.41 6.30 5.31 5.37 4.95
Noncurrent Deferred & Payable Income Tax Liabilities
23 23 22 22 23 22 22
Noncurrent Employee Benefit Liabilities
17 10 8.28 7.94 11 10 11
Other Noncurrent Operating Liabilities
27 25 24 21 21 19 18
Total Equity & Noncontrolling Interests
882 939 953 946 915 896 885
Total Preferred & Common Equity
882 939 953 946 915 896 885
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
882 939 953 946 915 896 885
Common Stock
731 720 726 729 728 735 740
Retained Earnings
269 306 317 321 304 288 270
Treasury Stock
-45 -51 -52 -56 -73 -80 -88
Accumulated Other Comprehensive Income / (Loss)
-72 -37 -37 -47 -44 -47 -38

Annual Metrics and Ratios for Cohu

This table displays calculated financial ratios and metrics derived from Cohu's official financial filings.

Metric 2022 2023 2024
Growth Metrics
- - -
Revenue Growth
-8.39% -21.71% -36.86%
EBITDA Growth
-30.88% -48.84% -122.36%
EBIT Growth
-37.01% -70.07% -294.58%
NOPAT Growth
-45.26% -72.29% -288.65%
Net Income Growth
-42.12% -70.93% -347.97%
EPS Growth
-42.61% -70.20% -352.54%
Operating Cash Flow Growth
15.26% -10.09% -97.26%
Free Cash Flow Firm Growth
-56.66% -106.66% 121.26%
Invested Capital Growth
0.30% 5.28% -7.86%
Revenue Q/Q Growth
-0.09% -7.81% -9.69%
EBITDA Q/Q Growth
5.12% -22.28% -2,426.68%
EBIT Q/Q Growth
5.49% -41.93% -34.36%
NOPAT Q/Q Growth
1.59% -47.03% -44.18%
Net Income Q/Q Growth
0.77% -45.66% -38.29%
EPS Q/Q Growth
0.00% -44.86% -37.96%
Operating Cash Flow Q/Q Growth
-0.22% -19.68% -61.40%
Free Cash Flow Firm Q/Q Growth
-26.78% -115.06% 102.20%
Invested Capital Q/Q Growth
5.21% 9.18% -3.55%
Profitability Metrics
- - -
Gross Margin
47.16% 47.60% 44.87%
EBITDA Margin
21.50% 14.05% -4.97%
Operating Margin
15.45% 6.80% -17.84%
EBIT Margin
15.65% 5.98% -18.43%
Profit (Net Income) Margin
11.92% 4.42% -17.38%
Tax Burden Percent
76.43% 61.45% 107.50%
Interest Burden Percent
99.63% 120.37% 87.69%
Effective Tax Rate
23.57% 38.55% 0.00%
Return on Invested Capital (ROIC)
15.45% 4.16% -7.97%
ROIC Less NNEP Spread (ROIC-NNEP)
15.13% 3.64% -0.80%
Return on Net Nonoperating Assets (RNNOA)
-4.75% -1.17% 0.24%
Return on Equity (ROE)
10.69% 3.00% -7.73%
Cash Return on Invested Capital (CROIC)
15.15% -0.98% 0.21%
Operating Return on Assets (OROA)
10.23% 3.20% -6.89%
Return on Assets (ROA)
7.79% 2.37% -6.50%
Return on Common Equity (ROCE)
10.69% 3.00% -7.73%
Return on Equity Simple (ROE_SIMPLE)
10.43% 2.96% -8.15%
Net Operating Profit after Tax (NOPAT)
96 27 -50
NOPAT Margin
11.81% 4.18% -12.49%
Net Nonoperating Expense Percent (NNEP)
0.31% 0.52% -7.17%
Return On Investment Capital (ROIC_SIMPLE)
9.52% 2.68% -5.80%
Cost of Revenue to Revenue
52.84% 52.40% 55.13%
SG&A Expenses to Revenue
16.17% 20.78% 31.87%
R&D to Revenue
11.39% 13.92% 21.11%
Operating Expenses to Revenue
31.71% 40.80% 62.71%
Earnings before Interest and Taxes (EBIT)
127 38 -74
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
175 89 -20
Valuation Ratios
- - -
Price to Book Value (P/BV)
1.64 1.77 1.46
Price to Tangible Book Value (P/TBV)
2.65 3.02 2.44
Price to Revenue (P/Rev)
1.88 2.64 3.11
Price to Earnings (P/E)
15.76 59.71 0.00
Dividend Yield
0.00% 0.00% 0.00%
Earnings Yield
6.34% 1.67% 0.00%
Enterprise Value to Invested Capital (EV/IC)
1.96 2.12 1.65
Enterprise Value to Revenue (EV/Rev)
1.50 2.18 2.48
Enterprise Value to EBITDA (EV/EBITDA)
6.98 15.51 0.00
Enterprise Value to EBIT (EV/EBIT)
9.59 36.42 0.00
Enterprise Value to NOPAT (EV/NOPAT)
12.71 52.12 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
10.81 13.66 359.02
Enterprise Value to Free Cash Flow (EV/FCFF)
12.96 0.00 748.54
Leverage & Solvency
- - -
Debt to Equity
0.09 0.04 0.01
Long-Term Debt to Equity
0.08 0.04 0.01
Financial Leverage
-0.31 -0.32 -0.30
Leverage Ratio
1.37 1.27 1.19
Compound Leverage Factor
1.37 1.52 1.04
Debt to Total Capital
7.84% 4.10% 1.02%
Short-Term Debt to Total Capital
0.63% 0.64% 0.20%
Long-Term Debt to Total Capital
7.21% 3.46% 0.81%
Preferred Equity to Total Capital
0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00%
Common Equity to Total Capital
92.16% 95.90% 98.98%
Debt to EBITDA
0.45 0.45 -0.44
Net Debt to EBITDA
-1.75 -3.30 12.67
Long-Term Debt to EBITDA
0.42 0.38 -0.35
Debt to NOPAT
0.82 1.53 -0.18
Net Debt to NOPAT
-3.20 -11.10 5.05
Long-Term Debt to NOPAT
0.76 1.29 -0.14
Altman Z-Score
4.99 6.65 6.31
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00%
Liquidity Ratios
- - -
Current Ratio
4.75 6.18 6.27
Quick Ratio
3.49 4.45 4.15
Cash Flow Metrics
- - -
Free Cash Flow to Firm (FCFF)
94 -6.27 1.33
Operating Cash Flow to CapEx
782.62% 640.71% 26.39%
Free Cash Flow to Firm to Interest Expense
20.96 -1.67 1.55
Operating Cash Flow to Interest Expense
25.14 27.05 3.23
Operating Cash Flow Less CapEx to Interest Expense
21.93 22.83 -9.02
Efficiency Ratios
- - -
Asset Turnover
0.65 0.54 0.37
Accounts Receivable Turnover
4.41 4.23 3.72
Inventory Turnover
2.59 2.05 1.49
Fixed Asset Turnover
12.60 9.49 5.59
Accounts Payable Turnover
6.27 7.81 6.90
Days Sales Outstanding (DSO)
82.86 86.26 98.22
Days Inventory Outstanding (DIO)
140.75 178.38 245.26
Days Payable Outstanding (DPO)
58.22 46.72 52.86
Cash Conversion Cycle (CCC)
165.39 217.93 290.62
Capital & Investment Metrics
- - -
Invested Capital
622 655 604
Invested Capital Turnover
1.31 1.00 0.64
Increase / (Decrease) in Invested Capital
1.85 33 -52
Enterprise Value (EV)
1,220 1,386 997
Market Capitalization
1,527 1,681 1,251
Book Value per Share
$19.50 $20.00 $18.38
Tangible Book Value per Share
$12.08 $11.72 $10.97
Total Capital
1,008 991 866
Total Debt
79 41 8.80
Total Long-Term Debt
73 34 7.05
Net Debt
-307 -295 -253
Capital Expenditures (CapEx)
14 16 11
Debt-free, Cash-free Net Working Capital (DFCFNWC)
225 206 189
Debt-free Net Working Capital (DFNWC)
610 542 451
Net Working Capital (NWC)
604 535 449
Net Nonoperating Expense (NNE)
-0.89 -1.56 20
Net Nonoperating Obligations (NNO)
-307 -295 -253
Total Depreciation and Amortization (D&A)
48 51 54
Debt-free, Cash-free Net Working Capital to Revenue
27.65% 32.38% 46.99%
Debt-free Net Working Capital to Revenue
75.09% 85.13% 112.22%
Net Working Capital to Revenue
74.31% 84.14% 111.78%
Earnings Adjustments
- - -
Adjusted Basic Earnings per Share
$2.01 $0.59 ($1.49)
Adjusted Weighted Average Basic Shares Outstanding
48.18M 47.49M 46.91M
Adjusted Diluted Earnings per Share
$1.98 $0.59 ($1.49)
Adjusted Weighted Average Diluted Shares Outstanding
48.80M 48.03M 46.91M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
47.28M 47.08M 46.71M
Normalized Net Operating Profit after Tax (NOPAT)
96 28 -50
Normalized NOPAT Margin
11.86% 4.41% -12.48%
Pre Tax Income Margin
15.59% 7.20% -16.16%
Debt Service Ratios
- - -
EBIT to Interest Expense
28.33 10.15 -86.22
NOPAT to Interest Expense
21.38 7.09 -58.40
EBIT Less CapEx to Interest Expense
25.12 5.93 -98.48
NOPAT Less CapEx to Interest Expense
18.16 2.87 -70.66
Payout Ratios
- - -
Dividend Payout Ratio
0.00% 0.00% 0.00%
Augmented Payout Ratio
52.37% 83.96% -38.65%

Quarterly Metrics and Ratios for Cohu

This table displays calculated financial ratios and metrics derived from Cohu's official financial filings.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Growth Metrics
- - - - - - - - - -
Revenue Growth
-8.16% -0.39% -9.30% -22.24% -27.04% -28.19% -40.00% -38.02% -36.78% -31.41%
EBITDA Growth
1.50% 30.39% -22.12% -44.97% -59.85% -70.19% -115.30% -111.05% -119.82% -176.33%
EBIT Growth
4.05% 36.20% -32.60% -60.91% -82.31% -110.40% -195.25% -211.04% -379.72% -731.24%
NOPAT Growth
-6.99% 6.35% -29.60% -65.46% -85.97% -98.96% -183.36% -217.16% -428.95% -6,575.15%
Net Income Growth
4.84% 3.54% -27.28% -63.21% -84.27% -109.38% -193.31% -248.99% -561.20% -953.16%
EPS Growth
6.25% 0.00% -25.00% -62.71% -84.31% -109.09% -193.94% -254.55% -587.50% -1,025.00%
Operating Cash Flow Growth
14.84% -0.88% 727.98% 21.31% -26.22% -90.20% -184.71% -97.94% -40.41% -163.57%
Free Cash Flow Firm Growth
32.99% -67.14% -110.89% -91.16% -109.04% -257.51% -28.04% -911.07% -602.58% 211.45%
Invested Capital Growth
-5.45% 0.30% 3.45% 0.95% 1.45% 5.28% -0.57% 3.20% 4.30% -7.86%
Revenue Q/Q Growth
-4.85% -7.54% -6.14% -5.83% -10.73% -9.00% -21.58% -2.71% -8.94% -1.28%
EBITDA Q/Q Growth
-7.66% -21.69% -12.40% -13.11% -32.64% -41.85% -144.96% 37.23% -20.80% -123.90%
EBIT Q/Q Growth
-8.73% -28.96% -21.94% -22.76% -58.69% -141.76% -614.83% 9.95% -4.05% -24.10%
NOPAT Q/Q Growth
-15.19% -5.63% -33.12% -35.47% -65.54% -93.03% -5,481.14% 9.31% 3.25% -37.15%
Net Income Q/Q Growth
-13.51% -13.08% -27.48% -32.52% -63.01% -151.80% -621.65% -7.75% -14.50% -18.29%
EPS Q/Q Growth
-13.56% -13.73% -25.00% -33.33% -63.64% -150.00% -675.00% -9.68% -14.71% -15.38%
Operating Cash Flow Q/Q Growth
-9.84% -30.21% -40.20% 222.38% -45.17% -90.73% -616.99% 107.85% 1,484.22% -109.89%
Free Cash Flow Firm Q/Q Growth
32.43% -64.28% -133.26% 156.20% -235.39% -522.45% 72.97% -256.03% -17.28% 198.74%
Invested Capital Q/Q Growth
-4.29% 5.21% 5.85% -5.29% -3.81% 9.18% -0.04% -1.69% -2.79% -3.55%
Profitability Metrics
- - - - - - - - - -
Gross Margin
47.45% 48.74% 48.07% 47.56% 47.01% 47.67% 45.76% 44.82% 46.84% 41.93%
EBITDA Margin
22.56% 19.11% 17.83% 16.45% 12.41% 7.93% -4.55% -2.93% -3.89% -8.83%
Operating Margin
16.31% 14.26% 11.08% 9.27% 4.91% 0.24% -16.70% -15.57% -16.54% -22.98%
EBIT Margin
16.96% 13.03% 10.84% 8.89% 4.11% -1.89% -17.20% -15.92% -18.20% -22.87%
Profit (Net Income) Margin
12.04% 11.32% 8.74% 6.27% 2.60% -1.48% -13.60% -15.06% -18.94% -22.69%
Tax Burden Percent
70.94% 82.83% 75.93% 62.19% 45.33% 408.05% 89.59% 108.88% 121.79% 110.65%
Interest Burden Percent
100.07% 104.87% 106.28% 113.35% 139.25% 19.19% 88.23% 86.87% 85.46% 89.66%
Effective Tax Rate
29.06% 17.17% 24.07% 37.81% 54.67% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
15.47% 15.45% 10.32% 6.93% 2.58% 0.17% -10.05% -8.60% -8.40% -10.27%
ROIC Less NNEP Spread (ROIC-NNEP)
15.11% 15.78% 10.10% 6.65% 2.40% 0.92% -9.29% -7.10% -6.08% -8.00%
Return on Net Nonoperating Assets (RNNOA)
-4.62% -4.95% -2.93% -2.18% -0.84% -0.30% 2.71% 2.24% 2.01% 2.43%
Return on Equity (ROE)
10.84% 10.49% 7.39% 4.75% 1.74% -0.13% -7.34% -6.37% -6.39% -7.84%
Cash Return on Invested Capital (CROIC)
21.12% 15.15% 10.44% 10.50% 6.98% -0.98% 0.37% -6.08% -9.88% 0.21%
Operating Return on Assets (OROA)
11.17% 8.52% 7.08% 5.46% 2.40% -1.01% -8.59% -7.15% -7.36% -8.55%
Return on Assets (ROA)
7.93% 7.40% 5.72% 3.85% 1.52% -0.79% -6.79% -6.77% -7.66% -8.48%
Return on Common Equity (ROCE)
10.84% 10.49% 7.39% 4.75% 1.74% -0.13% -7.34% -6.37% -6.39% -7.84%
Return on Equity Simple (ROE_SIMPLE)
10.90% 0.00% 9.69% 7.63% 5.48% 0.00% -0.24% -3.18% -5.71% 0.00%
Net Operating Profit after Tax (NOPAT)
24 23 15 9.74 3.36 0.23 -13 -11 -11 -15
NOPAT Margin
11.57% 11.81% 8.41% 5.77% 2.23% 0.17% -11.69% -10.90% -11.58% -16.08%
Net Nonoperating Expense Percent (NNEP)
0.36% -0.33% 0.22% 0.28% 0.18% -0.75% -0.76% -1.50% -2.32% -2.27%
Return On Investment Capital (ROIC_SIMPLE)
- 2.24% - - - 0.02% - - - -1.75%
Cost of Revenue to Revenue
52.55% 51.26% 51.93% 52.44% 52.99% 52.33% 54.24% 55.18% 53.16% 58.07%
SG&A Expenses to Revenue
15.85% 18.24% 19.06% 19.42% 21.50% 23.94% 32.60% 30.68% 31.78% 32.45%
R&D to Revenue
11.31% 12.01% 12.55% 13.30% 14.24% 16.12% 20.76% 20.38% 21.32% 22.09%
Operating Expenses to Revenue
31.14% 34.49% 36.99% 38.29% 42.10% 47.42% 62.47% 60.38% 63.38% 64.91%
Earnings before Interest and Taxes (EBIT)
35 25 19 15 6.20 -2.59 -19 -17 -17 -22
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
47 37 32 28 19 11 -4.89 -3.07 -3.71 -8.31
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
1.42 1.64 1.93 2.07 1.73 1.77 1.73 1.74 1.38 1.46
Price to Tangible Book Value (P/TBV)
2.34 2.65 3.18 3.33 2.73 3.02 2.95 2.95 2.35 2.44
Price to Revenue (P/Rev)
1.54 1.88 2.29 2.65 2.38 2.64 2.80 3.11 2.74 3.11
Price to Earnings (P/E)
13.06 15.76 19.96 27.14 31.64 59.71 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
7.66% 6.34% 5.01% 3.68% 3.16% 1.67% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
1.63 1.96 2.33 2.64 2.16 2.12 2.02 2.03 1.53 1.65
Enterprise Value to Revenue (EV/Rev)
1.19 1.50 1.93 2.21 1.87 2.18 2.34 2.61 2.16 2.48
Enterprise Value to EBITDA (EV/EBITDA)
5.81 6.98 9.27 11.52 11.24 15.51 25.19 60.35 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
8.00 9.59 13.03 17.43 19.73 36.42 11,811.17 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
10.22 12.71 17.13 23.17 25.76 52.12 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
8.53 10.81 12.05 12.04 10.24 13.66 18.63 68.84 133.25 359.02
Enterprise Value to Free Cash Flow (EV/FCFF)
7.51 12.96 22.70 25.26 31.08 0.00 543.90 0.00 0.00 748.54
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.09 0.09 0.05 0.04 0.04 0.04 0.01 0.01 0.01 0.01
Long-Term Debt to Equity
0.08 0.08 0.04 0.04 0.04 0.04 0.01 0.01 0.01 0.01
Financial Leverage
-0.31 -0.31 -0.29 -0.33 -0.35 -0.32 -0.29 -0.31 -0.33 -0.30
Leverage Ratio
1.41 1.37 1.33 1.31 1.29 1.27 1.22 1.20 1.20 1.19
Compound Leverage Factor
1.41 1.44 1.42 1.49 1.80 0.24 1.08 1.05 1.03 1.07
Debt to Total Capital
8.22% 7.84% 4.49% 4.29% 4.19% 4.10% 1.17% 1.10% 1.18% 1.02%
Short-Term Debt to Total Capital
0.63% 0.63% 0.65% 0.63% 0.63% 0.64% 0.30% 0.26% 0.29% 0.20%
Long-Term Debt to Total Capital
7.60% 7.21% 3.84% 3.66% 3.56% 3.46% 0.87% 0.84% 0.88% 0.81%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
91.78% 92.16% 95.51% 95.71% 95.81% 95.90% 98.83% 98.90% 98.82% 98.98%
Debt to EBITDA
0.48 0.45 0.27 0.30 0.36 0.45 0.21 0.46 -13.30 -0.44
Net Debt to EBITDA
-1.75 -1.75 -1.69 -2.31 -3.01 -3.30 -4.96 -11.66 327.08 12.67
Long-Term Debt to EBITDA
0.44 0.42 0.23 0.26 0.31 0.38 0.15 0.35 -10.01 -0.35
Debt to NOPAT
0.84 0.82 0.49 0.60 0.82 1.53 -8.14 -0.54 -0.30 -0.18
Net Debt to NOPAT
-3.07 -3.20 -3.13 -4.64 -6.90 -11.10 195.88 13.59 7.44 5.05
Long-Term Debt to NOPAT
0.77 0.76 0.42 0.51 0.70 1.29 -6.03 -0.41 -0.23 -0.14
Altman Z-Score
4.05 4.72 6.03 6.68 6.04 6.53 7.37 7.90 6.22 6.48
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
4.39 4.75 4.89 5.22 5.59 6.18 6.29 6.95 6.38 6.27
Quick Ratio
3.27 3.49 3.45 3.73 4.03 4.45 4.25 4.65 4.25 4.15
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
58 21 -6.89 3.87 -5.24 -33 -8.82 -31 -37 36
Operating Cash Flow to CapEx
829.05% 686.23% 332.69% 1,776.24% 727.02% 69.58% -419.72% 55.95% 783.18% -56.78%
Free Cash Flow to Firm to Interest Expense
52.33 16.58 -4.60 5.32 -6.78 -43.27 -16.64 -218.04 -428.20 367.28
Operating Cash Flow to Interest Expense
35.65 22.07 11.01 73.10 37.70 3.58 -26.35 7.61 201.90 -17.34
Operating Cash Flow Less CapEx to Interest Expense
31.35 18.85 7.70 68.99 32.51 -1.57 -32.62 -5.99 176.12 -47.89
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.66 0.65 0.65 0.61 0.58 0.54 0.50 0.45 0.40 0.37
Accounts Receivable Turnover
4.19 4.41 4.11 4.18 4.33 4.23 3.86 4.05 4.00 3.72
Inventory Turnover
2.72 2.59 2.47 2.31 2.17 2.05 1.82 1.68 1.54 1.49
Fixed Asset Turnover
12.82 12.60 12.12 11.59 10.75 9.49 7.86 7.07 6.21 5.59
Accounts Payable Turnover
5.62 6.27 5.93 6.13 6.75 7.81 7.05 7.96 7.91 6.90
Days Sales Outstanding (DSO)
87.21 82.86 88.91 87.34 84.26 86.26 94.47 90.15 91.22 98.22
Days Inventory Outstanding (DIO)
134.19 140.75 147.65 158.11 168.45 178.38 200.29 217.90 237.68 245.26
Days Payable Outstanding (DPO)
64.94 58.22 61.51 59.52 54.07 46.72 51.74 45.86 46.17 52.86
Cash Conversion Cycle (CCC)
156.46 165.39 175.04 185.94 198.64 217.93 243.02 262.19 282.73 290.62
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
591 622 659 624 600 655 655 644 626 604
Invested Capital Turnover
1.34 1.31 1.23 1.20 1.16 1.00 0.86 0.79 0.73 0.64
Increase / (Decrease) in Invested Capital
-34 1.85 22 5.87 8.60 33 -3.76 20 26 -52
Enterprise Value (EV)
965 1,220 1,535 1,646 1,293 1,386 1,323 1,306 959 997
Market Capitalization
1,255 1,527 1,815 1,975 1,639 1,681 1,583 1,559 1,218 1,251
Book Value per Share
$18.28 $19.50 $19.85 $20.06 $19.88 $20.00 $19.42 $19.03 $18.85 $18.38
Tangible Book Value per Share
$11.12 $12.08 $12.08 $12.49 $12.62 $11.72 $11.37 $11.21 $11.06 $10.97
Total Capital
961 1,008 983 996 988 991 926 906 895 866
Total Debt
79 79 44 43 41 41 11 9.97 11 8.80
Total Long-Term Debt
73 73 38 36 35 34 8.02 7.59 7.91 7.05
Net Debt
-290 -307 -280 -330 -346 -295 -260 -252 -259 -253
Capital Expenditures (CapEx)
4.76 4.02 4.96 2.99 4.01 3.88 3.33 1.96 2.22 3.02
Debt-free, Cash-free Net Working Capital (DFCFNWC)
215 225 247 218 209 206 213 208 191 189
Debt-free Net Working Capital (DFNWC)
585 610 571 590 596 542 485 470 460 451
Net Working Capital (NWC)
579 604 564 584 590 535 482 468 457 449
Net Nonoperating Expense (NNE)
-0.97 0.94 -0.59 -0.85 -0.56 2.26 2.05 4.36 7.02 6.22
Net Nonoperating Obligations (NNO)
-290 -307 -280 -330 -346 -295 -260 -252 -259 -253
Total Depreciation and Amortization (D&A)
12 12 13 13 13 13 14 14 14 13
Debt-free, Cash-free Net Working Capital to Revenue
26.46% 27.65% 31.04% 29.20% 30.24% 32.38% 37.78% 41.48% 42.90% 46.99%
Debt-free Net Working Capital to Revenue
71.86% 75.09% 71.87% 79.10% 86.39% 85.13% 85.84% 93.92% 103.42% 112.22%
Net Working Capital to Revenue
71.12% 74.31% 71.06% 78.26% 85.50% 84.14% 85.34% 93.45% 102.83% 111.78%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$0.52 $0.46 $0.33 $0.22 $0.08 ($0.04) ($0.31) ($0.34) ($0.39) ($0.45)
Adjusted Weighted Average Basic Shares Outstanding
47.98M 48.18M 47.34M 47.62M 47.62M 47.49M 47.13M 46.97M 46.82M 46.91M
Adjusted Diluted Earnings per Share
$0.51 $0.44 $0.33 $0.22 $0.08 ($0.04) ($0.31) ($0.34) ($0.39) ($0.45)
Adjusted Weighted Average Diluted Shares Outstanding
48.53M 48.80M 48.17M 48.03M 48.11M 48.03M 47.13M 46.97M 46.82M 46.91M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
47.63M 47.28M 47.53M 47.60M 47.51M 47.08M 47.09M 46.92M 46.61M 46.71M
Normalized Net Operating Profit after Tax (NOPAT)
24 23 16 10.00 5.70 0.50 -13 -11 -11 -15
Normalized NOPAT Margin
11.57% 11.81% 8.79% 5.92% 3.78% 0.36% -11.69% -10.89% -11.57% -16.08%
Pre Tax Income Margin
16.97% 13.66% 11.52% 10.08% 5.73% -0.36% -15.18% -13.83% -15.55% -20.51%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
31.63 19.94 12.98 20.65 8.02 -3.44 -34.93 -115.78 -201.72 -217.46
NOPAT to Interest Expense
21.58 18.07 10.08 13.40 4.34 0.31 -23.74 -79.23 -128.35 -152.92
EBIT Less CapEx to Interest Expense
27.33 16.72 9.67 16.54 2.84 -8.58 -41.21 -129.38 -227.50 -248.01
NOPAT Less CapEx to Interest Expense
17.28 14.85 6.77 9.28 -0.84 -4.84 -30.02 -92.84 -154.13 -183.46
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
47.24% 52.37% 53.04% 50.18% 45.35% 83.96% -1,425.97% -127.46% -78.71% -38.65%

Frequently Asked Questions About Cohu's Financials

When does Cohu's financial year end?

According to the most recent income statement we have on file, Cohu's fiscal year ends in December. Their fiscal year 2024 ended on December 28, 2024.

How has Cohu's net income changed over the last 2 years?

Cohu's net income appears to be on a downward trend, with a most recent value of -$69.82 million in 2024, falling from $96.85 million in 2022. The previous period was $28.16 million in 2023.

What is Cohu's operating income?
Cohu's total operating income in 2024 was -$71.67 million, based on the following breakdown:
  • Total Gross Profit: $180.29 million
  • Total Operating Expenses: $251.96 million
How has Cohu revenue changed over the last 2 years?

Over the last 2 years, Cohu's total revenue changed from $812.78 million in 2022 to $401.78 million in 2024, a change of -50.6%.

How much debt does Cohu have?

Cohu's total liabilities were at $142.52 million at the end of 2024, a 28.8% decrease from 2023, and a 52.3% decrease since 2022.

How much cash does Cohu have?

In the past 2 years, Cohu's cash and equivalents has ranged from $206.41 million in 2024 to $245.52 million in 2023, and is currently $206.41 million as of their latest financial filing in 2024.

How has Cohu's book value per share changed over the last 2 years?

Over the last 2 years, Cohu's book value per share changed from 19.50 in 2022 to 18.38 in 2024, a change of -5.7%.

Remove Ads


This page (NASDAQ:COHU) was last updated on 4/15/2025 by MarketBeat.com Staff
From Our Partners