Free Trial

Cohu (COHU) Financials

Cohu logo
$16.96 -0.32 (-1.85%)
Closing price 05/23/2025 04:00 PM Eastern
Extended Trading
$16.96 0.00 (0.00%)
As of 05/23/2025 04:54 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
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 2024 2023 2022
Period end date 12/28/2024 12/30/2023 12/31/2022
Net Income / (Loss) Attributable to Common Shareholders
-70 28 97
Consolidated Net Income / (Loss)
-70 28 97
Net Income / (Loss) Continuing Operations
-70 28 97
Total Pre-Tax Income
-65 46 127
Total Operating Income
-72 43 126
Total Gross Profit
180 303 383
Total Revenue
402 636 813
Operating Revenue
402 636 813
Total Cost of Revenue
221 333 429
Operating Cost of Revenue
221 333 429
Total Operating Expenses
252 260 258
Selling, General & Admin Expense
128 132 131
Research & Development Expense
85 89 93
Amortization Expense
39 36 33
Restructuring Charge
0.04 2.42 0.61
Total Other Income / (Expense), net
6.72 2.54 1.16
Interest Expense
0.86 3.75 4.49
Interest & Investment Income
9.98 12 4.01
Other Income / (Expense), net
-2.40 -5.21 1.64
Income Tax Expense
4.87 18 30
Basic Earnings per Share
($1.49) $0.59 $2.01
Weighted Average Basic Shares Outstanding
46.91M 47.49M 48.18M
Diluted Earnings per Share
($1.49) $0.59 $1.98
Weighted Average Diluted Shares Outstanding
46.91M 48.03M 48.80M
Weighted Average Basic & Diluted Shares Outstanding
46.71M 47.08M 47.28M

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 Q1 2025 Q4 2024 Q3 2024 Q2 2024 Q1 2024 Q4 2023 Q3 2023 Q2 2023 Q1 2023 Q4 2022 Q3 2022
Period end date 3/29/2025 12/28/2024 9/28/2024 6/29/2024 3/30/2024 12/30/2023 9/30/2023 7/1/2023 4/1/2023 12/31/2022 9/24/2022
Net Income / (Loss) Attributable to Common Shareholders
-31 -21 -18 -16 -15 -2.03 3.92 11 16 22 25
Consolidated Net Income / (Loss)
-31 -21 -18 -16 -15 -2.03 3.92 11 16 22 25
Net Income / (Loss) Continuing Operations
-31 -21 -18 -16 -15 -2.03 3.92 11 16 22 25
Total Pre-Tax Income
-26 -19 -15 -14 -16 -0.50 8.64 17 21 26 35
Total Operating Income
-27 -22 -16 -16 -18 0.33 7.40 16 20 27 34
Total Gross Profit
42 39 45 47 49 65 71 80 86 93 98
Total Revenue
97 94 95 105 108 137 151 169 179 191 207
Operating Revenue
97 94 95 105 108 137 151 169 179 191 207
Total Cost of Revenue
54 55 51 58 58 72 80 89 93 98 109
Operating Cost of Revenue
54 55 51 58 58 72 80 89 93 98 109
Total Operating Expenses
70 61 60 63 67 65 63 65 66 66 64
Selling, General & Admin Expense
30 31 30 32 35 33 32 33 34 35 33
Research & Development Expense
23 21 20 21 22 22 21 22 23 23 23
Amortization Expense
9.85 9.75 9.79 9.75 9.80 9.74 8.86 9.01 8.75 8.10 8.21
Restructuring Charge
6.63 0.01 0.01 0.01 0.01 0.38 0.74 0.42 0.89 0.01 0.02
Total Other Income / (Expense), net
1.36 2.32 0.94 1.82 1.64 -0.83 1.23 1.36 0.78 -1.13 1.37
Interest Expense
0.20 0.10 0.09 0.14 0.53 0.75 0.77 0.73 1.50 1.25 1.11
Interest & Investment Income
1.61 2.33 2.61 2.33 2.71 2.85 3.21 2.73 2.72 2.46 1.13
Other Income / (Expense), net
-0.06 0.10 -1.58 -0.37 -0.54 -2.92 -1.20 -0.65 -0.44 -2.34 1.34
Income Tax Expense
4.84 2.06 3.23 1.29 -1.70 1.53 4.72 6.44 4.97 4.48 10
Basic Earnings per Share
($0.66) ($0.45) ($0.39) ($0.34) ($0.31) ($0.04) $0.08 $0.22 $0.33 $0.46 $0.52
Weighted Average Basic Shares Outstanding
46.65M 46.91M 46.82M 46.97M 47.13M 47.49M 47.62M 47.62M 47.34M 48.18M 47.98M
Diluted Earnings per Share
($0.66) ($0.45) ($0.39) ($0.34) ($0.31) ($0.04) $0.08 $0.22 $0.33 $0.44 $0.51
Weighted Average Diluted Shares Outstanding
46.65M 46.91M 46.82M 46.97M 47.13M 48.03M 48.11M 48.03M 48.17M 48.80M 48.53M
Weighted Average Basic & Diluted Shares Outstanding
46.50M 46.71M 46.61M 46.92M 47.09M 47.08M 47.51M 47.60M 47.53M 47.28M 47.63M

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 2024 2023 2022
Period end date 12/28/2024 12/30/2023 12/31/2022
Net Change in Cash & Equivalents
-39 3.18 -48
Net Cash From Operating Activities
2.78 101 113
Net Cash From Continuing Operating Activities
2.78 101 113
Net Income / (Loss) Continuing Operations
-70 28 97
Consolidated Net Income / (Loss)
-70 28 97
Depreciation Expense
52 50 46
Amortization Expense
1.59 1.58 1.52
Non-Cash Adjustments To Reconcile Net Income
31 30 20
Changes in Operating Assets and Liabilities, net
-13 -8.35 -51
Net Cash From Investing Activities
22 -30 -68
Net Cash From Continuing Investing Activities
22 -30 -68
Purchase of Property, Plant & Equipment
-11 -16 -15
Acquisitions
0.00 -70 0.00
Purchase of Investments
-82 -97 -209
Sale of Property, Plant & Equipment
0.11 0.22 0.35
Sale and/or Maturity of Investments
114 153 155
Net Cash From Financing Activities
-59 -68 -91
Net Cash From Continuing Financing Activities
-59 -68 -91
Repayment of Debt
-31 -39 -38
Repurchase of Common Equity
-27 -24 -51
Other Financing Activities, net
-0.73 -5.71 -2.12
Other Net Changes in Cash
-4.78 0.06 -
Cash Interest Paid
0.80 3.42 3.44
Cash Income Taxes Paid
25 44 23

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 Q1 2025 Q4 2024 Q3 2024 Q2 2024 Q1 2024 Q4 2023 Q3 2023 Q2 2023 Q1 2023 Q4 2022 Q3 2022
Period end date 3/29/2025 12/28/2024 9/28/2024 6/29/2024 3/30/2024 12/30/2023 9/30/2023 7/1/2023 4/1/2023 12/31/2022 9/24/2022
Net Change in Cash & Equivalents
-55 17 -14 12 -54 -48 18 49 -16 9.94 -48
Net Cash From Operating Activities
-10 -1.72 17 1.10 -14 2.70 29 53 16 28 39
Net Cash From Continuing Operating Activities
-10 -1.72 17 1.10 -14 2.70 29 53 16 28 39
Net Income / (Loss) Continuing Operations
-31 -21 -18 -16 -15 -2.03 3.92 11 16 22 25
Consolidated Net Income / (Loss)
-31 -21 -18 -16 -15 -2.03 3.92 11 16 22 25
Depreciation Expense
13 13 13 13 13 13 12 12 12 11 11
Amortization Expense
0.47 0.27 0.48 0.44 0.40 0.37 0.34 0.41 0.46 0.25 0.13
Non-Cash Adjustments To Reconcile Net Income
9.22 7.69 6.89 9.20 7.48 7.47 7.70 7.71 7.45 0.74 7.12
Changes in Operating Assets and Liabilities, net
-2.15 -1.27 15 -5.94 -20 -16 5.01 22 -19 -6.42 -4.09
Net Cash From Investing Activities
-34 18 -22 19 6.82 -42 -0.50 -1.53 14 -9.55 -54
Net Cash From Continuing Investing Activities
-34 18 -22 19 6.82 -42 -0.50 -1.53 14 -9.55 -54
Purchase of Property, Plant & Equipment
-11 -3.04 -2.25 -2.02 -3.33 -3.91 -4.01 -3.07 -5.08 -4.07 -4.98
Acquisitions
-35 - - - 0.00 -43 - 0.60 -27 - -
Purchase of Investments
-12 -16 -39 -4.56 -22 -24 -30 -27 -17 -54 -82
Sale of Property, Plant & Equipment
0.00 0.02 0.04 0.06 0.00 0.02 - 0.07 0.12 0.05 0.21
Sale and/or Maturity of Investments
24 37 19 26 32 29 33 28 63 49 32
Net Cash From Financing Activities
-2.15 0.86 -8.21 -7.26 -44 -12 -6.00 -2.64 -47 -12 -30
Net Cash From Continuing Financing Activities
-2.15 0.86 -8.21 -7.26 -44 -12 -6.00 -2.64 -47 -12 -30
Repayment of Debt
-0.28 -0.97 -0.13 -0.61 -30 -1.32 -1.01 -1.17 -35 -1.29 -12
Repurchase of Common Equity
-8.45 -0.03 -8.07 -8.19 -11 -13 -4.68 -2.70 -3.48 -13 -18
Issuance of Debt
8.73 - - - - - - - - - -
Issuance of Common Equity
-2.15 - - 1.54 -4.10 - -0.30 1.24 -8.58 - -0.31
Other Financing Activities, net
-0.00 -0.71 -0.01 -0.00 -0.01 -5.66 -0.01 -0.02 -0.02 -2.00 -0.04
Effect of Exchange Rate Changes
-8.20 - -0.62 -1.03 -2.89 - -4.54 -0.34 0.91 4.31 -3.50
Cash Interest Paid
0.20 0.03 0.02 0.02 0.74 0.72 0.25 0.67 1.78 1.18 0.80
Cash Income Taxes Paid
6.47 5.14 6.52 7.16 6.10 30 5.21 5.44 3.76 6.93 5.43

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 2024 2023 2022
Period end date 12/28/2024 12/30/2023 12/31/2022
Total Assets
999 1,150 1,227
Total Current Assets
534 639 765
Cash & Equivalents
206 246 242
Short-Term Investments
56 90 143
Accounts Receivable
92 125 176
Inventories, net
142 156 170
Prepaid Expenses
19 18 24
Other Current Assets
19 5.01 8.97
Plant, Property, & Equipment, net
75 69 65
Total Noncurrent Assets
390 442 398
Goodwill
235 242 214
Intangible Assets
111 152 140
Other Noncurrent Operating Assets
45 49 44
Total Liabilities & Shareholders' Equity
999 1,150 1,227
Total Liabilities
143 200 299
Total Current Liabilities
85 103 161
Short-Term Debt
1.75 6.32 6.31
Accounts Payable
31 34 52
Accrued Expenses
24 19 23
Current Deferred Revenue
2.76 4.75 6.89
Current Deferred & Payable Income Tax Liabilities
2.39 4.02 27
Current Employee Benefit Liabilities
20 32 38
Other Current Liabilities
3.59 3.59 8.02
Total Noncurrent Liabilities
57 97 138
Long-Term Debt
7.05 34 73
Noncurrent Deferred Revenue
5.69 7.07 6.49
Noncurrent Deferred & Payable Income Tax Liabilities
19 23 21
Noncurrent Employee Benefit Liabilities
8.48 11 10
Other Noncurrent Operating Liabilities
17 21 27
Total Equity & Noncontrolling Interests
857 950 929
Total Preferred & Common Equity
857 950 929
Preferred Stock
0.00 0.00 0.00
Total Common Equity
857 950 929
Common Stock
747 736 736
Retained Earnings
249 319 290
Treasury Stock
-88 -69 -58
Accumulated Other Comprehensive Income / (Loss)
-51 -35 -40

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 Q1 2025 Q3 2024 Q2 2024 Q1 2024 Q3 2023 Q2 2023 Q1 2023 Q3 2022
Period end date 3/29/2025 9/28/2024 6/29/2024 3/30/2024 9/30/2023 7/1/2023 4/1/2023 9/24/2022
Total Assets
976 1,032 1,039 1,074 1,168 1,188 1,188 1,198
Total Current Assets
479 542 546 573 719 722 709 749
Cash & Equivalents
152 189 203 191 293 275 227 232
Short-Term Investments
49 80 59 80 94 97 98 137
Accounts Receivable
94 92 103 116 130 144 176 188
Inventories, net
139 144 146 152 167 174 176 165
Prepaid Expenses
24 20 20 24 31 29 32 24
Other Current Assets
21 17 15 10 2.72 2.83 0.59 1.97
Plant, Property, & Equipment, net
76 77 75 76 67 67 67 62
Total Noncurrent Assets
421 413 418 425 382 399 411 387
Goodwill
273 243 237 238 221 224 224 203
Intangible Assets
105 123 131 141 125 135 144 143
Other Noncurrent Operating Assets
43 48 50 46 37 40 43 41
Total Liabilities & Shareholders' Equity
976 1,032 1,039 1,074 1,168 1,188 1,188 1,198
Total Liabilities
148 148 143 159 221 235 249 316
Total Current Liabilities
92 85 79 91 128 138 145 171
Short-Term Debt
11 2.61 2.38 2.80 6.17 6.26 6.42 6.03
Accounts Payable
31 23 22 30 37 46 55 70
Accrued Expenses
19 27 25 25 20 19 21 21
Current Deferred Revenue
2.42 2.10 2.80 4.59 6.74 11 13 8.91
Current Deferred & Payable Income Tax Liabilities
2.65 1.92 2.77 2.46 23 24 18 15
Current Employee Benefit Liabilities
20 24 21 23 32 28 27 40
Other Current Liabilities
7.08 4.05 3.33 3.02 4.54 4.07 5.74 9.80
Total Noncurrent Liabilities
56 63 64 68 93 96 104 145
Long-Term Debt
7.06 7.91 7.59 8.02 35 36 38 73
Noncurrent Deferred Revenue
5.69 4.95 5.37 5.31 6.30 6.41 7.18 5.01
Noncurrent Deferred & Payable Income Tax Liabilities
19 22 22 23 22 22 23 23
Noncurrent Employee Benefit Liabilities
8.47 11 10 11 7.94 8.28 10 17
Other Noncurrent Operating Liabilities
16 18 19 21 21 24 25 27
Total Equity & Noncontrolling Interests
828 885 896 915 946 953 939 882
Total Preferred & Common Equity
828 885 896 915 946 953 939 882
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
828 885 896 915 946 953 939 882
Common Stock
745 740 735 728 729 726 720 731
Retained Earnings
218 270 288 304 321 317 306 269
Treasury Stock
-90 -88 -80 -73 -56 -52 -51 -45
Accumulated Other Comprehensive Income / (Loss)
-45 -38 -47 -44 -47 -37 -37 -72

Annual Metrics And Ratios for Cohu

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

Metric 2024 2023 2022
Period end date 12/28/2024 12/30/2023 12/31/2022
Growth Metrics
- - -
Revenue Growth
-36.86% -21.71% -8.39%
EBITDA Growth
-122.36% -48.84% -30.88%
EBIT Growth
-294.58% -70.07% -37.01%
NOPAT Growth
-288.65% -72.29% -45.26%
Net Income Growth
-347.97% -70.93% -42.12%
EPS Growth
-352.54% -70.20% -42.61%
Operating Cash Flow Growth
-97.26% -10.09% 15.26%
Free Cash Flow Firm Growth
121.26% -106.66% -56.66%
Invested Capital Growth
-7.86% 5.28% 0.30%
Revenue Q/Q Growth
-9.69% -7.81% -0.09%
EBITDA Q/Q Growth
-2,426.68% -22.28% 5.12%
EBIT Q/Q Growth
-34.36% -41.93% 5.49%
NOPAT Q/Q Growth
-44.18% -47.03% 1.59%
Net Income Q/Q Growth
-38.29% -45.66% 0.77%
EPS Q/Q Growth
-37.96% -44.86% 0.00%
Operating Cash Flow Q/Q Growth
-61.40% -19.68% -0.22%
Free Cash Flow Firm Q/Q Growth
102.20% -115.06% -26.78%
Invested Capital Q/Q Growth
-3.55% 9.18% 5.21%
Profitability Metrics
- - -
Gross Margin
44.87% 47.60% 47.16%
EBITDA Margin
-4.97% 14.05% 21.50%
Operating Margin
-17.84% 6.80% 15.45%
EBIT Margin
-18.43% 5.98% 15.65%
Profit (Net Income) Margin
-17.38% 4.42% 11.92%
Tax Burden Percent
107.50% 61.45% 76.43%
Interest Burden Percent
87.69% 120.37% 99.63%
Effective Tax Rate
0.00% 38.55% 23.57%
Return on Invested Capital (ROIC)
-7.97% 4.16% 15.45%
ROIC Less NNEP Spread (ROIC-NNEP)
-0.80% 3.64% 15.13%
Return on Net Nonoperating Assets (RNNOA)
0.24% -1.17% -4.75%
Return on Equity (ROE)
-7.73% 3.00% 10.69%
Cash Return on Invested Capital (CROIC)
0.21% -0.98% 15.15%
Operating Return on Assets (OROA)
-6.89% 3.20% 10.23%
Return on Assets (ROA)
-6.50% 2.37% 7.79%
Return on Common Equity (ROCE)
-7.73% 3.00% 10.69%
Return on Equity Simple (ROE_SIMPLE)
-8.15% 2.96% 10.43%
Net Operating Profit after Tax (NOPAT)
-50 27 96
NOPAT Margin
-12.49% 4.18% 11.81%
Net Nonoperating Expense Percent (NNEP)
-7.17% 0.52% 0.31%
Return On Investment Capital (ROIC_SIMPLE)
-5.80% 2.68% 9.52%
Cost of Revenue to Revenue
55.13% 52.40% 52.84%
SG&A Expenses to Revenue
31.87% 20.78% 16.17%
R&D to Revenue
21.11% 13.92% 11.39%
Operating Expenses to Revenue
62.71% 40.80% 31.71%
Earnings before Interest and Taxes (EBIT)
-74 38 127
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-20 89 175
Valuation Ratios
- - -
Price to Book Value (P/BV)
1.46 1.77 1.64
Price to Tangible Book Value (P/TBV)
2.44 3.02 2.65
Price to Revenue (P/Rev)
3.11 2.64 1.88
Price to Earnings (P/E)
0.00 59.71 15.76
Dividend Yield
0.00% 0.00% 0.00%
Earnings Yield
0.00% 1.67% 6.34%
Enterprise Value to Invested Capital (EV/IC)
1.65 2.12 1.96
Enterprise Value to Revenue (EV/Rev)
2.48 2.18 1.50
Enterprise Value to EBITDA (EV/EBITDA)
0.00 15.51 6.98
Enterprise Value to EBIT (EV/EBIT)
0.00 36.42 9.59
Enterprise Value to NOPAT (EV/NOPAT)
0.00 52.12 12.71
Enterprise Value to Operating Cash Flow (EV/OCF)
359.02 13.66 10.81
Enterprise Value to Free Cash Flow (EV/FCFF)
748.54 0.00 12.96
Leverage & Solvency
- - -
Debt to Equity
0.01 0.04 0.09
Long-Term Debt to Equity
0.01 0.04 0.08
Financial Leverage
-0.30 -0.32 -0.31
Leverage Ratio
1.19 1.27 1.37
Compound Leverage Factor
1.04 1.52 1.37
Debt to Total Capital
1.02% 4.10% 7.84%
Short-Term Debt to Total Capital
0.20% 0.64% 0.63%
Long-Term Debt to Total Capital
0.81% 3.46% 7.21%
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
98.98% 95.90% 92.16%
Debt to EBITDA
-0.44 0.45 0.45
Net Debt to EBITDA
12.67 -3.30 -1.75
Long-Term Debt to EBITDA
-0.35 0.38 0.42
Debt to NOPAT
-0.18 1.53 0.82
Net Debt to NOPAT
5.05 -11.10 -3.20
Long-Term Debt to NOPAT
-0.14 1.29 0.76
Altman Z-Score
6.31 6.65 4.99
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00%
Liquidity Ratios
- - -
Current Ratio
6.27 6.18 4.75
Quick Ratio
4.15 4.45 3.49
Cash Flow Metrics
- - -
Free Cash Flow to Firm (FCFF)
1.33 -6.27 94
Operating Cash Flow to CapEx
26.39% 640.71% 782.62%
Free Cash Flow to Firm to Interest Expense
1.55 -1.67 20.96
Operating Cash Flow to Interest Expense
3.23 27.05 25.14
Operating Cash Flow Less CapEx to Interest Expense
-9.02 22.83 21.93
Efficiency Ratios
- - -
Asset Turnover
0.37 0.54 0.65
Accounts Receivable Turnover
3.72 4.23 4.41
Inventory Turnover
1.49 2.05 2.59
Fixed Asset Turnover
5.59 9.49 12.60
Accounts Payable Turnover
6.90 7.81 6.27
Days Sales Outstanding (DSO)
98.22 86.26 82.86
Days Inventory Outstanding (DIO)
245.26 178.38 140.75
Days Payable Outstanding (DPO)
52.86 46.72 58.22
Cash Conversion Cycle (CCC)
290.62 217.93 165.39
Capital & Investment Metrics
- - -
Invested Capital
604 655 622
Invested Capital Turnover
0.64 1.00 1.31
Increase / (Decrease) in Invested Capital
-52 33 1.85
Enterprise Value (EV)
997 1,386 1,220
Market Capitalization
1,251 1,681 1,527
Book Value per Share
$18.38 $20.00 $19.50
Tangible Book Value per Share
$10.97 $11.72 $12.08
Total Capital
866 991 1,008
Total Debt
8.80 41 79
Total Long-Term Debt
7.05 34 73
Net Debt
-253 -295 -307
Capital Expenditures (CapEx)
11 16 14
Debt-free, Cash-free Net Working Capital (DFCFNWC)
189 206 225
Debt-free Net Working Capital (DFNWC)
451 542 610
Net Working Capital (NWC)
449 535 604
Net Nonoperating Expense (NNE)
20 -1.56 -0.89
Net Nonoperating Obligations (NNO)
-253 -295 -307
Total Depreciation and Amortization (D&A)
54 51 48
Debt-free, Cash-free Net Working Capital to Revenue
46.99% 32.38% 27.65%
Debt-free Net Working Capital to Revenue
112.22% 85.13% 75.09%
Net Working Capital to Revenue
111.78% 84.14% 74.31%
Earnings Adjustments
- - -
Adjusted Basic Earnings per Share
($1.49) $0.59 $2.01
Adjusted Weighted Average Basic Shares Outstanding
46.91M 47.49M 48.18M
Adjusted Diluted Earnings per Share
($1.49) $0.59 $1.98
Adjusted Weighted Average Diluted Shares Outstanding
46.91M 48.03M 48.80M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
46.71M 47.08M 47.28M
Normalized Net Operating Profit after Tax (NOPAT)
-50 28 96
Normalized NOPAT Margin
-12.48% 4.41% 11.86%
Pre Tax Income Margin
-16.16% 7.20% 15.59%
Debt Service Ratios
- - -
EBIT to Interest Expense
-86.22 10.15 28.33
NOPAT to Interest Expense
-58.40 7.09 21.38
EBIT Less CapEx to Interest Expense
-98.48 5.93 25.12
NOPAT Less CapEx to Interest Expense
-70.66 2.87 18.16
Payout Ratios
- - -
Dividend Payout Ratio
0.00% 0.00% 0.00%
Augmented Payout Ratio
-38.65% 83.96% 52.37%

Quarterly Metrics And Ratios for Cohu

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

Metric Q1 2025 Q4 2024 Q3 2024 Q2 2024 Q1 2024 Q4 2023 Q3 2023 Q2 2023 Q1 2023 Q4 2022 Q3 2022
Period end date 3/29/2025 12/28/2024 9/28/2024 6/29/2024 3/30/2024 12/30/2023 9/30/2023 7/1/2023 4/1/2023 12/31/2022 9/24/2022
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-10.05% -31.41% -36.78% -38.02% -40.00% -28.19% -27.04% -22.24% -9.30% -0.39% -8.16%
EBITDA Growth
-182.61% -176.33% -119.82% -111.05% -115.30% -70.19% -59.85% -44.97% -22.12% 30.39% 1.50%
EBIT Growth
-47.89% -731.24% -379.72% -211.04% -195.25% -110.40% -82.31% -60.91% -32.60% 36.20% 4.05%
NOPAT Growth
-52.04% -6,575.15% -428.95% -217.16% -183.36% -98.96% -85.97% -65.46% -29.60% 6.35% -6.99%
Net Income Growth
-110.48% -953.16% -561.20% -248.99% -193.31% -109.38% -84.27% -63.21% -27.28% 3.54% 4.84%
EPS Growth
-112.90% -1,025.00% -587.50% -254.55% -193.94% -109.09% -84.31% -62.71% -25.00% 0.00% 6.25%
Operating Cash Flow Growth
27.08% -163.57% -40.41% -97.94% -184.71% -90.20% -26.22% 21.31% 727.98% -0.88% 14.84%
Free Cash Flow Firm Growth
-0.77% 211.45% -602.58% -911.07% -28.04% -257.51% -109.04% -91.16% -110.89% -67.14% 32.99%
Invested Capital Growth
-1.56% -7.86% 4.30% 3.20% -0.57% 5.28% 1.45% 0.95% 3.45% 0.30% -5.45%
Revenue Q/Q Growth
2.84% -1.28% -8.94% -2.71% -21.58% -9.00% -10.73% -5.83% -6.14% -7.54% -4.85%
EBITDA Q/Q Growth
-66.46% -123.90% -20.80% 37.23% -144.96% -41.85% -32.64% -13.11% -12.40% -21.69% -7.66%
EBIT Q/Q Growth
-27.18% -24.10% -4.05% 9.95% -614.83% -141.76% -58.69% -22.76% -21.94% -28.96% -8.73%
NOPAT Q/Q Growth
-26.35% -37.15% 3.25% 9.31% -5,481.14% -93.03% -65.54% -35.47% -33.12% -5.63% -15.19%
Net Income Q/Q Growth
-44.23% -18.29% -14.50% -7.75% -621.65% -151.80% -63.01% -32.52% -27.48% -13.08% -13.51%
EPS Q/Q Growth
-46.67% -15.38% -14.71% -9.68% -675.00% -150.00% -63.64% -33.33% -25.00% -13.73% -13.56%
Operating Cash Flow Q/Q Growth
-493.01% -109.89% 1,484.22% 107.85% -616.99% -90.73% -45.17% 222.38% -40.20% -30.21% -9.84%
Free Cash Flow Firm Q/Q Growth
-124.44% 198.74% -17.28% -256.03% 72.97% -522.45% -235.39% 156.20% -133.26% -64.28% 32.43%
Invested Capital Q/Q Growth
6.80% -3.55% -2.79% -1.69% -0.04% 9.18% -3.81% -5.29% 5.85% 5.21% -4.29%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
43.72% 41.93% 46.84% 44.82% 45.76% 47.67% 47.01% 47.56% 48.07% 48.74% 47.45%
EBITDA Margin
-14.29% -8.83% -3.89% -2.93% -4.55% 7.93% 12.41% 16.45% 17.83% 19.11% 22.56%
Operating Margin
-28.23% -22.98% -16.54% -15.57% -16.70% 0.24% 4.91% 9.27% 11.08% 14.26% 16.31%
EBIT Margin
-28.29% -22.87% -18.20% -15.92% -17.20% -1.89% 4.11% 8.89% 10.84% 13.03% 16.96%
Profit (Net Income) Margin
-31.82% -22.69% -18.94% -15.06% -13.60% -1.48% 2.60% 6.27% 8.74% 11.32% 12.04%
Tax Burden Percent
118.63% 110.65% 121.79% 108.88% 89.59% 408.05% 45.33% 62.19% 75.93% 82.83% 70.94%
Interest Burden Percent
94.83% 89.66% 85.46% 86.87% 88.23% 19.19% 139.25% 113.35% 106.28% 104.87% 100.07%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 54.67% 37.81% 24.07% 17.17% 29.06%
Return on Invested Capital (ROIC)
-11.89% -10.27% -8.40% -8.60% -10.05% 0.17% 2.58% 6.93% 10.32% 15.45% 15.47%
ROIC Less NNEP Spread (ROIC-NNEP)
-6.63% -8.00% -6.08% -7.10% -9.29% 0.92% 2.40% 6.65% 10.10% 15.78% 15.11%
Return on Net Nonoperating Assets (RNNOA)
1.69% 2.43% 2.01% 2.24% 2.71% -0.30% -0.84% -2.18% -2.93% -4.95% -4.62%
Return on Equity (ROE)
-10.20% -7.84% -6.39% -6.37% -7.34% -0.13% 1.74% 4.75% 7.39% 10.49% 10.84%
Cash Return on Invested Capital (CROIC)
-7.15% 0.21% -9.88% -6.08% 0.37% -0.98% 6.98% 10.50% 10.44% 15.15% 21.12%
Operating Return on Assets (OROA)
-10.79% -8.55% -7.36% -7.15% -8.59% -1.01% 2.40% 5.46% 7.08% 8.52% 11.17%
Return on Assets (ROA)
-12.14% -8.48% -7.66% -6.77% -6.79% -0.79% 1.52% 3.85% 5.72% 7.40% 7.93%
Return on Common Equity (ROCE)
-10.20% -7.84% -6.39% -6.37% -7.34% -0.13% 1.74% 4.75% 7.39% 10.49% 10.84%
Return on Equity Simple (ROE_SIMPLE)
-10.39% 0.00% -5.71% -3.18% -0.24% 0.00% 5.48% 7.63% 9.69% 0.00% 10.90%
Net Operating Profit after Tax (NOPAT)
-19 -15 -11 -11 -13 0.23 3.36 9.74 15 23 24
NOPAT Margin
-19.76% -16.08% -11.58% -10.90% -11.69% 0.17% 2.23% 5.77% 8.41% 11.81% 11.57%
Net Nonoperating Expense Percent (NNEP)
-5.26% -2.27% -2.32% -1.50% -0.76% -0.75% 0.18% 0.28% 0.22% -0.33% 0.36%
Return On Investment Capital (ROIC_SIMPLE)
-2.26% -1.75% - - - 0.02% - - - 2.24% -
Cost of Revenue to Revenue
56.28% 58.07% 53.16% 55.18% 54.24% 52.33% 52.99% 52.44% 51.93% 51.26% 52.55%
SG&A Expenses to Revenue
31.00% 32.45% 31.78% 30.68% 32.60% 23.94% 21.50% 19.42% 19.06% 18.24% 15.85%
R&D to Revenue
23.92% 22.09% 21.32% 20.38% 20.76% 16.12% 14.24% 13.30% 12.55% 12.01% 11.31%
Operating Expenses to Revenue
71.95% 64.91% 63.38% 60.38% 62.47% 47.42% 42.10% 38.29% 36.99% 34.49% 31.14%
Earnings before Interest and Taxes (EBIT)
-27 -22 -17 -17 -19 -2.59 6.20 15 19 25 35
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-14 -8.31 -3.71 -3.07 -4.89 11 19 28 32 37 47
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.85 1.46 1.38 1.74 1.73 1.77 1.73 2.07 1.93 1.64 1.42
Price to Tangible Book Value (P/TBV)
1.57 2.44 2.35 2.95 2.95 3.02 2.73 3.33 3.18 2.65 2.34
Price to Revenue (P/Rev)
1.80 3.11 2.74 3.11 2.80 2.64 2.38 2.65 2.29 1.88 1.54
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 59.71 31.64 27.14 19.96 15.76 13.06
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 1.67% 3.16% 3.68% 5.01% 6.34% 7.66%
Enterprise Value to Invested Capital (EV/IC)
0.81 1.65 1.53 2.03 2.02 2.12 2.16 2.64 2.33 1.96 1.63
Enterprise Value to Revenue (EV/Rev)
1.34 2.48 2.16 2.61 2.34 2.18 1.87 2.21 1.93 1.50 1.19
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 60.35 25.19 15.51 11.24 11.52 9.27 6.98 5.81
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 11,811.17 36.42 19.73 17.43 13.03 9.59 8.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 52.12 25.76 23.17 17.13 12.71 10.22
Enterprise Value to Operating Cash Flow (EV/OCF)
79.61 359.02 133.25 68.84 18.63 13.66 10.24 12.04 12.05 10.81 8.53
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 748.54 0.00 0.00 543.90 0.00 31.08 25.26 22.70 12.96 7.51
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.02 0.01 0.01 0.01 0.01 0.04 0.04 0.04 0.05 0.09 0.09
Long-Term Debt to Equity
0.01 0.01 0.01 0.01 0.01 0.04 0.04 0.04 0.04 0.08 0.08
Financial Leverage
-0.25 -0.30 -0.33 -0.31 -0.29 -0.32 -0.35 -0.33 -0.29 -0.31 -0.31
Leverage Ratio
1.18 1.19 1.20 1.20 1.22 1.27 1.29 1.31 1.33 1.37 1.41
Compound Leverage Factor
1.12 1.07 1.03 1.05 1.08 0.24 1.80 1.49 1.42 1.44 1.41
Debt to Total Capital
2.10% 1.02% 1.18% 1.10% 1.17% 4.10% 4.19% 4.29% 4.49% 7.84% 8.22%
Short-Term Debt to Total Capital
1.26% 0.20% 0.29% 0.26% 0.30% 0.64% 0.63% 0.63% 0.65% 0.63% 0.63%
Long-Term Debt to Total Capital
0.84% 0.81% 0.88% 0.84% 0.87% 3.46% 3.56% 3.66% 3.84% 7.21% 7.60%
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% 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% 0.00%
Common Equity to Total Capital
97.91% 98.98% 98.82% 98.90% 98.83% 95.90% 95.81% 95.71% 95.51% 92.16% 91.78%
Debt to EBITDA
-0.61 -0.44 -13.30 0.46 0.21 0.45 0.36 0.30 0.27 0.45 0.48
Net Debt to EBITDA
6.33 12.67 327.08 -11.66 -4.96 -3.30 -3.01 -2.31 -1.69 -1.75 -1.75
Long-Term Debt to EBITDA
-0.24 -0.35 -10.01 0.35 0.15 0.38 0.31 0.26 0.23 0.42 0.44
Debt to NOPAT
-0.31 -0.18 -0.30 -0.54 -8.14 1.53 0.82 0.60 0.49 0.82 0.84
Net Debt to NOPAT
3.23 5.05 7.44 13.59 195.88 -11.10 -6.90 -4.64 -3.13 -3.20 -3.07
Long-Term Debt to NOPAT
-0.12 -0.14 -0.23 -0.41 -6.03 1.29 0.70 0.51 0.42 0.76 0.77
Altman Z-Score
3.96 6.48 6.22 7.90 7.37 6.53 6.04 6.68 6.03 4.72 4.05
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
5.20 6.27 6.38 6.95 6.29 6.18 5.59 5.22 4.89 4.75 4.39
Quick Ratio
3.20 4.15 4.25 4.65 4.25 4.45 4.03 3.73 3.45 3.49 3.27
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-8.89 36 -37 -31 -8.82 -33 -5.24 3.87 -6.89 21 58
Operating Cash Flow to CapEx
-92.88% -56.78% 783.18% 55.95% -419.72% 69.58% 727.02% 1,776.24% 332.69% 686.23% 829.05%
Free Cash Flow to Firm to Interest Expense
-44.88 367.28 -428.20 -218.04 -16.64 -43.27 -6.78 5.32 -4.60 16.58 52.33
Operating Cash Flow to Interest Expense
-51.42 -17.34 201.90 7.61 -26.35 3.58 37.70 73.10 11.01 22.07 35.65
Operating Cash Flow Less CapEx to Interest Expense
-106.79 -47.89 176.12 -5.99 -32.62 -1.57 32.51 68.99 7.70 18.85 31.35
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.38 0.37 0.40 0.45 0.50 0.54 0.58 0.61 0.65 0.65 0.66
Accounts Receivable Turnover
3.73 3.72 4.00 4.05 3.86 4.23 4.33 4.18 4.11 4.41 4.19
Inventory Turnover
1.50 1.49 1.54 1.68 1.82 2.05 2.17 2.31 2.47 2.59 2.72
Fixed Asset Turnover
5.13 5.59 6.21 7.07 7.86 9.49 10.75 11.59 12.12 12.60 12.82
Accounts Payable Turnover
7.17 6.90 7.91 7.96 7.05 7.81 6.75 6.13 5.93 6.27 5.62
Days Sales Outstanding (DSO)
97.85 98.22 91.22 90.15 94.47 86.26 84.26 87.34 88.91 82.86 87.21
Days Inventory Outstanding (DIO)
244.02 245.26 237.68 217.90 200.29 178.38 168.45 158.11 147.65 140.75 134.19
Days Payable Outstanding (DPO)
50.93 52.86 46.17 45.86 51.74 46.72 54.07 59.52 61.51 58.22 64.94
Cash Conversion Cycle (CCC)
290.94 290.62 282.73 262.19 243.02 217.93 198.64 185.94 175.04 165.39 156.46
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
645 604 626 644 655 655 600 624 659 622 591
Invested Capital Turnover
0.60 0.64 0.73 0.79 0.86 1.00 1.16 1.20 1.23 1.31 1.34
Increase / (Decrease) in Invested Capital
-10 -52 26 20 -3.76 33 8.60 5.87 22 1.85 -34
Enterprise Value (EV)
522 997 959 1,306 1,323 1,386 1,293 1,646 1,535 1,220 965
Market Capitalization
705 1,251 1,218 1,559 1,583 1,681 1,639 1,975 1,815 1,527 1,255
Book Value per Share
$17.72 $18.38 $18.85 $19.03 $19.42 $20.00 $19.88 $20.06 $19.85 $19.50 $18.28
Tangible Book Value per Share
$9.64 $10.97 $11.06 $11.21 $11.37 $11.72 $12.62 $12.49 $12.08 $12.08 $11.12
Total Capital
845 866 895 906 926 991 988 996 983 1,008 961
Total Debt
18 8.80 11 9.97 11 41 41 43 44 79 79
Total Long-Term Debt
7.06 7.05 7.91 7.59 8.02 34 35 36 38 73 73
Net Debt
-183 -253 -259 -252 -260 -295 -346 -330 -280 -307 -290
Capital Expenditures (CapEx)
11 3.02 2.22 1.96 3.33 3.88 4.01 2.99 4.96 4.02 4.76
Debt-free, Cash-free Net Working Capital (DFCFNWC)
197 189 191 208 213 206 209 218 247 225 215
Debt-free Net Working Capital (DFNWC)
397 451 460 470 485 542 596 590 571 610 585
Net Working Capital (NWC)
387 449 457 468 482 535 590 584 564 604 579
Net Nonoperating Expense (NNE)
12 6.22 7.02 4.36 2.05 2.26 -0.56 -0.85 -0.59 0.94 -0.97
Net Nonoperating Obligations (NNO)
-183 -253 -259 -252 -260 -295 -346 -330 -280 -307 -290
Total Depreciation and Amortization (D&A)
14 13 14 14 14 13 13 13 13 12 12
Debt-free, Cash-free Net Working Capital to Revenue
50.28% 46.99% 42.90% 41.48% 37.78% 32.38% 30.24% 29.20% 31.04% 27.65% 26.46%
Debt-free Net Working Capital to Revenue
101.64% 112.22% 103.42% 93.92% 85.84% 85.13% 86.39% 79.10% 71.87% 75.09% 71.86%
Net Working Capital to Revenue
98.92% 111.78% 102.83% 93.45% 85.34% 84.14% 85.50% 78.26% 71.06% 74.31% 71.12%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.66) ($0.45) ($0.39) ($0.34) ($0.31) ($0.04) $0.08 $0.22 $0.33 $0.46 $0.52
Adjusted Weighted Average Basic Shares Outstanding
46.65M 46.91M 46.82M 46.97M 47.13M 47.49M 47.62M 47.62M 47.34M 48.18M 47.98M
Adjusted Diluted Earnings per Share
($0.66) ($0.45) ($0.39) ($0.34) ($0.31) ($0.04) $0.08 $0.22 $0.33 $0.44 $0.51
Adjusted Weighted Average Diluted Shares Outstanding
46.65M 46.91M 46.82M 46.97M 47.13M 48.03M 48.11M 48.03M 48.17M 48.80M 48.53M
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 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
46.50M 46.71M 46.61M 46.92M 47.09M 47.08M 47.51M 47.60M 47.53M 47.28M 47.63M
Normalized Net Operating Profit after Tax (NOPAT)
-14 -15 -11 -11 -13 0.50 5.70 10.00 16 23 24
Normalized NOPAT Margin
-14.97% -16.08% -11.57% -10.89% -11.69% 0.36% 3.78% 5.92% 8.79% 11.81% 11.57%
Pre Tax Income Margin
-26.83% -20.51% -15.55% -13.83% -15.18% -0.36% 5.73% 10.08% 11.52% 13.66% 16.97%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-138.29 -217.46 -201.72 -115.78 -34.93 -3.44 8.02 20.65 12.98 19.94 31.63
NOPAT to Interest Expense
-96.61 -152.92 -128.35 -79.23 -23.74 0.31 4.34 13.40 10.08 18.07 21.58
EBIT Less CapEx to Interest Expense
-193.65 -248.01 -227.50 -129.38 -41.21 -8.58 2.84 16.54 9.67 16.72 27.33
NOPAT Less CapEx to Interest Expense
-151.97 -183.46 -154.13 -92.84 -30.02 -4.84 -0.84 9.28 6.77 14.85 17.28
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% 0.00%
Augmented Payout Ratio
-28.77% -38.65% -78.71% -127.46% -1,425.97% 83.96% 45.35% 50.18% 53.04% 52.37% 47.24%

Frequently Asked Questions About Cohu's Financials

When does Cohu's fiscal year end?

According to the most recent income statement we have on file, Cohu's financial year ends in December. Their financial 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. View Cohu's forecast to see where analysts expect Cohu to go next.

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%.



This page (NASDAQ:COHU) was last updated on 5/25/2025 by MarketBeat.com Staff
From Our Partners