Rocket


Overview
Financials
News + Filings
Key Docs
Charts
Ownership
Insiders

 
 

SILICON IMAGE INC (SIMG) Add to portfolio

1m | 3m | 6m | 1y | 2y | 5y | 10y
Price: $6.62 Metrics
OS: 78.2 M 17 % ROE
Market cap: $518 M
Net cash: $164 M $2.10 per share
EV: $353 M

 
TTM Valuation
EBITDA $30.7 M 11.5 x EV/EBITDA
EBIT $20.0 M 17.7 x EV/EBIT
EPS ($0.74)

Recent News + Filings   (All items)

Financial Summary   (All financials)
In millions, except per share itemsDec-31-14Dec-31-13Dec-31-12Dec-31-11Dec-31-10Dec-31-09Dec-31-08Dec-31-07
Revenues258.1276.4252.4221.0191.3150.6274.4320.5
            Revenue growth-6.6%9.5%14.2%15.5%27.1%-45.1%-14.4%8.7%
Cost of goods sold100.5112.9109.890.077.568.6112.5135.2
Gross profit157.6163.5142.5131.0113.982.0161.9185.3
            Gross margin61.1%59.1%56.5%59.3%59.5%54.5%59.0%57.8%
Selling, general and administrative63.764.757.455.346.755.071.770.3
Research and development72.077.077.466.555.368.2  
EBITA24.223.49.69.411.6-42.4-1.731.7
            EBITA margin9.4%8.4%3.8%4.2%6.0%-28.2%-0.6%9.9%
Amortization of intangibles4.22.91.31.60.14.56.33.5
EBIT20.020.48.37.811.4-46.9-8.128.2
            EBIT margin7.8%7.4%3.3%3.5%6.0%-31.1%-2.9%8.8%
Pre-tax income21.218.90.6-2.111.8-114.3-1.839.6
Income taxes-21.07.010.08.63.614.8-11.920.6
            Tax rate 36.7%1691.4% 30.6% 656.0%52.0%
Net income42.111.5-11.2-11.68.2-129.110.119.0
            Net margin16.3%4.2%-4.4%-5.3%4.3%-85.7%3.7%5.9%
 
Diluted EPS$0.53$0.15($0.14)($0.14)$0.10($1.72)$0.13$0.22
Shares outstanding (diluted)79.679.181.980.678.374.976.687.4
 
EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges.

Rocket Data Systems, Inc. © 2019 | Contact Us | Data Disclaimer | Terms of Use | Privacy