ON

On Semiconductor Corp

$91.10 -3.59 (-3.79%) At close · Jul 7

Market Cap

$35.70B

391,903,191

Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.

Revenue

$6B -15.3%

FY2025

Net Income

$121M -92.3%

FY2025

Gross Margin

33.09% -12.3pp

FY2025

Operating Margin

1.4% -23.6pp

FY2025

Diluted EPS

$0.29 -92%

FY2025

Operating Cash Flow

$1.76B -7.7%

FY2025

Chart any reported metric, KPI or segment over time — the full statement history lives here

Income Statement Balance Sheet Cash Flow All Metrics

Annual Quarterly

Line Item	3Y	5Y	10Y	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015	FY2014	FY2013	FY2012	FY2011	FY2010
Revenue	-10.4%	+2.7%	+5.5%	$6.06B	$6B	$7.08B	$8.25B	$8.33B	$6.74B	$5.26B	$5.52B	$5.88B	$5.54B	$3.91B	$3.5B	$3.16B	$2.78B	$2.89B	$3.44B	$2.31B
Cost of Revenue	-1.9%	+2.5%	+5.7%	$3.79B	$4.01B	$3.87B	$4.37B	$4.25B	$4.03B	$3.54B	$3.54B	$3.64B	$3.51B	$2.61B	$2.3B	$2.08B	$1.84B	$1.94B	$2.43B	$1.36B
Gross Profit	-21.3%	+2.9%	+5.2%	$2.27B	$1.98B	$3.22B	$3.88B	$4.08B	$2.71B	$1.72B	$1.97B	$2.24B	$2.03B	$1.3B	$1.19B	$1.08B	$938.4M	$951.9M	$1.01B	$956M
Gross Margin	—	—	—	—	33.09%	45.41%	47.06%	48.97%	40.27%	32.65%	35.77%	38.08%	36.69%	33.2%	34.13%	34.31%	33.72%	32.88%	29.31%	41.32%
Research & Development	-0.9%	-1.9%	+3.9%	$563.8M	$583.6M	$612.7M	$577.3M	$600.2M	$655M	$642.9M	$640.9M	$650.7M	$594.4M	$452.3M	$396.7M	$366.6M	$334.2M	$367.5M	$362.5M	$248M
Selling & Marketing	-3.9%	-1.7%	+2.3%	$250.6M	$255.9M	$273.5M	$279.1M	$287.9M	$293.6M	$278.7M	$301M	$324.7M	$315.9M	$238M	$204.3M	$200M	$171.2M	$180.9M	$195.1M	$145.6M
General & Administrative	+0.6%	+6.2%	+6.7%	$353.9M	$348.9M	$376.3M	$362.4M	$343.2M	$304.8M	$258.7M	$284M	$293.3M	$284.9M	$230.3M	$182.3M	$180.9M	$148.5M	$160.6M	$192.4M	$129.9M
Amortization of Intangibles	-18.2%	-18.1%	-10.6%	$43.5M	$44.4M	$52M	$51.1M	$81.2M	$99M	$120.3M	$115.2M	$111.7M	$123.8M	$104.8M	$135.7M	$68.4M	$33.1M	$44.4M	—	$31.7M
Depreciation & Amortization	+7.5%	+1.9%	+6.7%	—	$686M	$642.9M	$609.5M	$551.8M	$596.7M	$625.1M	$593.1M	$508.7M	$481.9M	$364.1M	$357.6M	$268.8M	$211.8M	$243.6M	$229.4M	$166.9M
Restructuring Charges	-23.4%	+2.5%	—	—	—	—	—	$11.2M	$67.5M	$51.6M	$24.9M	$3.9M	$9.9M	$33.2M	$11M	$28.1M	$67.3M	—	—	—
Total Operating Expenses	+3.4%	+6.8%	+7.4%	$1.67B	$1.9B	$1.45B	$1.34B	$1.72B	$1.43B	$1.37B	$1.54B	$1.39B	$1.35B	$1.06B	$932.1M	$856M	$720.2M	$968.2M	$895.4M	$581.8M
Operating Income	-67.1%	-24.7%	-10.7%	$604.5M	$84.2M	$1.77B	$2.54B	$2.36B	$1.29B	$348.7M	$432.7M	$847.2M	$680.9M	$236.1M	$261.1M	$228.9M	$218.2M	-$16.3M	$113.4M	$374.2M
Operating Margin	—	—	—	—	1.4%	24.96%	30.76%	28.34%	19.1%	6.64%	7.84%	14.41%	12.28%	6.04%	7.47%	7.24%	7.84%	-0.56%	3.29%	16.18%
EBITDA	-35.8%	-4.6%	+2.2%	—	$770.2M	$2.41B	$3.15B	$2.91B	$1.88B	$973.8M	$1.03B	$1.36B	$1.16B	$600.2M	$618.7M	$497.7M	$430M	$227.3M	$342.8M	$541.1M
Interest Expense	-9.3%	-15.9%	+3.6%	$65.6M	$70.9M	$62.3M	$74.8M	$94.9M	$130.4M	$168.4M	$148.3M	$128.2M	$141.2M	$145.3M	$49.7M	$34.1M	$38.6M	$56.1M	$68.9M	$61.4M
Interest Income	+83.1%	+81.0%	+56.2%	$86.2M	$95.1M	$111.4M	$93.1M	$15.5M	$1.4M	$4.9M	$10.2M	$6.1M	$3M	$4.5M	$1.1M	$1.5M	$1.3M	$1.5M	$1.1M	$500K
Other Non-Operating Income	+177.7%	—	—	$43.2M	$47.1M	$69.7M	-$2.9M	$2.2M	-$129.8M	-$172.1M	-$156.1M	-$92.2M	-$133.4M	-$55.5M	-$41.3M	-$37M	-$37.3M	-$56.6M	-$75.6M	-$68.5M
Pretax Income	-61.8%	-5.8%	-5.0%	—	$131.3M	$1.84B	$2.54B	$2.36B	$1.16B	$176.6M	$276.6M	$755M	$547.5M	$180.6M	$219.8M	$191.9M	$180.9M	-$72.9M	$37.8M	$305.7M
Income Tax	-74.4%	—	-3.3%	$71.8M	$7.7M	$262.8M	$350.2M	$458.4M	$146.6M	-$59.8M	$62.7M	$125.1M	-$265.5M	-$3.9M	$10.8M	-$200K	$26.9M	$13.4M	$22.9M	$12.8M
Net Income	-60.1%	-12.4%	-5.2%	$573.7M	$121M	$1.57B	$2.18B	$1.9B	$1.01B	$234.2M	$211.7M	$627.4M	$810.7M	$182.1M	$206.2M	$189.7M	$150.8M	-$90.6M	$11.6M	$290.5M
Net Margin	—	—	—	—	2.02%	22.21%	26.46%	22.85%	14.98%	4.46%	3.84%	10.67%	14.63%	4.66%	5.9%	6%	5.42%	-3.13%	0.34%	12.56%
Net Income Attributable to Noncontrolling Interests	+17.6%	+3.4%	-0.7%	$2.2M	$2.6M	$1.8M	$1.9M	$1.6M	$1.6M	$2.2M	$2.2M	$2.5M	$2.3M	$2.4M	$2.8M	$2.4M	$3.2M	$4.3M	$3.3M	$2.4M
Net Income Available to Common Stockholders	-60.1%	—	—	—	$121M	$1.57B	$2.18B	$1.9B	—	—	—	—	—	—	—	—	—	—	—	—
Comprehensive Income	-59.5%	-11.1%	-4.6%	$568.5M	$127.9M	$1.56B	$2.16B	$1.92B	$1.03B	$230.9M	$195.3M	$630.1M	$820.3M	$174.2M	$205.4M	$195.6M	$144.5M	-$85M	—	—
EPS (Basic) USD/shares	-59.6%	-12.6%	-5.1%	—	$0.29	$3.68	$5.07	$4.39	$2.37	$0.57	$0.52	$1.48	$1.92	$0.44	$0.49	$0.43	$0.34	-$0.20	$0.03	$0.67
EPS (Diluted) USD/shares	-59.1%	-12.3%	-4.9%	—	$0.29	$3.63	$4.89	$4.25	$2.27	$0.56	$0.51	$1.44	$1.89	$0.43	$0.48	$0.43	$0.33	-$0.20	$0.03	$0.65
Shares Outstanding (Basic Avg) shares	-1.7%	0.0%	-0.2%	—	411M	427.4M	430.7M	433.2M	425.7M	410.7M	410.9M	423.8M	421.9M	415.2M	421.2M	439.5M	447.9M	452.6M	446.7M	431M
Shares Outstanding (Diluted Avg) shares	-2.8%	-0.3%	-0.4%	—	411.8M	432.7M	446.8M	448.2M	443.8M	418.8M	416M	435.9M	428.3M	420M	427.8M	443.5M	450.7M	452.6M	457.2M	444.4M

Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing. TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.

Capital Returned to Shareholders

Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2010–FY2025: $4.06B in buybacks.

Price & Valuation

Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.

Valuation

EV/Revenue

—

Semiconductors median 6.32×

EV/EBIT

—

Semiconductors median 21.90×

P/E (TTM)

66.99×

Semiconductors median 57.27×

Valuation over time computed as of each quarter's filing date

Revenue Breakdown

Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.

Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.

By Segment (USD)

Component	2025-12-31	2024-12-31	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31
Power Solutions Group	$2,805,100,000	$3,348,200,000	$3,880,400,000	$3,467,100,000	$3,439,100,000	$2,606,100,000	$2,788,300,000	$3,038,200,000
Analog Mixed Signal Group	$2,261,900,000	$2,609,100,000	$3,057,100,000	$3,582,400,000	—	—	—	—
Intelligent Sensing Group	$928,400,000	$1,125,000,000	$1,315,500,000	$1,276,700,000	$900,800,000	$738,500,000	$757,300,000	$768,900,000
Analog Solutions Group	—	—	—	—	$2,399,900,000	$1,910,400,000	$1,972,300,000	$2,071,200,000

By Geography (USD)

Component	2025-12-31	2024-12-31	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31
Hong Kong SAR China	$1,634,800,000	$1,779,300,000	$2,168,600,000	$2,315,800,000	$1,828,600,000	$1,311,600,000	$1,417,300,000	$1,489,100,000
United Kingdom	$1,347,000,000	$1,637,800,000	$1,753,400,000	$1,492,300,000	$1,123,600,000	$805,900,000	$921,600,000	$946,500,000
Singapore	$1,252,400,000	$1,733,200,000	$1,938,800,000	$2,133,900,000	$2,097,800,000	$1,799,500,000	$1,713,100,000	$1,955,000,000
United States	$1,230,600,000	$1,307,500,000	$1,573,700,000	$1,464,700,000	$931,600,000	$728,600,000	$810,300,000	$862,700,000
Other Geographical Areas	$530,600,000	$624,500,000	$818,500,000	$919,500,000	$758,200,000	$609,400,000	$655,600,000	$625,000,000

By Product & Service (USD)

Component	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31
Product	$7,988,400,000	$8,166,200,000	$6,578,100,000	$5,227,800,000	$5,492,000,000	$5,849,000,000
Manufacturing Services	$248,100,000	$139,900,000	$141,800,000	—	—	—
Product Development Agreements	$16,500,000	$20,100,000	$19,900,000	$27,200,000	$25,900,000	$29,300,000

Key facts CIK 1097864 CUSIP 682189105 13F (30d) 61 filings 32 filers Visit website Investor relations