2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $5.3B | $6.7B | $8.3B | $8.3B | $7.1B |
Cost of Revenue | $3.5B | $4B | $4.2B | $4.4B | $3.9B |
Gross Profit | $1.7B | $2.7B | $4.1B | $3.9B | $3.2B |
Gross Profit % | 33% | 40% | 49% | 47% | 45% |
R&D Expenses | $643M | $655M | $600M | $577M | $613M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $236M | $1B | $1.9B | $2.2B | $1.6B |
Dep. & Amort. | $625M | $597M | $552M | $610M | $643M |
Def. Tax | -$182M | $62M | $3.1M | -$128M | -$130M |
Stock Comp. | $68M | $101M | $101M | $121M | $136M |
Chg. in WC | $1.2M | -$59M | -$250M | -$863M | -$382M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $1.1B | $1.4B | $2.9B | $2.5B | $2.7B |
ST Investments | $0 | $0 | $22M | $0 | $300M |
Cash & ST Inv. | $1.1B | $1.4B | $2.9B | $2.5B | $3B |
Receivables | $676M | $809M | $842M | $935M | $1.2B |
Inventory | $1.3B | $1.4B | $1.6B | $2.1B | $2.2B |
ON reported a non-GAAP gross margin of 45.5% for 2024, with revenue of $710 million, and generated $120 million in free cash flow, a 3x increase year-over-year.
The company anticipates Q1 2025 revenue between $1.35 billion and $1.45 billion, with non-GAAP gross margin guidance of 39-41% and non-GAAP EPS expected to range from $0.45 to $0.55.
Automotive revenue increased 8% sequentially in Q4 2024, driven by share gains and new customer ramps, but is expected to decline by over 25% sequentially in Q1 2025 due to demand softness, particularly in China.
ON remains committed to its long-term gross margin target of 53% and plans structural changes, including manufacturing footprint optimization and portfolio rationalization, to improve margins and generate strong free cash flow.
The company expects continued growth in AI data center revenue, supported by its silicon carbide technology and the recent acquisition of Qorvo's silicon carbide JFET business, with a projected $130 billion TAM opportunity and a 30% revenue CAGR through 2030.