← All companies ← ACM Manual ACN → ← ACLS Semiconductor Equipment AEHR →
ACMR, ACM Research Inc.
We have focused our selling efforts o n establishing a referenceable base of leading foundry, logic and memory chip makers, whose use of our products can influence decisions by other manufacturers.
We supply advanced, innovative capital equipment developed for the global semiconductor industry.
Our products are designed to address yield-critical and performance-sensitive process steps that become increasingly difficult as semiconductor devices scale to smaller geometries and more complex structures.
The business
What it sells, where the money comes from, the kind of company it is.
The business in brief
read the 10-K →What this business is and what moves its needle, from its own SEC filings.
- What it is
- Revenue is Total Single Wafer and Semi-Critical Cleaning Equipment (69%), ECP Front End and Packaging Furnace and Other Technologies (22%) and Advanced Packaging (exclude ECP), Services & Spares (8%).
- What moves the needle
- Gross margin has run about 47% and operating margin about 14% through the cycle, a solid spread between what it charges and what the product costs to make. The operating margin has swung widely — from 1.9% to 19% — on a steadier 47% gross margin, so what moves it sits below the gross line, in operating spend and one-off charges more than in the cost of the product itself. Inventory runs near 57% of sales, so how fast it turns back into cash — and the risk of writing it down when demand softens — sits alongside the margin. Read this kind of business on the capital-goods cycle and the aftermarket. On its own account, the filing leans hardest on customer concentration, set against the numbers in what the filing emphasizes, below.
- Is it a good business?
- Return on capital has run high across the record (median 20%, above 15% in 5 of 8 years). Owner earnings, the cash-based check, have been thin too. Whether these returns reflect real pricing power or an accounting artifact is the judgment the 10-K is for.
Every line is arithmetic on the company's filings, shown in full in the sections below.
Where the money comes from
read the 10-K →Total Single Wafer and Semi-Critical Cleaning Equipment is 69% of revenue, with ECP Front End And Packaging Furnace And Other Technologies the other meaningful line at 22%.
- Total Single Wafer and Semi-Critical Cleaning Equipment69%$626M
- ECP Front End And Packaging Furnace And Other Technologies22%$200M
- Advanced Packaging (exclude ECP), Services & Spares8%$76M
From the segment footnote of the company's own 10-K. Shares are of total revenue; the profit bar shows each segment's share of segment operating profit, before unallocated corporate costs.
The record
Ten years of arithmetic, read across the cycle.
The record, 2016–2025
realized figures from each filing · older years to the left| 2016’16 | 2017’17 | 2018’18 | 2019’19 | 2020’20 | 2021’21 | 2022’22 | 2023’23 | 2024’24 | 2025’25 | TTMTTMMar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||
| $27M | $37M | $75M | $108M | $157M | $260M | $389M | $558M | $782M | $901M | $960M | RevenueRevenue |
| 49% | 47% | 46% | 47% | 44% | 44% | 47% | 50% | 50% | 44% | 44% | Gross marginGross mgn |
| 10% | 16% | 11% | 7% | 8% | 6% | 6% | 7% | 9% | 8% | 7% | SG&A / revenueSG&A/rev |
| 12% | 14% | 14% | 12% | 12% | 13% | 16% | 17% | 13% | 16% | 16% | R&D / revenueR&D/rev |
| $3M | $700K | $6M | $18M | $21M | $39M | $59M | $96M | $151M | $109M | $120M | Operating incomeOp. inc. |
| 12.8% | 1.9% | 8.7% | 16.5% | 13.7% | 14.9% | 15.2% | 17.2% | 19.3% | 12.1% | 12.5% | Operating marginOp. mgn |
| $1M | ($318K) | $7M | $19M | $19M | $38M | $39M | $77M | $104M | $94M | $91M | Net incomeNet inc. |
| 37% | — | 11% | -3% | — | 0% | 30% | 20% | 25% | 12% | 14% | Effective tax rateTax rate |
| Cash flow & returns | |||||||||||
| ($4M) | ($8M) | $7M | $9M | ($14M) | ($40M) | ($62M) | ($75M) | $152M | ($10M) | ($45M) | Operating cash flowOp. cash |
| $187K | $271K | $417K | $788K | $1M | $2M | $5M | $7M | $7M | $14M | $17M | DepreciationDeprec. |
| ($5M) | ($10M) | ($3M) | ($14M) | ($39M) | ($85M) | ($114M) | ($187M) | ($7M) | ($152M) | ($183M) | Working capital & otherWC & other |
| $795K | $651K | $2M | $971K | $5M | $9M | $91M | $62M | $82M | $56M | $62M | CapexCapex |
| 2.9% | 1.8% | 2.5% | 0.9% | 3.3% | 3.5% | 23.4% | 11.1% | 10.5% | 6.2% | 6.4% | Capex / revenueCapex/rev |
| ($4M) | ($8M) | $6M | $8M | ($15M) | ($42M) | ($67M) | ($82M) | $146M | ($25M) | ($62M) | Owner earningsOwner earn. |
| −14.2% | −22.9% | 8.7% | 7.8% | −9.3% | −16.3% | −17.2% | −14.7% | 18.7% | −2.7% | −6.5% | Owner earnings marginOE mgn |
| ($4M) | ($9M) | $5M | $8M | ($19M) | ($49M) | ($153M) | ($137M) | $70M | ($67M) | ($107M) | Free cash flowFCF |
| −16.4% | −24.0% | 6.8% | 7.8% | −12.0% | −19.0% | −39.4% | −24.6% | 8.9% | −7.4% | −11.1% | Free cash flow marginFCF mgn |
| — | — | $0 | $3M | $0 | $0 | — | — | — | — | — | BuybacksBuybacks |
| — | — | 23% | 46% | 24% | 28% | 9% | 12% | 17% | 10% | 11% | ROICROIC |
| — | -1% | 13% | 19% | 13% | 6% | 6% | 10% | 11% | 6% | 6% | Return on equityROE |
| — | −1% | 13% | 19% | 13% | 6% | 6% | 10% | 11% | 6% | 6% | Retained to equityRetained/eq |
| Balance sheet | |||||||||||
| $10M | $18M | $27M | $58M | $100M | $592M | $268M | $203M | $427M | $793M | $907M | Cash & investmentsCash+inv |
| $16M | $27M | $25M | $31M | $56M | $106M | $183M | $283M | $387M | $504M | $527M | ReceivablesReceiv. |
| $12M | $15M | $39M | $45M | $89M | $218M | $393M | $545M | $598M | $703M | $738M | InventoryInvent. |
| $5M | $7M | $17M | $13M | $36M | $93M | $102M | — | — | — | $117M | Accounts payablePayables |
| $23M | $35M | $47M | $63M | $109M | $230M | $474M | $829M | $985M | $1.2B | $1.1B | Operating working capitalOper. WC |
| $40M | $63M | $96M | $198M | $261M | $953M | $964M | $1.2B | $1.5B | $2.4B | $2.6B | Current assetsCur. assets |
| $17M | $22M | $46M | $54M | $103M | $206M | $396M | $501M | $641M | $746M | $746M | Current liabilitiesCur. liab. |
| 2.4× | 2.9× | 2.1× | 3.7× | 2.5× | 4.6× | 2.4× | 2.3× | 2.3× | 3.3× | 3.5× | Current ratioCurr. ratio |
| $44M | $68M | $103M | $218M | $341M | $1.1B | $1.2B | $1.5B | $1.9B | $2.9B | $3.1B | Total assetsAssets |
| — | — | — | $0 | $20M | $25M | $21M | $61M | $150M | $214M | $234M | Total debtDebt |
| — | — | — | ($58M) | ($80M) | ($567M) | ($247M) | ($143M) | ($277M) | ($579M) | ($673M) | Net debt / (cash)Net debt |
| 19.3× | 2.5× | 13.0× | 23.9× | 21.9× | 50.6× | 35.7× | 35.7× | 36.4× | 15.7× | 16.3× | Interest coverageInt. cov. |
| ($2M) | $40M | $52M | $97M | $141M | $676M | $675M | $767M | $905M | $1.5B | $1.6B | Shareholders’ equityEquity |
| 1.4% | 4.4% | 4.5% | 3.3% | 3.6% | 2.0% | 2.0% | 4.9% | 6.3% | 3.7% | 3.1% | Stock comp / revenueSBC/rev |
| Per share | |||||||||||
| 3.8M | 6.9M | 17.9M | 19.1M | 63.6M | 65.4M | 65.3M | 64.9M | 66.2M | 67.3M | 69.8M | Shares out (diluted)Shares |
| $7.22 | $5.32 | $4.17 | $5.62 | $2.46 | $3.97 | $5.95 | $8.60 | $11.81 | $13.39 | $13.76 | Revenue / shareRev/sh |
| $0.27 | $-0.05 | $0.37 | $0.99 | $0.30 | $0.58 | $0.60 | $1.19 | $1.56 | $1.40 | $1.30 | EPS (diluted)EPS |
| $-1.03 | $-1.22 | $0.36 | $0.44 | $-0.23 | $-0.65 | $-1.03 | $-1.27 | $2.20 | $-0.37 | $-0.89 | Owner earnings / shareOE/sh |
| $-1.19 | $-1.27 | $0.28 | $0.44 | $-0.30 | $-0.75 | $-2.35 | $-2.11 | $1.06 | $-0.99 | $-1.53 | Free cash flow / shareFCF/sh |
| $0.21 | $0.09 | $0.10 | $0.05 | $0.08 | $0.14 | $1.39 | $0.95 | $1.24 | $0.84 | $0.89 | Cap. spending / shareCapex/sh |
| $-0.64 | $5.81 | $2.92 | $5.09 | $2.22 | $10.35 | $10.33 | $11.83 | $13.66 | $21.75 | $22.67 | Book value / shareBVPS |
The diluted share count moved ×1.81 into 2017 — shares issued, not a split the totals corroborate — and the per-share figures carry the counts as filed.
The diluted share count moved ×2.61 into 2018 — shares issued, not a split the totals corroborate — and the per-share figures carry the counts as filed.
The diluted share count moved ×3.32 into 2020 — shares issued, not a split the totals corroborate — and the per-share figures carry the counts as filed.
| 9-yr | 5-yr | |
|---|---|---|
| Revenue / share | +7.1%/yr | +40.3%/yr |
| EPS | +20.0%/yr | +36.4%/yr |
| Capital spending / share | +16.6%/yr | +59.1%/yr |
| Book value / share | — | +57.8%/yr |
The record, charted
FY2016–2025Each measure over its full record; the current point and the worst year marked.
Owner earnings vs. net income
Owner earningsNet incomeThe accountant's number, and the cash an owner can take; the gap is the tell.
Where the cash went
ReinvestBuybacksDividendsAcquisitionsRetainedEach year's operating cash, by what management did with it: the mix, and how it drifts.
Net income is the accountant's number; owner earnings is the cash an owner could take out. The walk between them, off the cash-flow statement, and whether the gap is widening or holding.
In fiscal 2025 the business earned ($25M) of owner earnings, the operating cash left after the $14M it takes just to hold its position. It put $42M more into growth; free cash flow, after that spending, was ($67M).
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Reported net income | $94M | $104M | $77M | $39M | $38M |
| Depreciation & amortizationnon-cash charge added back | +$14M | +$7M | +$7M | +$5M | +$2M |
| Stock-based compensationreal costnon-cash, but a real cost | +$34M | +$50M | +$27M | +$8M | +$5M |
| Working capital & othertiming of cash in and out, other non-cash items | −$152M | −$7M | −$187M | −$114M | −$85M |
| Cash from operations | ($10M) | $152M | ($75M) | ($62M) | ($40M) |
| Maintenance capital expenditurethe spending needed just to hold position and volume | −$14M | −$7M | −$7M | −$5M | −$2M |
| Owner earnings | ($25M) | $146M | ($82M) | ($67M) | ($42M) |
| Growth capital expenditurediscretionary; spent to get bigger, not to stand still | −$42M | −$76M | −$55M | −$86M | −$7M |
| Free cash flow | ($67M) | $70M | ($137M) | ($153M) | ($49M) |
| Owner-earnings marginowner earnings ÷ revenue | -3% | 19% | -15% | -17% | -16% |
Owner earnings is the cash an owner could pull out without starving the business: operating cash less the maintenance capital it must spend to hold its position (here about $14M, roughly its depreciation, the rate its assets wear out). The other $42M of its capital spending is growth it chose, not upkeep it owed; charged only with the maintenance it must do, the business earns well more than the year's free cash flow shows. The cash-flow statement also adds stock comp back as non-cash, but it is a real cost paid in shares; counted as the expense it is (less $34M), owner earnings is nearer ($58M).
Much of fiscal 2025's profit didn't arrive as operating cash; it sits in “working capital & other” above. That can be a real inventory or timing swing, or profit that doesn't run through operating cash at all: a heavy tax year, equity-method earnings, or investment income booked through investing. For a year like this, owner earnings understates the cash earned; the full cash-flow statement carries the rest.
Maintenance capex is estimated as depreciation where a growing business invests above it; free cash flow is the figure the scorecard's free-cash margin reads.
Quality & stewardship
Returns, the balance sheet, capital allocation, and pay.
Owner’s Scorecard
Will it survive?
- Can it pay its interest? 15.7×ComfortableOperating income $109M ÷ interest expense $7M
What this means
Operating profit covers interest with the kind of margin Graham wanted for a defensive holding. Necessary, not sufficient, it says solvent, not cheap.
- Net cashCash $757M + ST investments $36M − debt $214M
What this means
Cash and short-term investments exceed every dollar of debt by $579M, on net the company owes nothing, and can act from strength when others can't. Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.
- Long (60+ days)DSO 204 + DIO 512 − DPO 74 days
What this means
Days cash is tied up between paying suppliers and collecting from customers. Lower is better; a long cycle means growth itself eats cash.
Is it a good business?
- High through the cycle8-yr median, range 9%–46%; 10% latest = NOPAT $96M ÷ invested capital $921MIndustry peers: median 11%
What this means
The rate the business earns on the money tied up in it, Buffett's north star, because over time a stock tracks the ROIC beneath it. Above ~15% sustained hints at a moat; a return below the cost of capital (~8%) erodes value as a business grows rather than building it — the test Buffett weighs most. The headline is the median of the last 8 years (it ran 10% most recently), so one peak or trough year doesn't set the verdict. Asset-light businesses (R&D expensed, little capital) read artificially high, pair this with Owner Earnings.
- Consumes cash through the cycle10-yr median margin, range -23%–19%; latest ($25M) = operating cash ($10M) − maintenance capex $14MIndustry peers: median 7%
What this means
What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's -3% of revenue this year, a -14% median across 10 years. It chose to put $42M more into growth, so free cash flow this year was ($67M) — the gap is investment, not weakness. Treating stock comp as the real expense it is (less $34M of SBC) leaves ($58M).
- Are earnings backed by cash? -0.11×Thinly cash-backedCash from ops ($10M) ÷ net income $94M
In the filing’s words Read against the cash, reported earnings have run ahead of the operating cash the business generated over the record — about 9% of assets a year, among the widest gaps in the catalogue, and a manipulation screen of eight balance-sheet ratios trips here too. For an inventory- or content-heavy grower that can be cash tied up in real assets as it expands; elsewhere it can mean the earnings lean on accounting estimates — the cash-flow statement against the income statement is where to tell which.
What this means
How much of reported profit showed up as operating cash. Above 1× is reassuring; well below suggests earnings lean on accruals. One year is noisy, growth and working-capital swings distort it, and this is operating cash, not free cash. Watch the multi-year trend.
How is the cash used?
- No surplus to allocate
What this means
The business didn't generate positive Owner Earnings this year, so any distributions came from the balance sheet or borrowing, not from operations.
- Investing or harvesting? 3.91×ExpandingCapex $56M ÷ depreciation $14M
What this means
Descriptive, not a grade. Above ~1× means investing faster than assets wear out (growth, or, sustained for years, today's earnings carrying less depreciation than tomorrow's will). Below means spending less than it's wearing out (efficiency, or a melting asset base). The ratio won't tell you which; the filings will.
Graham’s defensive tests · 3 of 6 met
Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.
- Adequate size MissRevenue ≥ $2B · $901M
What this means
Big enough to weather a storm. Graham's 1972 floor was ~$100M of sales (≈ $700M today); we use a $2B revenue line as a conservative modern stand-in.
- Strong liquidity PassCurrent ratio ≥ 2× · 3.27×
What this means
Current assets at least twice current liabilities, near-term bills covered without touching the business. Strict by design: many cash-rich modern firms run leaner and miss it, holding their cushion in longer-dated securities.
- Conservative debt PassDebt ≤ working capital · $214M vs $1.7B WC
What this means
Graham's rule that borrowings not exceed net current assets. Capital-heavy and buyback-heavy firms routinely fail it, read it next to interest coverage, not alone.
- Earnings stability NearA profit every year (10-yr record) · 1 loss year
What this means
Graham wanted earnings in each of the past ten years, the stability a defensive owner leans on.
- Dividend record MissUninterrupted dividends · none paid
What this means
An unbroken dividend was Graham's mark of durability. He wanted twenty years; the filings show about ten, and a single suspension breaks the streak. Non-payers, many fine modern compounders, fall outside his defensive net by design.
- Earnings growth PassEarnings +33% over the record · +3675%
What this means
At least a third more earnings than a decade ago, averaging three years at each end. Net income (not per-share), so stock splits don't distort it, buybacks and dilution show up in the share-count line instead.
- Moderate price —P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
What this means
Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are $1.39/share (latest year $1.43), the averaged base the calculator's gate runs on, and book value is $22.25/share. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.
Durability & moat, 2016–2025
Whether the record’s returns held, and what the capital reinvested earned.
- Profitable years 9 of 10
What this means
Lost money in 1 year(s), look at what happened there before trusting the average.
- Return on capital ≥ 15% 4 of 7 yrs
What this means
A moat shows up as a high return on invested capital that holds year after year, not one good vintage.
- Operating margin 8% → 16% (3-yr avg ends)
In the filing’s words The margin widened even though the filing names price competition — the gain came from volume or cost, not pricing power. Read where.
What this means
Through the cycle the operating margin widened — about 8% early to 16% lately, median 14% — pricing power intact or improving.
- Reinvestment, incremental ROIC 14%
What this means
Reinvested capital came back at only a modest incremental return — near the cost of capital, where extra growth adds little per dollar. The record shows whether it is a soft stretch or a thinning moat.
- Worst year 2017 · 1.9% op. margin
What this means
Stayed profitable even in its hardest year, the resilience that survives recessions.
- How management talks about it Owner’s terms
What this means
The record and the register agree: capital is compounding and the filing reasons in an owner’s terms — per-share value, return on capital, the long term — not a promoter’s.
Does AI threaten the moat?
Low contestabilityThe moat is physical, regulated or balance-sheet-funded, the kind AI cuts costs within but does not contest.
AI is unlikely to contest a moat that is physical, regulated or balance-sheet-funded; here it reads more as a cost tool than a threat.
Read from the filing's own risk factors, paired with the industry's structure under its SIC code; the durability is read above, the price below.
All figures as filed; the source filing is linked above.
Current Position
as of the latest quarter, Mar 31, 2026Can the business pay what it owes this year, off the freshest balance sheet: the quality of the assets, the debt actually coming due, and what a low ratio means here.
- Cash & short-term investments$907M
- Receivables$527M
- Inventory$738M
- Other current assets$448M
- Debt due within a year$13M
- Accounts payable$117M
- Other current liabilities$616M
From the company's latest filing.
Management, ownership & pay
read the proxy →From the proxy: how much of the business the people running it own, and how they are paid.
- Insider ownership<1%
The stake all directors and executive officers hold together, per the 2026 proxy: skin in the game, the first thing Munger reads.
- CEO pay ratio21:1
What the chief earns for every dollar the median employee makes, per the 2026 proxy. A high ratio alone settles nothing; some businesses are genuinely top-heavy in scarce skill. A runaway figure is where Buffett starts asking whether the board is doing its job.
- Stock-based compensation$34M
The slice of the business handed to employees in shares this year, 4% of revenue, equal to 31% of operating profit. Buffett's oldest accounting fight: this is compensation, compensation is an expense, real whether or not the headline earnings admit it. One trap: the cash-flow statement adds SBC back, so the operating cash, and the owner earnings drawn from it, are flattered by exactly this amount; counted as the cost it is, what an owner keeps is lower.
Inverting the record
Invert: instead of why ACM Research Inc. is a good business, the question is what would make owning it a mistake, and whether those marks are in the record. Disconfirming tests across 2016–2025.
2 of the 3 tests turned up something to look into; the other 1 came back clean.
- Look hereDid reported profit become cash?-0.11×
Across the record the business reported $397M of net income but generated ($45M) of operating cash, a -0.11-to-one conversion. Profit that does not turn into cash over many years is the classic mark of earnings that are softer than they look. Ask where the gap sits, receivables, inventory, or costs being capitalized rather than expensed.
- Look hereDid receivables and inventory outpace sales?101% → 132% of sales
Receivables and inventory grew from $28M to $1.3B while revenue grew 3408%: working capital is climbing faster than sales (101% of revenue then, 132% now). That can mean customers paying slower, stock building up, or revenue pulled forward. The filing's cash-flow and receivables notes say which.
- Is it less profitable than it was?
Each test is read from the filings and is noisy alone; a flag can mark a cyclical trough or a year of heavy investment as easily as a problem. The filing says which.
What an owner would ask, FY2025
read the 10-K →- Which reported numbers are a judgment call?Management names Income taxes, Credit & receivables, Stock compensation as critical estimates
each rests partly on management's judgment; the filing's note sets out the assumptionsverify →
The questions the record and the charts do not answer on their own; each carries the figure and the place to look.
Peers, Semiconductor Equipment
The same industry, side by side on owner economics. Each figure is a through-cycle median, so a peak or trough year can’t distort it; the group median at the foot is the line to read each against.
| Company | Revenue | Gross margin | Op. margin | ROIC | Owner earn. margin |
|---|---|---|---|---|---|
| KAIKadant | $1.1B | 44% | 14.0% | 12% | 12% |
| INVXInnovex International Inc. | $978M | 29% | 4.1% | 3% | 6% |
| ACMRACM Research Inc. | $901M | 47% | 14.3% | 20% | -12% |
| ACLSAxcelis Technologies | $839M | 43% | 13.9% | 21% | 13% |
| SXIStandex International Corporation | $790M | 37% | 11.9% | 11% | 7% |
| CRCTCricut Inc. | $709M | 39% | 11.0% | 32% | — |
| VECOVeeco Instruments Inc. | $664M | 40% | 5.2% | -1% | 6% |
| AZTAAzenta Inc. | $594M | 44% | -6.1% | -3% | 6% |
| Group median | — | 42% | 11.5% | 12% | 6% |
The price
What a price has to assume.
What the price implies
reverse-DCFType today's close and see the owner-earnings growth you'd have to believe to justify it, beside what ACM Research Inc. has delivered.
ACM Research Inc.’s latest year shows negative owner earnings, the mark of a build-out: total capital spending outruns the cash the business throws off today. So the tool opens on the steady-state base (maintenance capex in place of the build-out spend), the cash it would earn at rest; clear the toggle below to read the latest year exactly as reported.
—
9.0% = the 4.55% 10-year Treasury (Jul 15, 2026) + 4.45 points of equity premium. The rate you require is yours to set.
Enter a price above to run it.
A dated snapshot of the price you typed, the assumptions you set, and what the page showed for them. A snapshot is never edited after it is saved. Your notebook is yours alone — the commitment states what is stored and what we will never do.
Graham capped the multiple at 15×; Buffett and Munger let that rule go: a wonderful business can deserve 50× if the thesis holds. The gate marks the bargain-hunter's floor.
Prefilled with the 10-year Treasury (4.55%, as of Jul 15, 2026). Edit it for today’s exact figure, or a AAA corporate yield.
Graham measured a stock against the bond you could own instead, the heart of his margin of safety. Enter a price above to weigh the owner-earnings yield against this bond.
Free cash flow ($107M) on 66M shares outstanding (a weighted basic average, the only count this filer tags); net cash $673M. The if-converted diluted count is 70M, 6% above the shares outstanding: the dilution overhang (convertibles, options) a buyer inherits. The base opens on the steady-state figure (the latest year is negative on total capex mid-build-out); clear Steady-state to use the year as filed. Net of stock comp treats option pay as the expense it is. Capex ($62M) runs well above depreciation ($17M), so this is a build-out; Steady-state swaps total capex for maintenance (≈ depreciation), lifting the base to about ($60M), the cash it would throw off if it stopped expanding. The dials set the multiple a growth belief justifies; the price, and every dollar on this page, is yours.
Manual order: ← ACM its page in the Manual ACN →
Industry order: ← ACLS the Semiconductor Equipment chapter AEHR →