Free cash flow reached $77.6M in 2026Q3 (a 26.7% FCF margin) with capital expenditure at only 6.0% of revenue, though the conversion signal is noisy and partly flattered by $50.3M of stock-based compensation.
Lattice Semiconductor Corporation (LSCC) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Jan'26 | Dec'24 | Dec'23 | Dec'22 | Jan'22 | Jan'21 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Apr'99 | Mar'97 | Mar'96 | Apr'95 |
|---|
| Cash from Operations | 291.18M | 175.11M | 140.88M | 269.59M | 238.81M | 167.72M | 91.69M | 124.14M | 51.46M | 38.51M | 41.73M | -22.89M | 40.12M | 56.5M | 4.5M | 62.18M | 79.31M | 98.94M | 26.23M | -28.5M | -14.49M | -19.98M | 5.96M | 34.78M | 46M | 6.97M | 94.3M | 39.7M | 7.3M | 39.7M | -4.3M |
| Operating CF Margin % | - | 33.46% | 27.66% | 36.57% | 36.16% | 32.55% | 22.47% | 30.72% | 12.9% | 9.98% | 9.77% | -5.64% | 10.96% | 16.99% | 1.61% | 19.53% | 26.64% | 50.89% | 11.8% | -12.46% | -5.91% | -9.47% | 2.64% | 16.59% | 20.08% | 2.36% | 16.61% | 16.14% | 3.58% | 20.03% | -2.98% |
| Operating CF Growth % | 315.31% | 24.3% | -47.74% | 12.89% | 42.38% | 82.93% | -26.14% | 141.24% | 33.61% | -7.72% | 282.36% | -157.04% | -28.99% | 1157.04% | -92.77% | -21.6% | -19.84% | 277.25% | 192.04% | -96.59% | 27.46% | -435.32% | -82.87% | -24.39% | 560.23% | -92.61% | 137.52% | 443.84% | -81.61% | 1023.26% | -127.04% |
| Net Income | 44.74M | 3.08M | 61.13M | 259.06M | 178.88M | 95.92M | 47.39M | 43.49M | -26.32M | -70.56M | -54.1M | -159.49M | 48.58M | 22.32M | -29.61M | 78.23M | 57.07M | -6.96M | -38.21M | -239.82M | 3.09M | -49.12M | -51.98M | -91.81M | -175.24M | -109.52M | 167.89M | 56.6M | 45M | 41.8M | 27M |
| Depreciation & Amortization | 57.84M | 42.31M | 46.27M | 41.2M | 35.84M | 24.43M | 25.14M | 33.06M | 39.26M | 57.86M | 61.81M | 60.81M | 22.25M | 20.81M | 22.15M | 16.67M | 14.49M | 14.21M | 21.93M | 26.96M | 27.75M | 33.49M | 68.78M | 99.9M | 94.38M | 106.54M | 102.21M | 9.6M | 8.6M | 7.1M | 6M |
| Stock-Based Compensation | 158.14M | 115.61M | 52.98M | 70.2M | 55.53M | 46.48M | 40.37M | 18.9M | 13.65M | 12.54M | 16.21M | 18.4M | 12.8M | 9.52M | 7.51M | 6.36M | 4.55M | 4.58M | 5.58M | 5.5M | 3.62M | 2.08M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 7.1M | 5.19M | -12.07M | -58.61M | -1.42M | -324K | 0 | 0 | -96K | -154K | 90K | 21.37M | -7.22M | 2.36M | 19.22M | -49.38M | 0 | 0 | -5.34M | -7.1M | -5.18M | -2.08M | 0 | 0 | 110.79M | -55.37M | 11.48M | -2.8M | -2M | -2.4M | -1.8M |
| Other Non-Cash Items | 11.96M | 4.24M | 4.27M | 253K | 7.91M | 6.67M | 6.1M | 10.29M | 14.73M | 33.15M | 8.52M | 25.32M | -1.7M | 2.85M | -393K | -303K | -1.39M | -358K | 26.28M | 226.31M | 1.25M | -6.94M | -8.83M | 1.11M | 17.38M | 165.34M | -149.96M | 0 | 0 | 0 | 0 |
| Working Capital Changes | 11.39M | 4.67M | -11.71M | -42.51M | -37.92M | -5.45M | -27.32M | 18.39M | 10.24M | 5.68M | 9.2M | 10.71M | -34.59M | 1.5M | -14.39M | 10.6M | 4.58M | 87.47M | 15.98M | -40.34M | -45.02M | 2.58M | -2.01M | 25.57M | -1.31M | -100.02M | -37.33M | -23.7M | -44.3M | -6.8M | -35.5M |
| Change in Receivables | -18.81M | -21.22M | 23.31M | -10.36M | -14.16M | -12.01M | 336K | -4.03M | -3.98M | 44.61M | -11.42M | 4.58M | -12.29M | -3.14M | -9.95M | 4.55M | -7.64M | -7.15M | 2.89M | -6.75M | 1.03M | -3.99M | 7.21M | -422K | -6.92M | 0 | -16.01M | 0 | 0 | 0 | 0 |
| Change in Inventory | -29.69M | 14.21M | -4.58M | 11.55M | -42.78M | -3M | -9.62M | 12.12M | 13.18M | -902K | -3.27M | 9.87M | -18.7M | -2.03M | -6.92M | 2.62M | -11.41M | 6.78M | 7.3M | -1.19M | -10.23M | 10.05M | 8M | 9.61M | 12.16M | -5.43M | -33.46M | 5.2M | -6M | -7.6M | -300K |
| Change in Payables | 60.99M | 19.69M | 2.34M | -7.55M | 7.44M | 7.05M | -16.82M | 9.26M | 13.32M | -23.59M | 8.34M | 6.55M | -7.82M | 3.59M | 5.31M | -1.06M | 3.96M | 7.12M | -4M | -46.76M | 31.36M | -8.94M | 28.66M | -3.21M | -3.5M | 0 | 634K | 0 | 0 | 0 | 0 |
| Cash from Investing | -1.06B | -62.31M | -37.69M | -33.25M | -34.93M | -89.8M | -20.87M | -15.54M | -21.11M | -8.26M | -17.37M | -336.82M | -34.14M | -56.4M | -13.38M | -86.23M | -64.39M | 4.39M | 32.75M | 91.35M | 31.71M | 42.82M | 9.88M | -144.59M | -90.33M | -3.03M | -225.07M | -50.9M | -24.7M | -92M | -12.2M |
| Capital Expenditures | -36.36M | -42.53M | -20.98M | -20.1M | -23.34M | -9.84M | -12.12M | -15.59M | -16.51M | -22.39M | -25.75M | -27.72M | -10.27M | -12.5M | -19.71M | -38.64M | -13.86M | -7.03M | -10.13M | -11.04M | -13.67M | -11.29M | -10.72M | -9.79M | -17.45M | -13.75M | -25.88M | -18.8M | -10.6M | -12.6M | -6.3M |
| CapEx % of Revenue | 4.5% | 8.13% | 4.12% | 2.73% | 3.53% | 1.91% | 2.97% | 3.86% | 4.14% | 5.8% | 6.03% | 6.83% | 2.8% | 3.76% | 7.06% | 12.14% | 4.65% | 3.62% | 4.56% | 4.83% | 5.57% | 5.35% | 4.75% | 4.67% | 7.62% | 4.66% | 4.56% | 7.65% | 5.19% | 6.36% | 4.37% |
| Acquisitions | -971.35M | 0 | 0 | 0 | 0 | -68.1M | 0 | 0 | 8.11M | 967K | -1M | -436.07M | 14.63M | 0 | 5.73M | -45.65M | 0 | 0 | 0 | 0 | 0 | 0 | -29.61M | 1.1M | -256.76M | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -56.13M | -19.78M | -16.71M | -13.15M | -11.59M | -11.86M | -8.75M | -9.6M | -8.11M | 7.89M | 1.97M | 112.46M | -6.06M | -7.35M | -5.73M | -45.65M | 871K | 0 | 1.66M | 2.25M | 257.43M | 258.2M | 29.61M | -1.1M | 50.16M | -7.42M | 0 | 0 | 0 | 100K | 0 |
| Cash from Financing | 782.92M | -115.7M | -94.46M | -253.72M | -188.07M | -128.61M | -8.1M | -109.91M | -16.84M | -32.61M | -1.11M | 329.94M | -4.35M | -3.83M | -14M | -8.9M | 3.4M | -932K | -42.64M | -65.96M | -16.12M | -28.32M | -6.3M | -24.39M | -36.4M | 10.36M | 252.86M | 17.6M | 16.7M | 99.2M | 5.8M |
| Debt Issued (Net) | 874.48M | 0 | 0 | -130M | -30.15M | -13.13M | 23.75M | -116.99M | -43.76M | -35.43M | -5.15M | 343.88M | 0 | 0 | 0 | 0 | 0 | -805K | -43.24M | -68.69M | -20.39M | -28.41M | -9.49M | -29.09M | -42.08M | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity Issued (Net) | -46.83M | -92.41M | -60.81M | -71.64M | -102.97M | -61.3M | -4.89M | 17.17M | 29.29M | 6.08M | 7.61M | -1.29M | -921K | -3.08M | -13.17M | -8.26M | 4.21M | 84K | 597K | 2.73M | 4.27M | 92K | 3.19M | 4.7M | 5.68M | 10.36M | 252.86M | 7M | 17.6M | 16.7M | 99.2M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -29.14M | -100M | -67M | -80M | -110.13M | -70.12M | -14.99M | 0 | 0 | 0 | 0 | -6.97M | -13.09M | -6.16M | -17.55M | -14.44M | -1.97M | -329K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.61M | -9.38M | -9.2M | 0 | 0 | 0 |
| Other Financing | -44.73M | -23.29M | -33.65M | -52.08M | -54.95M | -54.19M | -26.96M | -10.08M | -2.37M | -3.27M | -3.56M | -12.64M | -3.43M | -744K | -832K | -642K | -808K | -211K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.6M | 0 | 82.5M | -93.4M |
| Net Change in Cash | 10.37M | -2.4M | 7.97M | -17.41M | 14.15M | -50.76M | 64.25M | -970K | 12.24M | 263K | 21.95M | -31M | 1.3M | -4.23M | -22.89M | -32.96M | 18.32M | 102.4M | 16.34M | -3.1M | 1.1M | -5.48M | 9.54M | -134.2M | -80.73M | 14.3M | 122.08M | 6.4M | -700K | 46.9M | -10.7M |
| Free Cash Flow | 254.82M | 132.58M | 119.89M | 249.49M | 215.47M | 157.89M | 79.57M | 108.55M | 34.95M | 16.12M | 15.98M | -50.61M | 29.86M | 44M | -15.22M | 23.54M | 65.45M | 91.91M | 16.1M | -39.53M | -28.17M | -31.27M | -4.77M | 24.98M | 28.55M | -6.78M | 68.41M | 20.9M | -3.3M | 27.1M | -10.6M |
| FCF Margin % | 31.51% | 25.34% | 23.54% | 33.84% | 32.63% | 30.64% | 19.5% | 26.86% | 8.76% | 4.18% | 3.74% | -12.47% | 8.15% | 13.23% | -5.45% | 7.39% | 21.98% | 47.27% | 7.24% | -17.29% | -11.48% | -14.81% | -2.11% | 11.92% | 12.46% | -2.3% | 12.05% | 8.5% | -1.62% | 13.67% | -7.36% |
| FCF Growth % | 98.66% | 10.58% | -51.95% | 15.79% | 36.47% | 98.44% | -26.7% | 210.57% | 116.78% | 0.88% | 131.58% | -269.52% | -32.15% | 389.12% | -164.67% | -64.04% | -28.79% | 470.92% | 140.72% | -40.35% | 9.91% | -556.06% | -119.08% | -12.48% | 520.8% | -109.92% | 227.33% | 733.33% | -112.18% | 355.66% | -221.84% |
| FCF per Share | 1.77 | 0.96 | 0.87 | 1.78 | 1.53 | 1.11 | 0.56 | 0.79 | 0.28 | 0.13 | 0.13 | -0.43 | 0.25 | 0.38 | -0.13 | 0.19 | 0.54 | 0.80 | 0.14 | -0.34 | -0.24 | -0.28 | -0.04 | 0.22 | 0.26 | -0.06 | 0.66 | 0.22 | -0.04 | 0.31 | -0.14 |
| FCF Conversion (FCF/Net Income) | 5.70x | 56.78x | 2.30x | 1.04x | 1.33x | 1.75x | 1.93x | 2.85x | -1.95x | -0.55x | -0.77x | 0.14x | 0.83x | 2.53x | -0.15x | 0.79x | 1.39x | -14.22x | -0.69x | 0.12x | -4.69x | 0.41x | -0.11x | -0.38x | -0.26x | -0.06x | 0.56x | 0.70x | 0.16x | 0.95x | -0.16x |
| Interest Paid | 379K | 0 | 0 | 3.24M | 3.97M | 2.31M | 3.7M | 10.99M | 18.61M | 20.65M | 18.16M | 11.07M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 6.6M | 7.77M | 8.59M | 15.75M | 4.62M | 3.3M | 1.87M | 3.39M | 3.05M | 2.39M | 9.36M | 8.34M | 1.6M | 1.37M | 908K | 1.82M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying LSCC stock.
Lattice Semiconductor Corporation (LSCC) generated $175.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Lattice Semiconductor Corporation (LSCC) generated $132.6M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Lattice Semiconductor Corporation (LSCC) spent $42.5M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Lattice Semiconductor Corporation (LSCC) spent $100.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Cash conversion sustainability uncertain
Metrics are mathematically derived from official filings.
Cash Conversion Volatile Despite Recent Gains
According to reported quarterly figures, LSCC's operating cash flow to net income ratio swung from 0.97 in 2024Q2 to 8.48 in 2026Q3, with net income in several quarters too small to make the ratio a reliable gauge of earnings quality. Based on these figures, the conversion signal is noisy rather than cleanly strong.
Operating cash flow has run well above net income in most recent quarters, which suggests that reported earnings understate cash generation, partly because of large non-cash charges such as stock-based compensation of $50.3M in 2026Q3. The ratio is distorted in quarters where net income approached zero or turned negative, so investors should weigh the trailing multi-quarter pattern rather than any single period. The durability of this gap depends on whether SBC remains elevated relative to earnings.
Free Cash Flow Rebound Outpaces Earnings
Based on reported figures, LSCC's free cash flow margin reached 26.7% in 2026Q3 and 40.4% in 2026Q2, well above the 2.9% operating margin, indicating that the cash profile is materially stronger than the income statement alone implies.
The jump in free cash flow from $23.3M in 2025Q1 to $81.3M in 2026Q2 reflects both higher revenue and favorable working capital timing rather than a single structural shift. The margin spread between free cash flow and operating income suggests that depreciation and stock-based compensation are doing much of the work in bridging the two. Investors should monitor whether the 2026Q3 margin normalizes once working capital and SBC effects reverse.
Light Capital Intensity Supports Cash Generation
As reported in financial statements, LSCC's capital expenditure ran between 1.0% and 9.8% of revenue across recent quarters, with a 6.0% ratio in 2026Q3, indicating a fabless model that requires modest reinvestment in physical assets.
Because LSCC relies on third-party foundries, capex is largely confined to test equipment, tooling, and facilities rather than wafer capacity, which keeps reinvestment needs low. Depreciation of roughly $10-25M per quarter sits close to capex in most periods, suggesting maintenance-level spending rather than heavy growth investment. The lumpiness in capex quarter to quarter warrants monitoring but does not signal a structural capital burden.
Buybacks Modest Relative to Cash Generation
Based on reported figures, LSCC repurchased between $10M and $46M of stock per quarter in 2024-2025 and none in 2026 shown here, while free cash flow exceeded $30M in most recent quarters, indicating cash is accumulating rather than being fully returned.
The company pays no dividend, so capital return depends entirely on repurchases, which have been episodic and tapered in 2026. Accumulating free cash flow alongside minimal debt suggests optionality for future buybacks, M&A, or reinvestment in the Avant platform. Investors should watch whether management redeploys this cash or allows it to build while SBC continues to dilute shareholders.
Stock Compensation Obscures Cash Earnings Power
Based on reported figures, LSCC's stock-based compensation of $50.3M in 2026Q3 represents a substantial add-back that may flatter operating cash flow, suggesting the true economic cost of employee equity should be weighed against the headline cash generation.
Because SBC is a non-cash expense, it inflates the gap between net income and operating cash flow without consuming cash, yet it still transfers value to employees through dilution. Investors should monitor whether repurchases merely offset issuance, which would mean free cash flow is largely absorbed by equity compensation rather than accruing to shareholders. This framing warrants further investigation before treating the recent cash flow strength as fully representative of distributable earnings.