Free cash flow turned to -$279.5M in 2026Q3 (a -49.8% margin) as working capital absorbed $427.7M, indicating earnings are not converting to cash and warranting further investigation into timing versus structural drivers.
Silicon Motion Technology Corporation (SIMO) cash flow statement — 24-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | 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 |
|---|
| Cash from Operations | -350.05M | 61.43M | 77.19M | 149.08M | 83.75M | 176.87M | 115.89M | 77.01M | 108.24M | 103.88M | 125.57M | 65.95M | 68.72M | 49.13M | 69.24M | 53.03M | -9.63M | 10.12M | 84.78M | 49.31M | 18.31M | 16.43M | 7.46M | 3.78M | -1.55M |
| Operating CF Margin % | - | 6.94% | 9.61% | 23.33% | 8.85% | 19.18% | 21.48% | 16.84% | 20.41% | 19.85% | 22.58% | 18.25% | 23.75% | 21.8% | 24.61% | 23.66% | -6.67% | 11.16% | 50.38% | 27.35% | 17.24% | 20.06% | 10.83% | 14.02% | -11.81% |
| Operating CF Growth % | -1361.59% | -20.43% | -48.22% | 78.02% | -52.65% | 52.61% | 50.5% | -28.86% | 4.2% | -17.27% | 90.41% | -4.04% | 39.89% | -29.04% | 30.56% | 650.95% | -195.07% | -88.06% | 71.92% | 169.32% | 11.43% | 120.28% | 97.4% | 343.54% | - |
| Net Income | 316.07M | 122.64M | 90.56M | 52.87M | 172.51M | 199.95M | 79.75M | 64.4M | 98.07M | 74.95M | 110.94M | 60.25M | 44.47M | 27.38M | 47.22M | 41.46M | -5.37M | -72.17M | 8.93M | 40.47M | 29.07M | 20.53M | 8.52M | 3.25M | -12.53M |
| Depreciation & Amortization | 35.28M | 30.17M | 25.29M | 21.81M | 18.93M | 17.16M | 13.56M | 13.06M | 14.8M | 13.13M | 11.59M | 8.99M | 6.92M | 6.43M | 5.88M | 6.35M | 7.6M | 11.11M | 10.63M | 7.89M | 1.09M | 866K | 1.25M | 1.54M | 561.8K |
| Stock-Based Compensation | 27.57M | 26.28M | 16.96M | 17.55M | 26.66M | 19.55M | 14.59M | 14.59M | 20.78M | 15.49M | 17.36M | 10.42M | 10.35M | 10.26M | 11.8M | 8.86M | 6.6M | 13.95M | 8.4M | 261.35M | 85.7M | 0 | 0 | 0 | 0 |
| Deferred Taxes | 0 | -173.1K | 0 | 428K | -1.74M | -1.74M | -667K | 1.12M | -1.66M | 581K | -3.37M | 911K | 471K | 1.18M | 1.58M | 2.3M | -172.41K | 1.62M | 264.66K | -3.42M | -2.63M | -693K | 1.73M | -2.81M | 0 |
| Other Non-Cash Items | -24.65M | -39.21M | -2.18M | -22.99M | 853K | 1.95M | 18.54M | 1.87M | 4.47M | 8.48M | 44K | 7K | 14K | -117K | 142K | -12.02K | 269.14K | 39.31M | 1.62M | -251.33M | -83.7M | -375K | 1.9M | 2.27M | 10.42M |
| Working Capital Changes | -704.32M | -78.28M | -53.42M | 79.42M | -133.47M | -59.99M | -9.87M | -18.02M | -28.21M | -8.76M | -10.99M | -14.63M | 6.51M | 4M | 2.61M | -5.93M | -18.56M | 16.3M | 54.94M | -5.65M | -11.22M | -3.89M | -5.95M | -477.44K | 0 |
| Change in Receivables | 0 | 22.2M | -39.04M | 11.4M | 2.47M | -92.93M | -7.09M | -18.75M | -12.63M | -5.16M | -14.62M | -29.18M | 2.36M | 5.57M | 2M | -8.42M | -9.03M | 12.03M | 57.16M | 153.68M | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | -215.3M | 4.87M | 72.13M | -78.09M | -78.09M | -21.72M | -10.15M | 12.67M | -22.3M | -24.78M | -410K | -10.41M | -1.52M | -1.83M | -7.45M | -8.32M | 5.65M | -2.78M | 640K | -4.56M | 7.03M | -11.24M | -711.95K | 0 |
| Change in Payables | 0 | 16.97M | -37.81M | 0 | 36.23M | 36.23M | 13.85M | 4.43M | -28.77M | 24.25M | 9.2M | 7.65M | -415K | -11.98M | 5.64M | 10.38M | 187.09K | -1.7M | -1.99M | -162.57M | 206.24M | -226.84M | 0 | 0 | 0 |
| Cash from Investing | -28.07M | -27.47M | -44.19M | -49.09M | -32.78M | -30.34M | -20.78M | 35.42M | -79.57M | -14.55M | -8.22M | -58.41M | -15.41M | -12.81M | -4.75M | -14.53M | -9.99M | -1.42M | -30.27M | -60.16M | -13.04M | -30.85M | -8.36M | 285.84K | -905.39K |
| Capital Expenditures | -56.7M | -55.15M | -44.45M | -50.31M | -32.78M | -26.83M | -18.78M | -10.32M | -74.85M | -11.68M | -12.22M | -23.66M | -11.6M | -12.77M | -4.28M | -4.9M | -4.74M | -3.11M | -17.86M | -6.97M | -8.34M | -1.3M | -1.16M | -412.18K | 0 |
| CapEx % of Revenue | 3.47% | 6.23% | 5.53% | 7.87% | 3.46% | 2.91% | 3.48% | 2.26% | 14.11% | 2.23% | 2.2% | 6.55% | 4.01% | 5.67% | 1.52% | 2.19% | 3.28% | 3.43% | 10.61% | 3.87% | 7.85% | 1.59% | 1.68% | 1.53% | - |
| Acquisitions | 37 | 0 | 0 | 0 | 0 | 0 | -45.68M | 43.97M | -2.87M | -2.87M | -30.29M | -30.29M | 0 | 0 | -700K | -719.2K | 0 | 0 | -12.06M | -55.27M | 17.87M | 12K | 15K | 40.79K | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 27.66M | 27.68M | 1K | 1.23M | 3.51M | -3.51M | 43.97M | -39.25M | 2.87M | 4M | -4.51M | -463K | -3.82M | -89K | -469K | -8.91M | -5.36M | 885.46K | -387.19K | 784K | 42K | -185K | -2.63M | 419.78K | -905.39K |
| Cash from Financing | 1.06B | -91.51M | -67.25M | -16.69M | -183.1M | -99.73M | -73.91M | -70.26M | -101.82M | -31.74M | 2.19M | -20.27M | -19.71M | -29.49M | 224K | 2.29M | 0 | 577.27K | -49.24M | 3.85M | 1.84M | 38.99M | -98K | 7.91M | 355.15K |
| Debt Issued (Net) | 1.19B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -25.01M | 0 | 25M | 0 | 0 | 0 | 0 | 0 | 0 | -226.97K | 579.31K | 1.95K | 0 | 0 | 0 | -42.35K | 0 |
| Equity Issued (Net) | 0 | -24.31M | 0 | 0 | -133.16M | -45.7M | -25.01M | -26.23M | -33.54M | 380K | 93K | 494K | 0 | -10.02M | 224K | 2.29M | 0 | 0 | -50.35M | 3.22M | 1.84M | 39M | 0 | 7.95M | 0 |
| Dividends Paid | -67.55M | -67.2M | -67.25M | -16.69M | -49.91M | -54.14M | -49M | -44.11M | -43.28M | -32.12M | -22.9M | -20.77M | -20.22M | -19.9M | 0 | 0 | 0 | 0 | -612.4K | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | -24.31M | 0 | 0 | -133.16M | -45.7M | -25.01M | -26.23M | -33.54M | 0 | 0 | 0 | 0 | -10.02M | 0 | 0 | 0 | 0 | -51.38M | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -59.24M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.13K | 0 | 0 | 0 | 514K | 422K | 0 | 0 | 0 | 804.24K | -1.52M | 581.74K | 0 | -9K | -98K | 0 | 355.15K |
| Net Change in Cash | 577.13M | -57.25M | -34.66M | 81.94M | -128.47M | 46.31M | 20.96M | 41.13M | -74.4M | 60.35M | 119.02M | -13.69M | 32.49M | 6.99M | 65.97M | 37.95M | -13.19M | 11.4M | -649.36K | -6.16M | 7.25M | 26.06M | -1.16M | 11.93M | 355.15K |
| Free Cash Flow | -406.75M | 6.28M | 32.74M | 98.77M | 50.97M | 150.04M | 97.11M | 66.68M | 33.39M | 92.2M | 113.35M | 42.28M | 57.13M | 36.36M | 64.96M | 48.13M | -14.36M | 7.01M | 66.92M | 42.34M | 9.97M | 15.13M | 6.3M | 3.37M | -1.55M |
| FCF Margin % | -24.91% | 0.71% | 4.07% | 15.45% | 5.39% | 16.27% | 18% | 14.58% | 6.3% | 17.62% | 20.38% | 11.7% | 19.75% | 16.14% | 23.09% | 21.47% | -9.95% | 7.73% | 39.77% | 23.49% | 9.39% | 18.47% | 9.15% | 12.49% | -11.81% |
| FCF Growth % | -9060.95% | -80.83% | -66.85% | 93.78% | -66.03% | 54.5% | 45.64% | 99.71% | -63.79% | -18.66% | 168.08% | -25.99% | 57.14% | -44.03% | 34.96% | 435.14% | -304.73% | -89.52% | 58.04% | 324.55% | -34.08% | 140.06% | 87.2% | 316.98% | - |
| FCF per Share | -47.66 | 0.75 | 0.97 | 2.95 | 1.53 | 4.29 | 2.78 | 1.89 | 0.92 | 2.57 | 3.19 | 1.21 | 1.67 | 1.08 | 1.93 | 1.49 | -0.49 | 0.25 | 2.08 | 1.27 | 0.32 | 0.52 | 0.24 | 0.14 | -0.06 |
| FCF Conversion (FCF/Net Income) | -1.29x | 0.50x | 0.86x | 2.82x | 0.49x | 0.88x | 1.45x | 1.20x | 1.08x | 1.38x | 1.13x | 1.09x | 1.55x | 1.79x | 1.47x | 1.28x | 1.80x | -0.34x | 5.22x | 1.22x | 0.63x | 0.80x | 0.88x | 1.16x | 0.12x |
| Interest Paid | 0 | 0 | 0 | 0 | 71K | 0 | 11K | 0 | 376K | 367K | 105K | 6K | 71K | 86K | 0 | 0 | 1K | 16.72K | 148.59K | 25.65K | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 16.71M | 10.11M | 36.32M | 33.98M | 3.52M | 8.52M | 5.61M | 13.79M | 30.91M | 24.3M | 20.49M | 5.89M | 2.95M | -3.26M | 988K | 412K | 4.04M | 3.11M | 1.19M | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying SIMO stock.
Silicon Motion Technology Corporation (SIMO) generated $61.4M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Silicon Motion Technology Corporation (SIMO) generated $6.3M 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.
Silicon Motion Technology Corporation (SIMO) spent $55.1M 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, Silicon Motion Technology Corporation (SIMO) returned $67.2M to shareholders via cash dividends and spent $24.3M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Working capital absorbing operating cash
Earnings Not Converting to Operating Cash
According to the reported cash flow figures, SIMO's operating cash flow has been negative in four of the last six quarters, with 2026Q3 operating cash outflow of $256.5M against net income of $65.4M, an OCF/NI ratio of -3.92.
The gap between net income and operating cash flow is the central signal in this dataset, as profits reported in the income statement have repeatedly failed to translate into cash generation. Such a divergence suggests that earnings quality may be weaker than headline margins imply, with the cash shortfall appearing to originate largely from working capital build rather than from non-cash charges. Investors should monitor whether the conversion ratio normalizes, since sustained negative OCF against positive net income warrants further investigation into receivables, inventory, and timing of revenue recognition.
Working Capital Build Consuming Recent Earnings
Based on SIMO's reported quarterly figures, working capital changes absorbed -$427.7M in 2026Q3 and -$137.9M in 2026Q2, which together represent a larger cash drain than the company's cumulative reported net income over the same two quarters.
The magnitude of working capital outflow relative to revenue suggests the company is funding a sizeable expansion in receivables or inventory during the revenue rebound, which may reflect channel stocking tied to the recovery in client SSD demand. This pattern may indicate that collections have lagged shipments, an interpretation that is consistent with the cyclical restocking dynamics in the prior income statement findings. Whether these balances convert to cash in subsequent quarters remains the key unresolved question for the cash flow outlook.
Free Cash Flow Turned Sharply Negative
As reported in the quarterly cash flow statements, SIMO's free cash flow margin moved from a peak of 23.2% in 2025Q1 to -49.8% in 2026Q3, with FCF of -$279.5M in the latest quarter.
The trajectory reflects a shift from positive FCF in 2024 and 2025 to sustained cash burn in 2026, despite revenue growth that would ordinarily support improving cash generation. This divergence suggests the deterioration is driven by operating investment in working capital rather than by capital intensity, as CapEx remained modest at 1.7% to 5.3% of revenue in most recent quarters. Investors should treat the FCF inflection as analytically significant, while recognizing that a few quarters of working capital volatility may not establish a durable trend.
Light Capital Intensity Offers Limited Cushion
Based on reported figures, SIMO's CapEx ran between 1.7% and 8.3% of revenue across recent quarters, a low capital intensity consistent with a fabless model that outsources wafer production.
Because the company does not own fabrication capacity, its capital expenditure is largely confined to tooling, test equipment, and IT infrastructure, which limits the scope for discretionary cuts to protect cash. This suggests that the cash burn observed in 2026 is almost entirely an operating and working capital phenomenon rather than an investment-driven one. The low capital base also implies that the cash deterioration cannot be attributed to heavy reinvestment, which places greater analytical weight on the working capital explanation.
Cash Burn May Reflect Timing Rather Than Impairment
The strongest counter-view, based on reported figures, is that SIMO's 2026 cash outflows reflect timing of a revenue surge rather than a structural cash problem, given that 2026Q3 revenue rose sharply versus 2024Q4.
If the working capital build reverses as receivables are collected and inventory is sold through, the reported negative FCF could prove temporary and cumulative FCF over a full cycle could look materially better than the recent quarters imply. However, this interpretation cannot be confirmed from the supplied data, and the absence of disclosed collection timelines or inventory aging means the reversal thesis remains unverified. Investors should weigh this scenario against the possibility that customer terms have loosened or that inventory is accumulating faster than demand.