VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
TSEMTower Semiconductor Ltd.
$249.91$28.6B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksTSEMCash Flow

Tower Semiconductor Ltd. (TSEM) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash flow dynamics remain volatile, as evidenced by an anomalous operating cash flow to net income ratio of 7.84 in 2026Q1 driven by $356.4 million in working capital inflows.

TSEM Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations819.24M395.48M448.68M676.56M529.82M421.29M276.56M291.32M312.9M355.63M327.47M170.31M97.77M42.27M75.18M107.99M121.44M37.25M12.56M16.68M-45.45M-60.74M-34.9M-67.68M933K-4.04M16.18M-4.04M5.2M40.7M24.9M
Operating CF Margin %-25.25%31.24%47.56%31.58%27.93%21.85%23.61%23.99%25.63%26.21%17.73%11.81%8.37%11.77%17.67%23.85%12.47%4.99%7.23%-24.25%-59.55%-27.69%-110.28%1.8%-7.71%15.45%-5.78%7.47%32.33%25.43%
Operating CF Growth %410.02%-11.86%-33.68%27.7%25.76%52.33%-5.07%-6.9%-12.02%8.6%92.28%74.2%131.3%-43.78%-30.39%-11.08%226.04%196.54%-24.71%136.7%25.16%-74.03%48.43%-7353.8%123.11%-124.94%500.92%-177.63%-87.22%63.45%-31.78%
Net Income245.36M220.47M207.22M519.53M264.57M150.01M82.3M88.07M133.38M301.66M209.17M-29.13M-1.37M-107.66M-70.27M-18.53M-42.37M-120.46M-106.44M-134.2M-86.93M-203.08M-137.77M-114.26M-51.4M-20.47M-3.99M-20.47M-15.5M19.2M10M
Depreciation & Amortization311.81M303.11M266.28M258.02M292.64M270.71M240.53M214.47M214.39M208.41M197.61M168.03M243.36M164.82M173.59M162.68M143.02M143.4M138.81M154.34M154.79M144.85M121.07M54.61M18.82M26.64M25.92M26.64M25.4M23.6M17.6M
Stock-Based Compensation000000014.55M12.66M11.65M9.41M7.54M4.68M2.78M5.74M0000000000000000
Deferred Taxes0000000-14.55M-5.35M-108.46M-4.56M-4.17M-23.98M-11.45M9.13M4.79M000000000-2.4M0-2.4M-5.7M4M2.3M
Other Non-Cash Items30.97M-5.12M24.85M-8.68M19.2M3.74M12.85M6M2.44M2.63M-9.17M88.16M-184.02M904K-13.24M-43.74M28.49M1.09M-15.04M-3.61M1.97M-3.41M-32.01M-794K-45K-998K411K-998K-1.4M200K-3M
Working Capital Changes231.29M-122.98M-49.67M-92.31M-46.59M-3.17M-59.12M-17.23M-27.52M-169.92M-27.95M-72.84M43.46M-19.89M-28.44M8.52M-7.7M13.22M-4.78M148K-115.29M906K13.81M-7.23M33.56M-6.81M-6.15M-6.81M2.4M-4M-2M
Change in Receivables3.76M-10.5M-60.17M-3.16M-15.23M14.34M-33.09M27.32M-3.1M-6.56M-30.1M-11.12M-24.02M-5.19M-6.86M-7.69M-28.06M5.26M15.67M0000000005.8M00
Change in Inventory18.04M11.8M4.78M8.68M-77.89M-44.19M-2.89M-21.02M-26.34M-4.28M-22.07M-17.91M-1.76M-780K2.32M-4M-10.26M8.65M-4.01M459K-16.73M1.29M-6.29M-6.22M-609K-3.67M-2.11M-3.67M2.6M1.9M-1.1M
Change in Payables-2.9M035.78M-8.25M-20.89M-25M-18.58M-339K-3.56M-8.65M5.55M-26.16M11.11M25K-7.6M21.73M-2.83M-6.18M-5.12M000000000000
Cash from Investing-836.63M-398.09M-400.24M-720.85M-329.45M-338.94M-363.61M-305.09M-328.22M-245.36M-226.72M-195.49M17.3M-77.45M-115.71M11.28M-204.12M-29.54M-84.69M-106.99M-113.99M-5.78M-91.78M-142.53M-258.98M7.92M-29.68M7.92M5.7M-34.5M-13.6M
Capital Expenditures-481.52M-436.56M-436.15M-444.5M-367.44M-315.6M-315.11M-191.4M-210.19M-187.68M-217.5M-165.37M-50.21M-81.82M-103.83M-117.17M-106.71M-28.07M-87.3M-107.48M-150.24M-38.88M-154.97M-179.31M-205.1M-15.3M-53.53M-15.3M-20.9M-29.4M-84.5M
CapEx % of Revenue29.69%27.88%30.37%31.24%21.9%20.93%24.9%15.51%16.12%13.53%17.4%17.22%6.06%16.2%16.25%19.18%20.95%9.39%34.69%46.56%80.15%38.12%122.94%292.19%395.94%29.21%51.09%21.91%30.03%23.35%86.31%
Acquisitions0000152.87M34.55M57.12M19.23M40.45M20.04M7.87M6.59M57.58M00-40M0-1.47M2.62M108K002.63M0090K168K90K0800K0
Investments-------------------------------
Other Investing-15.11M38.47M3.97M11.71M00018.82M25.91M22.96M-9.23M-119K-76K4.78M-1.88M98.01M-97.41M-85.61M0107K36.25M5.83M31.93M36.78M-53.88M2.04M21.41M2.04M26.6M-15M29.2M
Cash from Financing-11.77M-33.35M-32.45M-30.41M-66.65M-76.86M-61.19M-17.56M-48.13M-23.32M73.33M13.76M-31.8M32.42M67.08M-118.59M101.23M39.25M62.34M95.13M191.82M46.19M141.89M214.8M246.29M-694K13.25M-694K-8.3M-12.8M-23.9M
Debt Issued (Net)-5.96M-33.35M-32.45M-32.35M-39.84M-41.92M-38.34M-19.4M-48.85M-50.26M37.09M903K-51.41M-6.54M-37.61M-141.24M101.23M-13.67M43.26M68.37M70.58M46.19M66M174M128M53K053K0200K-3.9M
Equity Issued (Net)000044K458K2.51M1.84M0000038.85M104.69M22.65M158.82M52.92M20M26.76M21.23M075.89M40.8M96.75M-773K12.63M-773K0300K-200K
Dividends Paid000000000-4.38M-2.56M-1.57M00000000000000000-13.2M-19.8M
Share Repurchases0000000000000000000000000-963K0-963K-8.1M0-200K
Other Financing-5.82M001.93M-26.85M-35.39M-25.36M0714K31.32M38.8M14.42M19.61M105K00-158.82M0-926K0100M00021.54M26K618K26K-8.3M-100K0
Net Change in Cash-31.51M-36.52M11.23M-80.09M129.83M-753K-143.88M-29.53M-60.87M90.68M179.71M-11.59M74.3M-10.53M22.25M774K18.58M46.89M-9.63M4.83M32.37M-20.33M15.22M4.59M-11.75M3.19M-243K3.19M2.5M-6.6M-12.6M
Free Cash Flow326.12M-41.08M12.53M232.06M163.42M107.48M-37.09M99.92M102.7M167.96M109.97M4.94M47.56M-39.55M-28.65M-9.17M14.73M9.18M-74.74M-90.8M-195.69M-99.62M-189.88M-246.99M-204.17M-19.33M-37.34M-19.33M-15.7M11.3M-59.6M
FCF Margin %20.11%-2.62%0.87%16.31%9.74%7.13%-2.93%8.1%7.88%12.11%8.8%0.51%5.74%-7.83%-4.48%-1.5%2.89%3.07%-29.7%-39.33%-104.4%-97.67%-150.63%-402.47%-394.14%-36.92%-35.64%-27.69%-22.56%8.98%-60.88%
FCF Growth %2020.6%-427.87%-94.6%42%52.04%389.76%-137.12%-2.71%-38.85%52.73%2127.96%-89.62%220.24%-38.04%-212.34%-162.25%60.46%112.29%17.69%53.6%-96.45%47.54%23.12%-20.97%-955.99%48.23%-93.16%-23.15%-238.94%118.96%-132.81%
FCF per Share2.85-0.360.112.091.480.98-0.340.931.001.591.090.070.75-1.00-1.29-0.440.930.80-8.21-11.31-35.09-18.51-36.48-76.82-95.90-14.30-40.44-21.76-17.7012.03-67.07
FCF Conversion (FCF/Net Income)1.33x1.79x2.16x1.30x2.00x2.81x3.36x3.24x2.31x1.19x1.61x-5.74x22.93x-0.39x-1.07x-5.83x-2.87x-0.31x-0.12x-0.12x0.52x0.30x0.25x0.59x-0.02x0.10x-4.06x0.20x-0.34x2.12x2.49x
Interest Paid004.25M4.52M0007.46M11.84M14.07M10.54M12.37M033.3M46.45M23.26M21.64M00000000000000
Taxes Paid0023.49M12.38M00013.03M5.77M17.67M3.48M3.47M0190K852K2.91M3.76M00000000000000

Key Metrics

Growth RegimeAccelerating
ProfitabilityModerate
Balance SheetFortress
Cash FlowRobust
Top Statement Risk

Geopolitical and regional instability

Earnings Quality and Cash Conversion

As reported in recent financial filings, Tower Semiconductor's operating cash flow to net income ratio reached an anomalous 7.84 in 2026Q1, a significant departure from the historical average, primarily driven by substantial working capital inflows that suggest a temporary distortion rather than sustainable core earnings conversion.

The wide divergence between net income and operating cash flow indicates that reported earnings are currently a poor proxy for the company's actual cash-generating capacity. Investors should monitor whether this cash surge represents a permanent improvement in collection cycles or merely a transient benefit from timing differences in customer payments.

Free Cash Flow Volatility Trends

Based on the company's quarterly cash flow statements, free cash flow has exhibited extreme volatility, swinging from a negative $75.3 million in 2025Q4 to a positive $353.6 million in 2026Q1, highlighting the lumpy nature of capital expenditures relative to the company's operational cash generation.

This erratic trajectory suggests that Tower's ability to generate consistent free cash flow is heavily dependent on the timing of large-scale equipment investments. The recent spike in FCF margin to 85.5% appears unsustainable and likely reflects a temporary reduction in capital intensity or a one-time working capital release.

Capital Intensity and Asset Replacement

According to historical data, Tower Semiconductor maintains a high capital intensity, with CapEx as a percentage of revenue peaking at 42.3% in 2023Q4, reflecting the ongoing, heavy investment requirements necessary to maintain competitive process nodes in the specialized analog and power management foundry markets.

The persistent high level of CapEx relative to revenue suggests that the company must continuously reinvest to avoid technological obsolescence in its 300mm and specialty nodes. This capital-heavy model implies that free cash flow will remain sensitive to the pace of capacity expansion and equipment depreciation cycles.

Working Capital Dynamics and Efficiency

Analysis of recent quarterly reports reveals that working capital changes have become a dominant driver of cash flow, with a massive $356.4 million inflow in 2026Q1 contrasting sharply with the $132.6 million outflow observed in 2025Q4, indicating significant fluctuations in inventory and accounts receivable management.

Such dramatic swings in working capital suggest that Tower's cash position is highly susceptible to the payment terms of its largest customers and the efficiency of its inventory turnover. Analysts should investigate whether these fluctuations are indicative of structural changes in supply chain management or merely seasonal noise.

TSEM — Frequently Asked Questions

Quick answers to the most common questions about buying TSEM stock.

How much cash does Tower Semiconductor Ltd. (TSEM) generate from operations?

Tower Semiconductor Ltd. (TSEM) generated $395.5M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Tower Semiconductor Ltd.'s free cash flow?

Tower Semiconductor Ltd. (TSEM) reported negative free cash flow of $41.1M in 2025, indicating capital requirements exceeded cash from operations.

What is Tower Semiconductor Ltd.'s capital expenditure (CapEx)?

Tower Semiconductor Ltd. (TSEM) spent $436.6M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.