Skyworks Solutions Inc. logo

Skyworks Solutions Inc.

SWKS | NASDAQ
Chart Builder DCF Calculator
$81.21
-$1.71 (-2.06%)
At close: Nov 5, 2026, 4:00 PM ET
$80.00
-$1.21 (-1.49%)
After-hours: Nov 5, 2026, 6:38 PM ET
TTM
Period Ending
Q4 2026
Oct 2, 2026
Q3 2026
Jul 3, 2026
Q2 2026
Apr 3, 2026
Q1 2026
Jan 2, 2026
Q4 2025
Oct 3, 2025
Q3 2025
Jun 27, 2025
Q2 2025
Mar 28, 2025
Q1 2025
Dec 27, 2024
Q4 2024
Sep 27, 2024
Q3 2024
Jun 28, 2024
Q2 2024
Mar 29, 2024
Q1 2024
Dec 29, 2023
Q4 2023
Sep 29, 2023
Q3 2023
Jun 30, 2023
Q2 2023
Mar 31, 2023
Q1 2023
Dec 30, 2022
Q4 2022
Sep 30, 2022
Q3 2022
Jul 1, 2022
Q2 2022
Apr 1, 2022
Q1 2022
Dec 31, 2021
Q4 2021
Oct 1, 2021
Q3 2021
Jul 2, 2021
Q2 2021
Apr 2, 2021
Q1 2021
Jan 1, 2021
Net Income
172.1M 290.1M 361.2M 394.3M 477.1M 396.2M 412.1M 526.7M 596M 780.3M 855.2M 904.7M 982.8M 1.04B 1.11B 1.18B 1.28B 1.3B 1.37B 1.39B 1.5B 1.42B 1.21B 1.07B
Depreciation & Amortization
462.5M 463.4M 462.6M 464.4M 463M 461.5M 457.9M 454.5M 451.3M 479.1M 515.5M 555.1M 613.7M 651.9M 666M 680M 690.1M 678.7M 606.9M 531.8M 436.7M 357.4M 357M 359.5M
Stock-Based Compensation
218.4M 232.4M 234.3M 239M 232.4M 207.1M 194.8M 178.1M 180.3M 192M 194M 189M 185.1M 172.2M 179.5M 194.2M 195.2M 205.8M 197.1M 197.7M 191.8M 189.2M 183.6M 167.5M
Other Working Capital
n/a 171.3M 73.4M 169.3M 173.6M 93.7M 800K -125M -132.3M -268M -272.5M -170.7M -72.7M 43M -67.3M -22.2M -183.7M -115.5M -54.5M -12.3M 93.7M -43.8M 25.6M -20M
Other Non-Cash Items
-212.5M -160.9M -6M -6.6M -9.1M 125.7M 123.4M 125.4M 141.6M 59.4M 59.5M 77.9M 65M 43.1M 41M 22.1M 23.4M 6.2M 11.8M 10.3M 8.3M 1.2M 13.5M 15.6M
Deferred Income Tax
-90.6M -69.3M -85.6M -55.2M -55.8M -85.1M -85.6M -106.3M -108.4M -67M -97.1M -123.7M -151M -48M 5.1M 32.6M 68.6M -26.5M -49.4M -52.7M -59.5M -15.3M -19.2M -16.1M
Change in Working Capital
-238M -277.5M -6.5M 283.2M 193.2M 471.5M 433.5M 248.6M 563.9M 270.5M 219.5M 255M 160.9M -132.3M -368M -497M -827.6M -576.6M -490.3M -207.5M -303.7M -310.8M -119.3M -302.3M
Operating Cash Flow
311.9M 478.2M 960M 1.32B 1.3B 1.58B 1.54B 1.43B 1.82B 1.71B 1.75B 1.86B 1.86B 1.73B 1.64B 1.62B 1.42B 1.59B 1.65B 1.87B 1.77B 1.64B 1.63B 1.29B
Capital Expenditures
-320.7M -282M -263.1M -226.8M -209.3M -242M -203.2M -192.3M -183.1M -171.6M -177.2M -194.6M -236.1M -304.7M -397.1M -479.4M -509.7M -633.7M -622.8M -630.3M -651.9M -529.5M -492M -410.5M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a -7.6M 69.6M 65.9M 66M 81.4M 4.3M 15.6M 23.7M 21.7M -2.73B -2.74B -2.74B -2.75B 404.2M 402.7M 402.8M
Purchase of Investments
-47.6M -246.1M -381.1M -493.5M -633.4M -661.2M -539.7M -420.6M -271M -32.4M -29.7M -126.8M -288.8M -287.9M -289.1M -230.8M -97.3M -183.9M -271.3M -431M -500.8M -759M -919.8M -758.4M
Sales Maturities Of Investments
260.3M 377M 503.3M 633.7M 618.2M 535.1M 418.4M 288.2M 86.5M 30.4M 244.3M 285.9M 294M 293M 184.7M 198.3M 220.2M 297.2M 512.3M 692.1M 770.5M 997.1M 752.1M 657.1M
Other Investing Acitivies
-26.4M -18.5M -20.9M -15.9M 300K -2.3M 3.6M 3.7M 13.4M -58.7M -55.1M -55.2M -74.8M 1.9M -7.6M -15.9M -13.9M -14M -15.5M -7.2M -5.7M -404.2M -402.7M -402.8M
Investing Cash Flow
-134.4M -169.6M -161.8M -102.5M -234M -374.3M -324.8M -324.9M -355.9M -162.7M 48.2M -24.8M -224.4M -293.6M -493.7M -504.2M -379.1M -3.26B -3.13B -3.12B -3.13B -291.4M -659.7M -511.8M
Debt Repayment
n/a n/a n/a n/a n/a n/a n/a n/a -300M -500M -1B -1.2B -900M -700M -200M n/a -50M 698.5M 2.19B 2.19B 2.24B 1.49B n/a n/a
Common Stock Repurchased
-42.9M -42.6M -383.2M -875.3M -874.6M -875.5M -619.1M -119.2M -113.6M -114M -36.7M -45.8M -211.2M -292.5M -412.2M -823.9M -975.3M -893.3M -774.9M -357M -250.8M -482.4M -540.8M -823.1M
Dividend Paid
-320.1M -425.7M -422.7M -426.5M -432.6M -439M -444.2M -442.7M -439.1M -435.6M -425.2M -414.7M -405.2M -396.1M -387.4M -380M -373.1M -366.2M -358.7M -350.1M -340.6M -331.6M -322.6M -314.9M
Other Financial Acitivies
1.38B -489.5M 12M 33.1M 33.1M 34.4M 34.4M 32.6M 33.7M 40M 40M 37.3M 37.3M 33.6M 34.3M 35.1M 35.8M 36.2M 28.9M 29.7M 30.6M 28.7M 44.2M 47.7M
Financial Cash Flow
1.04B -936.6M -772.7M -1.27B -1.27B -1.28B -1.03B -529.3M -819M -1.01B -1.42B -1.62B -1.48B -1.35B -965.4M -1.17B -1.36B -525M 1.08B 1.51B 1.68B 704.4M -819.3M -1.09B
Net Cash Flow
1.21B -628M 25.5M -52.1M -207.3M -77.5M 182.4M 572.8M 649.8M 541.8M 372.8M 209.8M 152.8M 78.6M 176.2M -56.5M -316.9M -2.2B -403.5M 259.2M 316.2M 2.05B 147.5M -311M
Free Cash Flow
-8.7M 196.3M 697M 1.09B 1.09B 1.33B 1.33B 1.23B 1.64B 1.54B 1.57B 1.66B 1.62B 1.42B 1.24B 1.14B 915.1M 953.1M 1.02B 1.24B 1.12B 1.11B 1.13B 880.7M
Adj. Free Cash Flow
-227.1M -36.1M 462.7M 853.3M 859.1M 1.13B 1.14B 1.06B 1.46B 1.35B 1.38B 1.47B 1.44B 1.25B 1.06B 942.9M 719.9M 747.3M 825.9M 1.04B 928.3M 922M 950.9M 713.2M
Maintenance CapEx
-320.7M -255.82M -216.2M -179.9M -162.4M -221.28M -203.2M -192.3M -183.1M -171.6M -177.2M -194.6M -236.1M -274.17M -329.61M -359.82M -389.99M -435.91M -345.54M -280.7M -179.22M -127.13M -206.06M -249M
Growth CapEx
n/a -26.18M -46.9M -46.9M -46.9M -20.72M n/a n/a n/a n/a n/a n/a n/a -30.53M -67.49M -119.58M -119.71M -197.79M -277.26M -349.6M -472.68M -402.37M -285.94M -161.5M
Owner Earnings
-8.8M 222.38M 743.8M 1.14B 1.14B 1.36B 1.33B 1.23B 1.64B 1.54B 1.57B 1.66B 1.62B 1.45B 1.31B 1.26B 1.03B 1.15B 1.3B 1.59B 1.59B 1.51B 1.42B 1.04B

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.