2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Revenue | $105M | $107M | $128M | $151M | $124M |
Cost of Revenue | $69M | $74M | $84M | $99M | $95M |
Gross Profit | $36M | $34M | $44M | $52M | $29M |
Gross Profit % | 34% | 31% | 35% | 35% | 23% |
R&D Expenses | $15M | $17M | $20M | $21M | $21M |
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Net Income | $10M | $5.7M | $11M | $18M | -$26M |
Dep. & Amort. | $2M | $2.4M | $2.4M | $2.4M | $2.5M |
Def. Tax | -$699K | -$61K | $48K | $1.2M | -$1.9M |
Stock Comp. | $2.4M | $2.7M | $2.9M | $3.6M | $3.4M |
Chg. in WC | $10M | -$9.3M | -$21M | -$33M | $17M |
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Cash | $16M | $21M | $29M | $31M | $47M |
ST Investments | $28M | $40M | $8.3M | $4M | $8M |
Cash & ST Inv. | $44M | $61M | $38M | $35M | $55M |
Receivables | $29M | $27M | $35M | $30M | $28M |
Inventory | $36M | $48M | $76M | $88M | $52M |
Silicom reported Q4 2024 revenues of $14.5 million, aligning with expectations but reflecting a decline from $18.8 million in Q4 2023.
The company highlighted strong design win momentum, with plans to achieve 7-9 additional design wins in 2025 and significant revenue ramp-ups expected from 2026.
Long-term strategic goals include achieving an EPS above $3 with annual revenues between $150 million and $160 million, supported by a robust pipeline and recurring revenue opportunities.
Gross margins are expected to remain in the 27%-32% range, with higher margins anticipated for FPGA-related products and other high-value opportunities.
Guidance for Q1 2025 projects stable revenues between $14 million and $15 million, with low single-digit growth in 2025 and strong double-digit growth starting in 2026.