2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $107M | $128M | $151M | $124M | $58M |
Cost of Revenue | $74M | $84M | $99M | $95M | $42M |
Gross Profit | $34M | $44M | $52M | $29M | $17M |
Gross Profit % | 31% | 35% | 35% | 23% | 29% |
R&D Expenses | $17M | $20M | $21M | $21M | $20M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $5.7M | $11M | $18M | -$26M | -$14M |
Dep. & Amort. | $2.4M | $2.4M | $2.4M | $2.5M | $2.2M |
Def. Tax | -$61K | $48K | $1.2M | -$1.9M | $0 |
Stock Comp. | $2.7M | $2.9M | $3.6M | $3.4M | $3.2M |
Chg. in WC | -$9.3M | -$21M | -$33M | $17M | $19M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $21M | $29M | $31M | $47M | $51M |
ST Investments | $40M | $8.3M | $4M | $8M | $21M |
Cash & ST Inv. | $61M | $38M | $35M | $55M | $72M |
Receivables | $27M | $35M | $30M | $28M | $12M |
Inventory | $48M | $76M | $88M | $52M | $41M |
Q1 2025 revenues were $14.4M, flat year-over-year and in line with targets; gross margin was 30.3% (vs. 28.5% last year), with a net loss of $2.1M ($0.37 per share), improved from a $2.4M loss last year.
The company maintains a strong balance sheet with $119M in working capital and marketable securities, including $77M in cash and no debt, representing about $21 per share.
Silicom achieved three significant design wins in Q1 2025 (two with cybersecurity leaders, one with a global network test equipment company), with expected annual revenues at full ramp of $2.5M, $3M, and $2M respectively; the company is on track to achieve its target of 7-9 design wins in 2025.
Management reiterated its long-term financial goals: EPS above $3 and annual revenues of $150M-$160M, with double-digit revenue growth expected to materialize from 2026 onward; Q2 2025 revenue guidance is $14.5M-$15.5M.
The share buyback program continued, with less than 100,000 shares repurchased in Q1 (over 700,000 since 2024), and approximately $8M remaining authorized for buybacks; management noted some customers are resuming orders as excess inventory issues ease, but recovery is expected to be gradual through 2025.