Name: FORM Income Statement - Formfactor Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

FORM - Formfactor Inc.

USD | NASDAQ | Technology

FORM Income Statement - Formfactor Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q3 FY 23	Q2 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q1 FY 19	Q4 FY 18	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q3 FY 17	Q2 FY 17	Q4 FY 16	Q3 FY 16	Q2 FY 16	Q1 FY 16	Q4 FY 15	Q3 FY 15	Q2 FY 15
Revenues
Revenues	226.1	215.2	202.7	195.8	171.4	189.5	207.9	197.5	168.7	171.6	167.4	166.0	180.9	203.9	197.2	205.0

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015	FY2014	FY2013	FY2012	FY2011	FY2010	FY2009
Revenues
Revenues	839.8	785.0	763.6	663.1	747.9	769.7	693.6	589.5	529.7	548.4	383.9	282.4	268.5	231.5	178.5	169.3	188.6	135.3
Cost of Revenue	508.7	476.1	455.7	404.5	451.9	446.9	405.7	352.0	319.3	332.8	281.2	196.6	191.1	189.2	153.2	148.4	190.8	134.5
Gross Profit	331.1	308.9	307.9	258.6	296.0	322.8	287.9	237.5	210.3	215.6	102.7	85.7	77.4	42.3	25.3	21.0	(2.3)
Operating Expenses
Research & Development	118.7	115.7	121.9	115.8	109.2	100.9	89.0	81.5	75.0	73.8	57.5	44.2	42.7	42.1	40.1
Operating Income
Operating Income	70.4	57.1	64.8	82.8	54.9	98.0	83.8	49.7	36.1	46.3	(47.9)	(4.1)	(20.6)	(58.8)
Non-Operating
Interest Income	-	10.6	14.1	7.2	2.2	0.6	1.5	2.7	1.4	0.5	0.3	0.3	0.3	0.4	0.7	1.4
Tax & Net
Income Tax Expense	12.3	13.0	9.8	6.9	7.1	14.6	6.7	11.7	(70.1)	1.3	(43.6)	0.3	(0.9)	(0.1)	(26.4)
Per Share
EPS Basic	0.88	0.70	0.90	1.06	0.65	1.08	1.02	0.52	1.42	0.57	(0.10)	(0.03)	-	-	-	-
Supplementary Data
EBITDA	-	94.7	97.7	120.2	83.6	123.8	104.5	66.8	50.4	59.9	(1.1)	19.7	9.9	(29.9)	(47.2)	(59.5)

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Expenses
Research & Development	30.8	30.4	28.7	28.8	27.8	30.5	31.2	31.6	28.6	31.0	28.2	27.2	26.5	28.3	27.1	25.4	26.0	25.5	24.0	24.0	22.9	20.9	21.3	21.6	20.1	20.1	19.7	18.4	18.9	19.7	18.0	19.3	17.4	18.2	17.3	11.1	10.8	11.2	10.6	11.2
Selling General & Administrative	32.3	34.8	33.0	31.8	33.5	35.2	35.6	37.9	33.1	35.6	32.7	33.9	31.6	33.4	32.9	32.4
Selling & Marketing	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
General & Administrative	14.3	16.1	15.7	15.1	16.0	16.9	17.5	17.5	15.3	-	-	-	-	-	-	-	-
Depreciation & Amortization	9.2	-	-	-	8.8	-	-	-	7.2	-	7.6	-	-	-	7.0	-
Amortization of Intangibles	0.7	0.5	0.6	0.7	0.7	0.7	0.6	0.6	0.6	1.3	2.4	2.3	2.4	2.3	2.4	2.4	2.5
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	70.1	67.3	62.6	60.6	61.3	65.7	66.9	69.4	61.7	66.6	61.0	61.1	58.2	61.7	60.0	57.8

Operating Income
Operating Income	16.6	23.5	18.0	12.3	3.3	7.9	17.9	17.8	21.3	2.7	0.1	(15.9)	4.0	32.6	34.2	31.8	23.3	20.4	22.6	20.8	22.0	22.5	18.4	23.7	9.3	9.0	7.6	11.8	9.4	11.3	3.6	14.3	7.1	(14.5)	(13.2)	(6.6)	(13.6)	(0.8)	(3.4)	0.7

Per Share
EPS Basic	0.26	-	0.20	0.12	0.08	-	0.24	0.25	0.28	0.06	0.02	-	0.06	0.39	0.38	-	0.26	0.23	0.25	-	0.30	0.27	0.21	-	0.11	0.09	0.07	-	0.10	0.12	0.03	0.17	0.07	-	(0.20)	0.62	(0.24)	-	(0.04)	0.01
EPS Diluted	0.26	-	0.20	0.12	0.08	-	0.24	0.25	0.28	0.06	0.02	-	0.06	0.38	0.38	-	0.26	0.23
Shares Basic	77.8	-	77.4	77.1	77.3	-	77.4	77.2	77.5	77.6	77.1	-	77.2	77.9	78.2	-	77.9	77.5
Shares Diluted	79.4	-	77.7	77.5	77.9	-	78.4	78.7	78.5	78.4	77.3	-	77.7	79.2	79.5	-	79.0	79.5

Supplementary Data
EBITDA	25.8	-	-	-	12.1	-	-	-	28.5	-	7.7	-	-	-	41.1	-	-	-	28.8	-	-	-	23.0	-	-	-	11.6	-	-	-	7.2	-	10.2	-	-	-	(8.3)	-	-	-
EBIT	16.6	23.5	18.0	12.3	3.3	7.9	17.9	17.8	21.3	2.7	0.1	(15.9)	4.0	32.6	34.2	31.8	23.3	20.4	22.6

Non-Operating
Interest Income	-	-	-	-	3.4	-	-	-	3.3	-	-	1.1	0.7	0.3	0.1	0.1	0.1	0.1	0.2	0.2	0.2	0.4	0.7	0.7	0.7	0.7	0.6	0.4	0.4	0.3	0.3	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Interest Expense	-	-	-	-	0.1	-	-	-	0.1	-	-	0.1	0.2	0.1	0.2	0.2	0.2	0.1
Income From Equity Investments	1.5	0.3	1.2	(3.5)	0.0	-	-	-	-	-	-	-	-	-	-	-
Other Non-Operating Income	0.4	0.9	0.4	(0.0)	0.9	0.6	(0.6)	0.4	0.5	0.8	0.0	(0.5)	1.0	0.6	0.2	0.5	0.1
Pre-Tax Income	19.3	26.5	20.4	14.9	7.5	11.9	20.9	21.5	25.0	5.2	1.4	(15.5)	5.6	33.4	34.3	32.2	23.3

Tax & Net
Income Tax Expense	0.4	3.6	5.9	2.4	1.1	2.2	2.2	2.2	3.2	0.8	0.0	(1.7)	1.3	3.1	4.5	6.3	2.8	2.3	3.2	2.2	(0.5)	2.2	2.8	5.8	1.6	2.3	2.0	(73.4)	1.4	1.7	0.3	1.0	0.4	0.0	0.1	(43.7)	0.0	(0.1)	0.2	0.0
Net Income From Continuing Ops	20.4	23.2	15.7	9.1	6.4	9.7	18.7	19.4	21.8	4.4	1.3	(13.7)	4.4	30.2	29.9	25.9	20.5
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	20.4	23.2	15.7	9.1	6.4	9.7	18.7	19.4	21.8	4.4	1.3	(13.7)	4.4	30.2	29.9	25.9	20.5
Net Income Attributable To Parent	20.4	23.2	15.7	9.1	6.4	9.7	18.7	19.4	21.8	4.4	1.3	(13.7)	4.4	30.2	29.9	25.9
Less: Minority Interest	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	20.4	23.2	15.7	9.1	6.4	9.7	18.7	19.4	21.8	4.4	1.3	(13.7)	4.4	30.2	29.9