Name: VICR Income Statement - Vicor 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.

VICR - Vicor Corp.

USD | NASDAQ | Technology

VICR Income Statement - Vicor 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	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 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	Q4 FY 17	Q3 FY 17	Q2 FY 17	Q1 FY 17	Q4 FY 16	Q3 FY 16	Q2 FY 16
Revenues
Revenues	113.0	107.3	110.4	141.0	94.0	96.2	93.2	85.9	83.9	92.7	107.8	106.7	97.8	105.5	103.1	102.2

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	471.7	452.7	359.1	405.1	399.1	359.4	296.6	263.0	291.2	227.8	200.3	220.2	225.7	199.2	218.5	253.0	250.7	198.0
Cost of Revenue	194.3	193.3	175.1	200.1	218.5	181.2	165.1	140.0	152.2	126.2	109.1	120.7	128.6	117.7	126.9	146.3	136.2	110.4
Gross Profit	277.4	259.4	184.0	204.9	180.6	178.2	131.4	123.0	139.0	101.7	91.2	99.5	97.1	81.5	91.7	106.7	114.5
Operating Expenses
Research & Development	81.5	78.6	68.9	67.9	60.6	53.1	50.9	46.6	44.3	44.9	41.8	41.5	41.5	39.8	38.7
Operating Income
Operating Income	98.9	81.8	(1.3)	51.4	27.2	55.6	17.4	13.8	32.1	(1.4)	(6.3)	(0.3)	(14.8)	(20.5)
Non-Operating
Interest Income	-	-	-	-	-	0.9	0.1	0.3	0.3	0.1	0.1	0.0	0.1	0.1	0.1	0.3
Tax & Net
Income Tax Expense	(24.7)	(24.0)	4.3	6.6	3.3	0.2	0.5	0.8	1.1	(0.4)	0.2	(0.4)	(0.4)	3.0	1.2
Per Share
EPS Basic	3.01	2.63	0.14	1.21	0.58	1.30	0.42	0.35	0.80	0.00	(0.16)	0.13	(0.36)	(0.60)	(0.10)	0.21
Supplementary Data
EBITDA	-	102.6	17.3	68.6	41.0	67.3	28.4	24.2	41.3	7.5	2.1	8.9	(5.0)	(10.5)	7.6	24.7

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

Operating Expenses
Research & Development	22.3	20.5	19.9	18.8	19.4	17.0	17.0	16.9	18.0	17.3	17.8	16.9	15.9	16.1	14.7	15.5	14.3	13.3	13.5	13.3	13.0	12.7	12.0	12.8	13.3	12.2	11.5	11.7	11.2	11.1	10.7	11.4	11.1	11.4	10.5	11.9	11.0	-	10.3	10.8
Selling General & Administrative	23.2	23.2	22.7	28.0	25.1	24.2	23.4	23.3	26.0	22.7	22.4	20.4	20.2	24.9	22.7	20.0
Selling & Marketing	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation & Amortization	5.3	-	-	-	5.2	-	-	-	4.6	-	-	-	4.2	-	-	-
Amortization of Intangibles	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	45.5	43.7	42.6	46.7	44.5	41.2	40.4	42.6	61.2	40.0	40.2	37.3	36.1	41.0	44.0	35.6

Operating Income
Operating Income	16.9	15.7	20.9	45.4	(0.1)	9.2	5.4	0.2	(16.1)	7.3	15.7	17.9	10.4	8.1	3.0	11.3	4.8	8.9	12.0	20.0	14.7	11.6	6.1	2.0	(2.4)	0.9	6.1	2.4	4.5	7.0	13.0	8.3	3.7	0.5	0.1	(0.5)	(1.4)	-	2.3	(0.6)

Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest Expense	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income From Equity Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Non-Operating Income	3.5	3.5	2.4	3.7	3.1	2.6	3.7	2.8	2.7	3.2	1.9	1.8	2.0	1.8	(0.6)	0.1	0.2
Pre-Tax Income	20.4	19.2	23.3	49.0	3.0	11.8	9.1	3.0	(13.4)	10.6	17.6	19.6	12.4	9.9	2.4	11.4	4.9

Tax & Net
Income Tax Expense	(0.3)	(27.3)	(5.0)	7.8	0.4	1.5	(2.5)	4.2	1.1	1.9	1.0	2.5	1.1	1.9	0.6	0.8	(0.0)	0.2	(0.9)	1.0	(0.1)	0.8	0.7	(0.4)	(0.5)	(0.0)	0.3	0.1	0.4	0.4	0.2	0.4	0.1	(0.9)	0.4	0.3	(0.1)	-	0.1	0.0
Net Income From Continuing Ops	20.7	46.5	28.3	41.2	2.6	10.2	11.6	(1.2)	(14.5)	8.7	16.6	17.1	11.3	8.1	1.8	10.6	5.0
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	20.7	46.5	28.3	41.2	2.6	10.2	11.6	(1.2)	(14.5)	8.7	16.6	17.1	11.3	8.1	1.8	10.6	5.0
Net Income Attributable To Parent	20.7	46.5	28.3	41.2	2.5	10.2	11.6	(1.2)	(14.5)	8.7	16.6	17.1	11.2	8.1	1.8	10.6
Less: Minority Interest	0.0	0.0	0.0	0.0	0.0	(0.0)	0.0	0.0	0.0	(0.0)	0.0	0.0	0.0	(0.0)	0.0	(0.0)	(0.0)
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	20.7	46.5	28.3	41.2	2.5	10.2	11.6	(1.2)	(14.5)	8.7	16.6	17.1	11.2	8.1	1.8

Per Share
EPS Basic	0.45	-	0.63	0.92	0.06	-	0.26	(0.03)	(0.33)	-	0.37	0.39	0.25	-	0.04	0.24	0.11	-	0.30	0.45	0.35	-	0.13	0.06	(0.04)	-	0.15	0.06	0.11	-	0.32	0.20	0.10	-	0.00	(0.01)	(0.02)	-	0.06	(0.01)
EPS Diluted	0.44	-	0.63	0.91	0.06	-	0.26	(0.03)	(0.33)	-	0.37	0.38	0.25	-	0.04	0.24	0.11	-
Shares Basic	45.5	-	44.7	45.0	45.2	-	45.1	44.9	44.5	-	44.4	44.2	44.2	-	44.0	44.0	44.0	-
Shares Diluted	47.3	-	44.9	45.1	45.5	-	45.2	44.9	44.5	-	45.2	44.9	44.9	-	44.9	44.9	45.0	-

Supplementary Data
EBITDA	22.2	-	-	-	5.0	-	-	-	(11.5)	-	-	-	14.6	-	-	-	8.1	-	-	-	17.5	-	-	-	0.3	-	-	-	6.9	9.4	15.4	10.6	6.0	2.8	2.3	1.7	0.8	-	4.3	1.5
EBIT	16.9	15.7	20.9	45.4	(0.1)	9.2	5.4	0.2	(16.1)	7.3	15.7	17.9	10.4	8.1	3.0	11.3	4.8	8.9	12.0