Silicom Reports Q2 2025 Results
| |
|||||
| Silicom Ltd. Consolidated Balance Sheets |
|||||
| (US$ thousands) |
|||||
| |
June 30, |
|
December 31, |
||
| |
2025 |
|
2024 |
||
| |
(Unaudited) |
|
(Audited) |
||
| |
|
|
|
|
|
| Assets |
|
|
|
|
|
| |
|
|
|
|
|
| Current assets |
|
|
|
|
|
| Cash and cash equivalents |
$ |
52,301 |
|
$ |
51,283 |
| Marketable securities |
|
11,993 |
|
|
20,860 |
| Accounts receivables: Trade, net |
|
10,670 |
|
|
11,748 |
| Accounts receivables: Other |
|
2,938 |
|
|
4,839 |
| Inventories |
|
40,839 |
|
|
41,060 |
| Total current assets |
|
118,741 |
|
|
129,790 |
| |
|
|
|
|
|
| Marketable securities |
|
15,395 |
|
|
6,839 |
| Assets held for employees' severance benefits |
|
1,588 |
|
|
1,483 |
| Property, plant and equipment, net |
|
3,085 |
|
|
3,055 |
| Intangible assets, net |
|
2,344 |
|
|
2,300 |
| Right of Use |
|
6,660 |
|
|
6,942 |
| Total assets |
$ |
147,813 |
|
$ |
150,409 |
| |
|
|
|
|
|
| Liabilities and shareholders' equity |
|
|
|
|
|
| |
|
|
|
|
|
| Current liabilities |
|
|
|
|
|
| Trade accounts payable |
$ |
7,979 |
|
$ |
6,477 |
| Other accounts payable and accrued expenses |
|
8,321 |
|
|
6,945 |
| Lease Liabilities |
|
1,914 |
|
|
1,670 |
| |
|
|
|
|
|
| Total current liabilities |
|
18,214 |
|
|
15,092 |
| |
|
|
|
|
|
| Lease Liabilities |
|
4,727 |
|
|
4,797 |
| Liability for employees' severance benefits |
|
2,880 |
|
|
2,649 |
| Deferred tax liabilities |
|
266 |
|
|
32 |
| |
|
|
|
|
|
| Total liabilities |
|
26,087 |
|
|
22,570 |
| |
|
|
|
|
|
| Shareholders' equity |
|
|
|
|
|
| Ordinary shares and additional paid-in capital |
|
75,548 |
|
|
73,859 |
| Treasury shares |
|
(55,171) |
|
|
(53,512) |
| Retained earnings |
|
101,349 |
|
|
107,492 |
| Total shareholders' equity |
|
121,726 |
|
|
127,839 |
| |
|
|
|
|
|
| Total liabilities and shareholders' equity |
$ |
147,813 |
|
$ |
150,409 |
| Silicom Ltd. Consolidated Statements of Operations |
|||||||||||
| (Unaudited, US$ thousands, except for share and per share data) |
|||||||||||
| |
Three-month period |
|
Six-month period |
||||||||
| |
ended June 30, |
|
ended June 30, |
||||||||
| |
2025 |
|
2024 |
|
2025 |
|
2024 |
||||
| Sales |
$ |
15,019 |
|
$ |
14,502 |
|
$ |
29,404 |
|
$ |
28,867 |
| Cost of sales |
|
10,304 |
|
|
10,239 |
|
|
20,414 |
|
|
20,565 |
| Gross profit |
|
4,715 |
|
|
4,263 |
|
|
8,990 |
|
|
8,302 |
| |
|
|
|
|
|
|
|
|
|
|
|
| Research and development expenses |
|
5,109 |
|
|
4,948 |
|
|
10,035 |
|
|
9,869 |
| Selling and marketing expenses |
|
1,518 |
|
|
1,474 |
|
|
3,005 |
|
|
2,994 |
| General and administrative expenses |
|
1,244 |
|
|
965 |
|
|
2,321 |
|
|
2,026 |
| Total operating expenses |
|
7,871 |
|
|
7,387 |
|
|
15,361 |
|
|
14,889 |
| |
|
|
|
|
|
|
|
|
|
|
|
| Operating income (loss) |
|
(3,156) |
|
|
(3,124) |
|
|
(6,371) |
|
|
(6,587) |
| |
|
|
|
|
|
|
|
|
|
|
|
| Financial income (expenses), net |
|
123 |
|
|
687 |
|
|
826 |
|
|
1,086 |
| Income (loss) before income taxes |
|
(3,033) |
|
|
(2,437) |
|
|
(5,545) |
|
|
(5,501) |
| Income taxes |
|
304 |
|
|
(921) |
|
|
598 |
|
|
(553) |
| Net income (loss) |
$ |
(3,337) |
|
$ |
(1,516) |
|
$ |
(6,143) |
|
$ |
(4,948) |
| |
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
| Basic and diluted income (loss) per ordinary share |
$ |
(0.59) |
|
$ |
(0.25) |
|
$ |
(1.08) |
|
$ |
(0.80) |
| Weighted average number of ordinary shares used to |
|
5,680 |
|
|
6,079 |
|
|
5,707 |
|
|
6,176 |
| |
|||||||||||
| Silicom Ltd. Reconciliation of Non-GAAP Financial Results |
|||||||||||
| (Unaudited, US$ thousands, except for share and per share data) |
|||||||||||
| |
Three-month period |
|
Six-month period |
||||||||
| |
ended June 30, |
|
ended June 30, |
||||||||
| |
2025 |
|
2024 |
|
2025 |
|
2024 |
||||
| |
|
|
|
|
|
|
|
|
|
|
|
| GAAP gross profit |
$ |
4,715 |
|
$ |
4,263 |
|
$ |
8,990 |
|
$ |
8,302 |
| (1) Share-based compensation (*) |
|
74 |
|
|
50 |
|
|
151 |
|
|
111 |
| Non-GAAP gross profit |
$ |
4,789 |
|
$ |
4,313 |
|
$ |
9,141 |
|
$ |
8,413 |
| |
|
|
|
|
|
|
|
|
|
|
|
| GAAP operating income (loss) |
$ |
(3,156) |
|
$ |
(3,124) |
|
$ |
(6,371) |
|
$ |
(6,587) |
| Gross profit adjustments |
|
74 |
|
|
50 |
|
|
151 |
|
|
111 |
| (1) Share-based compensation (*) |
|
718 |
|
|
647 |
|
|
1,465 |
|
|
1,336 |
| Non-GAAP operating income (loss) |
$ |
(2,364) |
|
$ |
(2,427) |
|
$ |
(4,755) |
|
$ |
(5,140) |
| |
|
|
|
|
|
|
|
|
|
|
|
| GAAP net income (loss) |
$ |
(3,337) |
|
$ |
(1,516) |
|
$ |
(6,143) |
|
$ |
(4,948) |
| Operating income (loss) adjustments |
|
792 |
|
|
697 |
|
|
1,616 |
|
|
1,447 |
| (2) Lease liabilities - Financial expenses (income) |
|
574 |
|
|
(64) |
|
|
455 |
|
|
(107) |
| (3) Taxes on amortization of acquired intangible assets |
|
- |
|
|
22 |
|
|
- |
|
|
375 |
| Non-GAAP net income (loss) |
$ |
(1,971) |
|
$ |
(861) |
|
$ |
(4,072) |
|
$ |
(3,233) |
| |
|
|
|
|
|
|
|
|
|
|
|
| GAAP net income (loss) |
$ |
(3,337) |
|
$ |
(1,516) |
|
$ |
(6,143) |
|
$ |
(4,948) |
| Adjustments for Non-GAAP Cost of sales |
|
74 |
|
|
50 |
|
|
151 |
|
|
111 |
| Adjustments for Non-GAAP Research and development expenses |
|
334 |
|
|
287 |
|
|
694 |
|
|
600 |
| Adjustments for Non-GAAP Selling and marketing expenses |
|
181 |
|
|
170 |
|
|
361 |
|
|
346 |
| Adjustments for Non-GAAP General and administrative expenses |
|
203 |
|
|
190 |
|
|
410 |
|
|
390 |
| Adjustments for Non-GAAP Financial income (loss), net |
|
574 |
|
|
(64) |
|
|
455 |
|
|
(107) |
| Adjustments for Non-GAAP Income taxes |
|
- |
|
|
22 |
|
|
- |
|
|
375 |
| Non-GAAP net income (loss) |
$ |
(1,971) |
|
$ |
(861) |
|
$ |
(4,072) |
|
$ |
(3,233) |
| |
|
|
|
|
|
|
|
|
|
|
|
| GAAP basic and diluted income (loss) per ordinary share (US$) |
$ |
(0.59) |
|
$ |
(0.25) |
|
$ |
(1.08) |
|
$ |
(0.80) |
| (1) Share-based compensation (*) |
|
0.14 |
|
|
0.12 |
|
|
0.29 |
|
|
0.24 |
| (2) Lease liabilities - Financial expenses (income) |
|
0.10 |
|
|
(0.01) |
|
|
0.08 |
|
|
(0.02) |
| (3) Taxes on amortization of acquired intangible assets |
|
- |
|
|
- |
|
|
- |
|
|
0.06 |
| Non-GAAP basic and diluted income (loss) per ordinary share (US$) |
$ |
(0.35) |
|
$ |
(0.14) |
|
$ |
(0.71) |
|
$ |
(0.52) |
| |
|||||||||||
| (*) Adjustments related to share-based compensation expenses according to ASC topic 718 (SFAS 123 (R)) |
|||||||||||
| |
Logo:
SOURCE Silicom Ltd.
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE? 440k+Newsrooms &
Influencers 9k+
Digital Media
Outlets 270k+
Journalists
Opted In GET STARTED
Legal Disclaimer:
MENAFN provides the
information “as is” without warranty of any kind. We do not accept
any responsibility or liability for the accuracy, content, images,
videos, licenses, completeness, legality, or reliability of the information
contained in this article. If you have any complaints or copyright
issues related to this article, kindly contact the provider above.

Comments
No comment