Silvaco Reports Third Quarter 2026 Financial Results
| SILVACO GROUP, INC. | |||||||
| CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||
| (Unaudited, in thousands except share and par value amounts) | |||||||
| September 30, | December 31, | ||||||
| 2026 | 2025 | ||||||
| ASSETS | |||||||
| Current assets: | |||||||
| Cash and cash equivalents | $ | 22,014 | $ | 9,008 | |||
| Restricted cash | - | 8,250 | |||||
| Current marketable securities | - | 1,018 | |||||
| Accounts receivable, net | 8,457 | 9,710 | |||||
| Contract assets, net | 14,455 | 13,362 | |||||
| Prepaid expenses and other current assets | 5,125 | 4,728 | |||||
| Total current assets | 50,051 | 46,076 | |||||
| Non-current assets: | |||||||
| Property and equipment, net | 1,194 | 1,525 | |||||
| Operating lease right-of-use assets, net | 1,600 | 3,114 | |||||
| Intangible assets, net | 22,665 | 26,027 | |||||
| Goodwill | 30,070 | 30,070 | |||||
| Non-current portion of contract assets | 15,050 | 14,272 | |||||
| Other assets | 1,254 | 1,558 | |||||
| Total non-current assets | 71,833 | 76,566 | |||||
| Total assets | $ | 121,884 | $ | 122,642 | |||
| LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
| Current liabilities: | |||||||
| Accounts payable | $ | 1,917 | $ | 3,483 | |||
| Accrued expenses and other current liabilities | 10,104 | 19,397 | |||||
| Accrued income taxes | 1,049 | 2,486 | |||||
| Deferred revenue, current | 7,586 | 10,751 | |||||
| Operating lease liabilities, current | 912 | 1,121 | |||||
| Vendor financing obligation, current | 2,339 | 1,165 | |||||
| Total current liabilities | 23,907 | 38,403 | |||||
| Non-current liabilities: | |||||||
| Deferred revenue, non-current | 4,122 | 5,157 | |||||
| Operating lease liabilities, non-current | 661 | 1,961 | |||||
| Vendor financing obligation, non-current | 1,041 | 2,038 | |||||
| Convertible note payable, non-current | 10,108 | - | |||||
| Other non-current liabilities | 124 | 94 | |||||
| Total liabilities | 39,963 | 47,653 | |||||
| Stockholders' equity: | |||||||
| Common stock, $0.0001 par value; 500,000,000 shares authorized; 34,073,072 and 30,948,403 shares issued and outstanding as of September 30, 2026 and December 31, 2025, respectively | 3 | 3 | |||||
| Additional paid-in capital | 167,171 | 146,136 | |||||
| Accumulated deficit | (83,341 | ) | (69,218 | ) | |||
| Accumulated other comprehensive loss | (1,912 | ) | (1,932 | ) | |||
| Total stockholders' equity | 81,921 | 74,989 | |||||
| Total liabilities and stockholders' equity | $ | 121,884 | $ | 122,642 | |||
| SILVACO GROUP, INC. | |||||||||||||||
| Condensed Consolidated Statements of Operations | |||||||||||||||
| (Unaudited, in thousands except share and per share amounts) | |||||||||||||||
| Three months Ended September 30, | Nine months Ended September 30, | ||||||||||||||
| 2026 | 2025 | 2026 | 2025 | ||||||||||||
| Revenue: | |||||||||||||||
| Software license revenue | $ | 10,859 | $ | 13,757 | $ | 34,289 | $ | 30,983 | |||||||
| Maintenance and service | 5,435 | 4,915 | 17,566 | 13,829 | |||||||||||
| Total revenue | 16,294 | 18,672 | 51,855 | 44,812 | |||||||||||
| Cost of revenue | 2,608 | 4,133 | 7,669 | 10,653 | |||||||||||
| Gross profit | 13,686 | 14,539 | 44,186 | 34,159 | |||||||||||
| Operating expenses: | |||||||||||||||
| Research and development | 7,191 | 8,739 | 25,161 | 19,446 | |||||||||||
| Selling and marketing | 4,042 | 4,266 | 12,730 | 13,699 | |||||||||||
| General and administrative | 6,744 | 10,876 | 20,242 | 27,062 | |||||||||||
| Litigation settlement | - | - | - | 13,069 | |||||||||||
| Total operating expenses | 17,977 | 23,881 | 58,133 | 73,276 | |||||||||||
| Operating loss | (4,291 | ) | (9,342 | ) | (13,947 | ) | (39,117 | ) | |||||||
| Interest income | 71 | 316 | 147 | 1,830 | |||||||||||
| Interest and other income (expense), net | (420 | ) | 82 | (914 | ) | (652 | ) | ||||||||
| Loss before income tax benefit | (4,640 | ) | (8,944 | ) | (14,714 | ) | (37,939 | ) | |||||||
| Income tax benefit | (54 | ) | (3,645 | ) | (591 | ) | (3,958 | ) | |||||||
| Net loss | $ | (4,586 | ) | $ | (5,299 | ) | $ | (14,123 | ) | $ | (33,981 | ) | |||
| Net loss per share: | |||||||||||||||
| Basic and diluted | $ | (0.14 | ) | $ | (0.18 | ) | $ | (0.43 | ) | $ | (1.16 | ) | |||
| Weighted average shares used in computing per share amounts: | |||||||||||||||
| Basic and diluted | 33,962,961 | 30,213,143 | 32,791,615 | 29,412,365 | |||||||||||
| SILVACO GROUP, INC. | |||||||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||
| (Unaudited, in thousands) | |||||||
| Nine Months Ended September 30, | |||||||
| 2026 | 2025 | ||||||
| Cash flows from operating activities: | |||||||
| Net loss | $ | (14,123 | ) | $ | (33,981 | ) | |
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||||
| Depreciation and amortization | 3,707 | 2,242 | |||||
| Stock-based compensation expense | 8,042 | 7,469 | |||||
| Loss on fixed asset disposal | 6 | - | |||||
| Provision for estimated credit losses | 486 | (148 | ) | ||||
| Litigation settlement | - | 13,069 | |||||
| Accretion (amortization) of discounts (premiums) on marketable securities, net | 18 | (460 | ) | ||||
| Change in fair value of contingent consideration and derivative liability | 223 | 69 | |||||
| Changes in operating assets and liabilities: | - | - | |||||
| Accounts receivable | 1,032 | 3,860 | |||||
| Contract assets | (1,620 | ) | (344 | ) | |||
| Prepaid expenses and other current assets | (604 | ) | (908 | ) | |||
| Other assets | 319 | 201 | |||||
| Accounts payable | (1,565 | ) | (630 | ) | |||
| Accrued expenses and other current liabilities | (6,596 | ) | (18,752 | ) | |||
| Related party funding of litigation settlement | - | 6,000 | |||||
| Accrued income taxes | (1,439 | ) | (4,370 | ) | |||
| Deferred revenue | (4,307 | ) | 2,127 | ||||
| Other non-current liabilities | (877 | ) | 126 | ||||
| Net cash used in operating activities | (17,298 | ) | (24,430 | ) | |||
| Cash flows from investing activities: | |||||||
| Sales of marketable securities | - | 29,752 | |||||
| Maturities of marketable securities | 1,000 | 34,900 | |||||
| Acquisition of businesses | - | (32,879 | ) | ||||
| Purchases of property and equipment | (21 | ) | (580 | ) | |||
| Net cash provided by investing activities | 979 | 31,193 | |||||
| Cash flows from financing activities: | |||||||
| Proceeds from issuance of common stock | 12,193 | 361 | |||||
| Payments of equity issuance costs | (606 | ) | - | ||||
| Proceeds from issuance of convertible note | 10,000 | - | |||||
| Payment of payroll taxes related to shares withheld from employees | (307 | ) | (1,294 | ) | |||
| Payments of contingent consideration | (104 | ) | (46 | ) | |||
| Payments of vendor financing obligation | - | (1,259 | ) | ||||
| Net cash provided by (used in) financing activities | 21,176 | (2,238 | ) | ||||
| Effect of exchange rate fluctuations on cash and cash equivalents | (101 | ) | 189 | ||||
| Net increase in cash, cash equivalents and restricted cash | 4,756 | 4,714 | |||||
| Cash, cash equivalents, and restricted cash, beginning of period | 17,258 | 19,606 | |||||
| Cash, cash equivalents, and restricted cash, end of period | $ | 22,014 | $ | 24,320 | |||
| SILVACO GROUP, INC. | |||||||||||||||||
| REVENUE | |||||||||||||||||
| (Unaudited) | |||||||||||||||||
| 2025 | 2026 | ||||||||||||||||
| Q1 | Q2 | Q3 | Q4 | Year | Q1 | Q2 | Q3 | ||||||||||
| Revenue by Region: | |||||||||||||||||
| Americas | 20 | % | 36 | % | 55 | % | 35 | % | 38 | % | 44 | % | 49 | % | 39 | % | |
| APAC | 66 | % | 57 | % | 40 | % | 57 | % | 54 | % | 48 | % | 44 | % | 49 | % | |
| EMEA | 14 | % | 7 | % | 5 | % | 8 | % | 8 | % | 8 | % | 7 | % | 12 | % | |
| Total revenue | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | |
| Revenue by Product Line: | |||||||||||||||||
| TCAD | 56 | % | 56 | % | 35 | % | 48 | % | 48 | % | 54 | % | 45 | % | 46 | % | |
| EDA | 36 | % | 29 | % | 56 | % | 24 | % | 37 | % | 23 | % | 22 | % | 28 | % | |
| SIP | 8 | % | 15 | % | 9 | % | 28 | % | 15 | % | 23 | % | 33 | % | 26 | % | |
| Total revenue | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | |
| Revenue Item Category: | |||||||||||||||||
| Software license revenue | 71 | % | 60 | % | 74 | % | 65 | % | 68 | % | 65 | % | 66 | % | 67 | % | |
| Maintenance and service | 29 | % | 40 | % | 26 | % | 35 | % | 32 | % | 35 | % | 34 | % | 33 | % | |
| Total revenue | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | |
| Revenue by Country: | |||||||||||||||||
| United States | 20 | % | 30 | % | 55 | % | 34 | % | 37 | % | 44 | % | 48 | % | 39 | % | |
| China | 14 | % | 28 | % | 16 | % | 22 | % | 20 | % | 15 | % | 21 | % | 17 | % | |
| Other | 66 | % | 42 | % | 29 | % | 44 | % | 43 | % | 41 | % | 31 | % | 44 | % | |
| Total revenue | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % |
| SILVACO GROUP, INC. | ||||||||||||||||
| GAAP to Non-GAAP Reconciliation | ||||||||||||||||
| (Unaudited, in thousands except per share amounts) | ||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
| 9/30/2026 | 9/30/2025 | 9/30/2026 | 9/30/2025 | |||||||||||||
| GAAP Gross profit | $ | 13,686 | $ | 14,539 | $ | 44,186 | $ | 34,159 | ||||||||
| Add: Stock-based compensation expense | 210 | 402 | 725 | 960 | ||||||||||||
| Add: Acquisition related costs | - | 32 | - | 99 | ||||||||||||
| Add: Restructuring, executive severance and other related costs | - | - | 63 | - | ||||||||||||
| Non-GAAP Gross profit | $ | 13,896 | $ | 14,973 | $ | 44,974 | $ | 35,218 | ||||||||
| GAAP Gross Margin | 84 | % | 78 | % | 85 | % | 76 | % | ||||||||
| Non-GAAP Gross Margin | 85 | % | 80 | % | 87 | % | 79 | % | ||||||||
| GAAP Operating loss | $ | (4,291 | ) | $ | (9,342 | ) | $ | (13,947 | ) | $ | (39,117 | ) | ||||
| Add: Stock-based compensation expense | 2,151 | 2,686 | 6,910 | 7,016 | ||||||||||||
| Add: Acquisition related costs | - | 1,567 | 268 | 17,805 | ||||||||||||
| Add: Restructuring, executive severance and other related costs | 291 | 1,746 | 3,364 | 1,746 | ||||||||||||
| Add: Amortization of acquired intangible assets | 856 | 730 | 2,576 | 1,216 | ||||||||||||
| Non-GAAP Operating loss | $ | (993 | ) | $ | (2,613 | ) | $ | (829 | ) | $ | (11,334 | ) | ||||
| GAAP Net loss | $ | (4,586 | ) | $ | (5,299 | ) | $ | (14,123 | ) | $ | (33,981 | ) | ||||
| Add: Stock-based compensation expense | 2,151 | 2,686 | 6,910 | 7,016 | ||||||||||||
| Add: Acquisition related costs | 17 | 1,606 | 493 | 17,902 | ||||||||||||
| Add: Restructuring, executive severance and other related costs | 291 | 1,746 | 3,364 | 1,746 | ||||||||||||
| Add: Amortization of acquired intangible assets | 856 | 730 | 2,576 | 1,216 | ||||||||||||
| Less: Income tax effect of non-GAAP adjustment | (31 | ) | (3,592 | ) | (781 | ) | (4,170 | ) | ||||||||
| Non-GAAP Net loss | $ | (1,302 | ) | $ | (2,123 | ) | $ | (1,561 | ) | $ | (10,271 | ) | ||||
| GAAP Net loss per share: | ||||||||||||||||
| Basic and Diluted | $ | (0.14 | ) | $ | (0.18 | ) | $ | (0.43 | ) | $ | (1.16 | ) | ||||
| Non-GAAP Net loss per share: | ||||||||||||||||
| Basic and Diluted | $ | (0.04 | ) | $ | (0.07 | ) | $ | (0.05 | ) | $ | (0.35 | ) | ||||
| Weighted average shares used in GAAP net loss per share: | ||||||||||||||||
| Basic and Diluted | 33,962,961 | 30,213,143 | 32,791,615 | 29,412,365 | ||||||||||||
| Weighted average shares used in non-GAAP net loss per share: | ||||||||||||||||
| Basic and Diluted | 33,962,961 | 30,213,143 | 32,791,615 | 29,412,365 | ||||||||||||
Investor Contact:
...
Media Contact:
...

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