SEALSQ Corp
TechnologyNASDAQ:LAES · NASDAQ Capital Market
-$0.10 today
Vol 21.12M · Avg 13.63M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | -$34.2M -61.3% | -$21.2M -483.0% | -$3.6M -163.0% | $5.8M +209.3% | -$5.3M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $191.0K -73.3% | $715.4K +25.5% | $570.0K +39.7% | $408.0K -75.7% | $1.7M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$168.0K -105.5% | $3.1M +1269.3% | $225.0K +106.9% | -$3.3M -54266.7% | $6.0K | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $11.3M +7508.8% | $148.0K | $0 | $0 | $0 | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$8.9M -265.9% | $5.3M +4172.0% | $125.0K +102.9% | -$4.3M -12467.6% | -$34.0K | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $688.0K -52.6% | $1.5M +151.2% | -$2.8M -832.3% | $387.0K +196.8% | -$400.0K | $592.6M | $1.3B | $626.2M |
| Inventory | -$1.1M -125.4% | $4.3M +87.0% | $2.3M +143.3% | -$5.4M -2168.6% | -$236.0K | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $4.6M +117.0% | $2.1M +5284.6% | $39.0K +107.5% | -$521.0K -199.8% | $522.0K | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$13.0M -410.4% | -$2.5M -524.0% | $601.0K -50.5% | $1.2M +1418.8% | $80.0K | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $512.0K -28.1% | $711.6K +320.0% | -$323.4K -54.8% | -$209.0K -688.5% | $35.5K | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | -$31.3M -179.0% | -$11.2M -268.6% | -$3.0M -95.6% | -$1.6M +56.7% | -$3.6M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$1.2M -117.7% | -$571.0K +81.1% | -$3.0M -910.4% | -$299.0K -730.6% | -$36.0K | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | -$11.5M | $0 | $0 | $0 | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$22.4M | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$104.0K | $0 | $0 | $0 | $0 | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$35.3M -6084.2% | -$571.0K +81.1% | -$3.0M -910.4% | -$299.0K -730.6% | -$36.0K | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$5.1M -127.6% | $18.6M +93.7% | $9.6M +448.6% | $1.8M -49.5% | $3.5M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $436.7M +627.8% | $60.0M | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 | $0 | $0 | $0 | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$32.0M -394.1% | $10.9M +1701.2% | -$680.0K -134.0% | $2.0M +781.1% | $227.0K | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $399.5M +346.5% | $89.5M +903.2% | $8.9M +137.9% | $3.8M +1.6% | $3.7M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $83.0K +245.8% | $24.0K +214.3% | -$21.0K -121.9% | $96.0K -43.5% | $170.0K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $333.0M +328.5% | $77.7M +2638.9% | $2.8M +42.4% | $2.0M +751.7% | $234.0K | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | -$32.5M -176.0% | -$11.8M -94.3% | -$6.1M -227.1% | -$1.9M +48.9% | -$3.6M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Aehr Test Systems
NASDAQ:AEHR
$3.41B
Ichor Holdings, Ltd.
NASDAQ:ICHR
$3.03B
ChipMOS TECHNOLOGIES Inc.
NASDAQ:IMOS
$2.17B
SkyWater Technology, Inc.
NASDAQ:SKYT
$1.80B
Alpha and Omega Semiconductor Limited
NASDAQ:AOSL
$1.35B
ADTRAN Holdings, Inc.
NASDAQ:ADTN
$1.24B
Corsair Gaming, Inc.
NASDAQ:CRSR
$901.02M
indie Semiconductor, Inc.
NASDAQ:INDI
$866.28M
Blend Labs, Inc.
NYSE:BLND
$409.18M
Yimutian Inc. American Depositary Shares
YMT
$21.54M
SEC Filings
Recent regulatory filings
No filings found.
Does LAES generate free cash flow?
SEALSQ Corp (LAES) generated -$32,500,000.00 of free cash flow in fiscal 2025.
How much operating cash flow does LAES produce?
Operating cash flow was -$31,257,000.00, before capital expenditures of $1.24M.
Explore More
Continue the stock analysis
Jump to another research area for this company.