SEALSQ Corp
TechnologyNASDAQ:LAES · NASDAQ Capital Market
-$0.10 today
Vol 21.12M · Avg 13.63M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$30.7M of revenue converted into -$58.3M of net income for the selected period. Gross margin is 37.9% and net margin is -223.5%, showing how much revenue survives after costs and taxes. EPS is $-1.37, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $18.3M +46.4% | $12.5M -62.7% | $33.4M +37.7% | $24.3M +30.7% | $18.6M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $9.6M +16.8% | $8.2M -53.8% | $17.8M +27.0% | $14.0M +16.1% | $12.1M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $8.6M +103.9% | $4.2M -72.9% | $15.6M +52.4% | $10.3M +57.7% | $6.5M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 47.3% +13.3pp | 33.9% -12.8pp | 46.7% +4.5pp | 42.2% +7.2pp | 35.0% | 9.8% | 28.9% | 38.3% |
| Research & Development | $12.5M +120.4% | $5.7M +28.9% | $4.4M +81.7% | $2.4M -27.6% | $3.3M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $38.6M +108.4% | $18.5M +37.4% | $13.5M +86.0% | $7.2M -16.5% | $8.7M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $48.4M +100.5% | $24.2M +35.3% | $17.9M +84.9% | $9.7M -19.6% | $12.0M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $191.0K -73.3% | $715.4K +12.8% | $634.3K +48.5% | $427.2K -74.6% | $1.7M | $374.2M | $1.2B | $631.8M |
| EBITDA | -$33.8M -90.1% | -$17.8M -907.3% | -$1.8M -148.0% | $3.7M +207.4% | -$3.4M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | -185.2% -42.6pp | -142.6% -137.3pp | -5.3% -20.4pp | 15.1% +33.6pp | -18.4% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$39.8M -99.7% | -$19.9M -796.3% | -$2.2M -468.7% | $603.1K +110.9% | -$5.5M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -218.1% -58.3pp | -159.8% -153.2pp | -6.6% -9.1pp | 2.5% +32.1pp | -29.7% | 16.6% | 24.1% | 22.0% |
| Interest Income | $6.1M +670.1% | $798.3K +807.1% | $88.0K +877.8% | $9.0K | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $223.0K -89.3% | $2.1M +110.4% | $987.0K +63.1% | $605.0K +260.1% | $168.0K | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $5.4M +947.7% | -$642.7K +44.7% | -$1.2M -157.0% | $2.0M +748.1% | $240.6K | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$34.4M -67.0% | -$20.6M -507.5% | -$3.4M -228.1% | $2.6M +150.1% | -$5.3M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -188.2% -23.3pp | -165.0% -154.9pp | -10.1% -21.0pp | 10.9% +39.3pp | -28.4% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$162.0K -104.6% | $3.5M +1299.1% | $250.4K +107.4% | -$3.4M -51878.0% | $6.6K | $1.3B | -$1.6B | $745.2M |
| Net Income | -$34.2M -42.0% | -$24.1M -562.0% | -$3.6M -160.2% | $6.0M +214.4% | -$5.3M | $4.9B | $4.8B | $4.7B |
| Net Margin | -187.3% +5.7pp | -193.1% -182.2pp | -10.9% -35.7pp | 24.9% +53.3pp | -28.4% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$0 +64.7% | -$1 -223.8% | -$0 -155.3% | $0 +218.8% | -$0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$0 +64.7% | -$1 -223.8% | -$0 -155.3% | $0 +218.8% | -$0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $135.0M +283.1% | $35.2M +130.4% | $15.3M +1.1% | $15.1M +0.0% | $15.1M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $135.0M +283.1% | $35.2M +130.4% | $15.3M +1.1% | $15.1M +0.0% | $15.1M | $1.2B | $924.4M | $678.0M |
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.
How much revenue does LAES generate?
SEALSQ Corp (LAES) reported $18.25M of revenue in fiscal 2025.
Is LAES profitable?
SEALSQ Corp (LAES) reported -$34,194,000.00 of net income, with a net margin of -187.3%.
Explore More
Continue the stock analysis
Jump to another research area for this company.