SEALSQ Corp
NASDAQ:LAES · NASDAQ Capital Market
+$0.04 today
Vol 19.95M · Avg 14.49M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:LAES · 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
$3.62B
Ichor Holdings, Ltd.
NASDAQ:ICHR
$3.41B
ChipMOS TECHNOLOGIES Inc.
NASDAQ:IMOS
$2.27B
SkyWater Technology, Inc.
NASDAQ:SKYT
$1.75B
Alpha and Omega Semiconductor Limited
NASDAQ:AOSL
$1.42B
ADTRAN Holdings, Inc.
NASDAQ:ADTN
$1.24B
Corsair Gaming, Inc.
NASDAQ:CRSR
$935.48M
indie Semiconductor, Inc.
NASDAQ:INDI
$872.62M
Blend Labs, Inc.
NYSE:BLND
$378.91M
Yimutian Inc. American Depositary Shares
YMT
$14.85M
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.