Vicor Corporation
TechnologyNASDAQ:VICR · NASDAQ Global Select
+$7.42 today
Vol 0.31M · Avg 0.90M
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
$471.7M of revenue converted into $136.7M of net income for the selected period. Gross margin is 58.4% and net margin is 29.1%, showing how much revenue survives after costs and taxes. EPS is $2.99, 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 | $407.7M +13.5% | $359.1M -11.4% | $405.1M +1.5% | $399.1M +11.1% | $359.4M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $193.3M +10.4% | $175.1M -12.5% | $200.1M -8.4% | $218.5M +20.6% | $181.2M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $214.4M +16.5% | $184.0M -10.2% | $204.9M +13.5% | $180.6M +1.3% | $178.2M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 52.6% +1.4pp | 51.2% +0.7pp | 50.6% +5.3pp | 45.2% -4.3pp | 49.6% | 9.8% | 28.9% | 38.3% |
| Research & Development | $78.6M +14.0% | $68.9M +1.6% | $67.9M +12.0% | $60.6M +14.1% | $53.1M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $99.0M +2.2% | $96.9M +13.0% | $85.7M -0.6% | $86.3M +24.1% | $69.5M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $177.6M -4.2% | $185.3M +20.7% | $153.6M +0.1% | $153.4M +25.1% | $122.6M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $20.8M +11.6% | $18.6M +8.0% | $17.2M +25.1% | $13.8M +17.7% | $11.7M | $374.2M | $1.2B | $631.8M |
| EBITDA | $115.4M +213.3% | $36.8M -52.5% | $77.5M +63.2% | $47.5M -30.7% | $68.5M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 28.3% +18.0pp | 10.3% -8.9pp | 19.1% +7.2pp | 11.9% -7.2pp | 19.1% | 5.6% | 46.3% | 42.0% |
| Operating Income | $36.8M +2911.3% | -$1.3M -102.6% | $51.4M +88.8% | $27.2M -51.1% | $55.6M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 9.0% +9.4pp | -0.4% -13.0pp | 12.7% +5.9pp | 6.8% -8.7pp | 15.5% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 -100.0% | $11.5M +39.6% | $8.2M +525.8% | $1.3M +41.2% | $930.0K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $0 | $0 | $0 | $0 | $0 | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $57.7M +389.5% | $11.8M +32.8% | $8.9M +498.0% | $1.5M +23.5% | $1.2M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $94.6M +801.8% | $10.5M -82.6% | $60.2M +110.0% | $28.7M -49.5% | $56.8M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 23.2% +20.3pp | 2.9% -12.0pp | 14.9% +7.7pp | 7.2% -8.6pp | 15.8% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$24.0M -652.6% | $4.3M -34.6% | $6.6M +103.7% | $3.3M +1752.8% | $176.0K | $1.3B | -$1.6B | $745.2M |
| Net Income | $118.6M +1834.3% | $6.1M -88.6% | $53.6M +110.6% | $25.4M -55.1% | $56.6M | $4.9B | $4.8B | $4.7B |
| Net Margin | 29.1% +27.4pp | 1.7% -11.5pp | 13.2% +6.9pp | 6.4% -9.4pp | 15.8% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $3 +1778.6% | $0 -88.4% | $1 +108.6% | $1 -55.4% | $1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $3 +1764.3% | $0 -88.2% | $1 +108.8% | $1 -54.8% | $1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $44.7M -0.4% | $44.9M -0.3% | $45.0M +0.9% | $44.6M -0.7% | $44.9M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $44.9M -0.5% | $45.2M +0.4% | $45.0M +0.2% | $44.9M -0.2% | $45.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
ESCO Technologies Inc.
NYSE:ESE
$8.20B
Plexus Corp.
NASDAQ:PLXS
$7.85B
Avnet, Inc.
NASDAQ:AVT
$7.34B
Sensata Technologies Holding plc
NYSE:ST
$7.32B
Novanta Inc.
NASDAQ:NOVT
$5.70B
Science Applications International Corporation
NASDAQ:SAIC
$4.83B
Badger Meter, Inc.
NYSE:BMI
$3.81B
OSI Systems, Inc.
NASDAQ:OSIS
$3.71B
DLocal Limited
NASDAQ:DLO
$3.63B
Itron, Inc.
NASDAQ:ITRI
$3.60B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does VICR generate?
Vicor Corporation (VICR) reported $407.70M of revenue in fiscal 2025.
Is VICR profitable?
Vicor Corporation (VICR) reported $118.56M of net income, with a net margin of 29.1%.
Explore More
Continue the stock analysis
Jump to another research area for this company.