X-FAB Silicon Foundries SE (EPA:XFAB)
France · Delayed Price · Currency is EUR 5.23
-0.12 (-2.15%)
Nov 12, 2026, 9:32 AM CET
EPA:XFAB Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 812.09 | 870.26 | 816.38 | 906.79 | 739.47 | 657.75 | |
Revenue Growth | -2.94% | 6.60% | -9.97% | 22.63% | 12.42% | 37.72% |
Cost of Revenue | 677.72 | 685.85 | 633.43 | 648.73 | 563.52 | 514.34 |
Gross Profit | 134.37 | 184.4 | 182.95 | 258.05 | 175.95 | 143.42 |
Selling, General & Admin | 61.04 | 58.4 | 57.41 | 56.73 | 46.54 | 45.05 |
Research & Development | 55.24 | 48.64 | 48.8 | 46.08 | 39.93 | 33.36 |
Other Operating Expenses | 0.61 | 1.97 | -4.9 | -4.69 | -0.88 | -2.33 |
Operating Expenses | 117.36 | 109.49 | 101.31 | 98.42 | 85.7 | 76.37 |
Operating Income | 17.01 | 74.91 | 81.64 | 159.64 | 90.26 | 67.04 |
Interest Expense | -3.49 | -20.8 | -16.66 | -13.06 | -19.24 | -1.59 |
Interest & Investment Income | 7.75 | 4.45 | 11.14 | 10.46 | 1.84 | 1.77 |
Currency Exchange Gain (Loss) | -20.89 | -20.89 | 3.34 | 0.11 | -2.37 | -4.5 |
Other Non Operating Income (Expenses) | 1.31 | 1.31 | -0.07 | - | -0.5 | 0 |
EBT Excluding Unusual Items | 1.68 | 38.97 | 79.39 | 157.15 | 69.98 | 62.72 |
Merger & Restructuring Charges | - | - | - | - | - | 3.31 |
Gain (Loss) on Sale of Assets | 1.52 | 1.52 | 2.95 | 3.13 | 3.89 | 0.28 |
Other Unusual Items | - | - | 0.95 | -5.1 | -36.81 | 6.56 |
Pretax Income | 3.2 | 40.49 | 83.29 | 155.18 | 37.06 | 72.87 |
Income Tax Expense | 18.19 | 10.36 | 21.76 | -6.71 | -15.43 | -10.77 |
Earnings From Continuing Operations | -14.99 | 30.13 | 61.53 | 161.9 | 52.49 | 83.64 |
Minority Interest in Earnings | - | - | - | - | - | -0.03 |
Net Income | -14.99 | 30.13 | 61.53 | 161.9 | 52.49 | 83.61 |
Net Income to Common | -14.99 | 30.13 | 61.53 | 161.9 | 52.49 | 83.61 |
Net Income Growth | - | -51.03% | -62.00% | 208.42% | -37.22% | 516.93% |
Shares Outstanding (Basic) | 131 | 131 | 131 | 131 | 131 | 131 |
Shares Outstanding (Diluted) | 131 | 131 | 131 | 131 | 131 | 131 |
Shares Change | - | - | - | - | - | - |
EPS (Basic) | -0.11 | 0.23 | 0.47 | 1.24 | 0.40 | 0.64 |
EPS (Diluted) | -0.11 | 0.23 | 0.47 | 1.24 | 0.40 | 0.64 |
EPS Growth | - | -51.03% | -62.00% | 208.42% | -37.22% | 516.94% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -35.89 | -60 | -313.42 | 72.18 | -80.59 | 42.54 |
Free Cash Flow Per Share | -0.28 | -0.46 | -2.40 | 0.55 | -0.62 | 0.33 |
Gross Margin | 16.55% | 21.19% | 22.41% | 28.46% | 23.79% | 21.80% |
Operating Margin | 2.09% | 8.61% | 10.00% | 17.61% | 12.21% | 10.19% |
Profit Margin | -1.85% | 3.46% | 7.54% | 17.85% | 7.10% | 12.71% |
Free Cash Flow Margin | -4.42% | -6.89% | -38.39% | 7.96% | -10.90% | 6.47% |
EBITDA | 141.33 | 190.53 | 180.49 | 243.14 | 163.42 | 138.8 |
EBITDA Margin | 17.40% | 21.89% | 22.11% | 26.81% | 22.10% | 21.10% |
D&A For EBITDA | 124.32 | 115.62 | 98.85 | 83.5 | 73.16 | 71.75 |
EBIT | 17.01 | 74.91 | 81.64 | 159.64 | 90.26 | 67.04 |
EBIT Margin | 2.09% | 8.61% | 10.00% | 17.61% | 12.21% | 10.19% |
Effective Tax Rate | 568.71% | 25.59% | 26.13% | - | - | - |