Vicor Corporation (FRA:VCV)

Vicor Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	441.6	359.06	405.06	399.08	359.36	296.58
Revenue Growth (YoY)	24.20%	-11.36%	1.50%	11.05%	21.17%	12.78%
Cost of Revenue	191.24	175.06	200.13	218.52	181.16	165.13
Gross Profit	250.37	184	204.93	180.56	178.2	131.45
Selling, General & Admin	92.89	95.89	85.71	86.26	69.48	63.16
Research & Development	75.01	68.92	67.86	60.59	53.11	50.92
Operating Expenses	167.9	164.82	153.57	146.86	122.6	114.08
Operating Income	82.47	19.18	51.36	33.7	55.6	17.37
Interest & Investment Income	11.62	11.47	8.22	1.31	0.93	0.1
Currency Exchange Gain (Loss)	-0.16	-0.62	-0.16	-0.65	-0.34	0.18
Other Non Operating Income (Expenses)	0.28	0.95	0.83	0.82	0.61	0.81
EBT Excluding Unusual Items	94.22	30.98	60.24	35.18	56.8	18.46
Gain (Loss) on Sale of Investments	-	-	-	0	0	0
Legal Settlements	-7.12	-20.49	-	-6.5	-	-
Pretax Income	87.1	10.49	60.24	28.69	56.81	18.46
Income Tax Expense	4.79	4.35	6.64	3.26	0.18	0.54
Earnings From Continuing Operations	82.31	6.14	53.6	25.43	56.63	17.92
Minority Interest in Earnings	-0.04	-0.01	-0.01	0.02	-0	-0.01
Net Income	82.27	6.13	53.6	25.45	56.63	17.91
Net Income to Common	82.27	6.13	53.6	25.45	56.63	17.91
Net Income Growth	1707.71%	-88.56%	110.62%	-55.06%	216.16%	27.04%
Shares Outstanding (Basic)	45	45	44	44	44	42
Shares Outstanding (Diluted)	45	45	45	45	45	44
Shares Change (YoY)	1.22%	0.36%	0.24%	-0.16%	2.50%	5.26%
EPS (Basic)	1.83	0.14	1.21	0.58	1.30	0.42
EPS (Diluted)	1.81	0.14	1.19	0.57	1.26	0.41
EPS Growth	1696.11%	-88.53%	108.77%	-54.76%	207.32%	20.59%
Free Cash Flow	117.45	27.24	41.08	-41.03	6.68	6.09
Free Cash Flow Per Share	2.59	0.60	0.91	-0.91	0.15	0.14
Gross Margin	56.69%	51.24%	50.59%	45.24%	49.59%	44.32%
Operating Margin	18.68%	5.34%	12.68%	8.45%	15.47%	5.86%
Profit Margin	18.63%	1.71%	13.23%	6.38%	15.76%	6.04%
Free Cash Flow Margin	26.60%	7.59%	10.14%	-10.28%	1.86%	2.05%
EBITDA	102.7	37.81	68.6	47.48	67.31	28.42
EBITDA Margin	23.25%	10.53%	16.93%	11.90%	18.73%	9.58%
D&A For EBITDA	20.23	18.63	17.24	13.78	11.71	11.06
EBIT	82.47	19.18	51.36	33.7	55.6	17.37
EBIT Margin	18.68%	5.34%	12.68%	8.45%	15.47%	5.86%
Effective Tax Rate	5.50%	41.46%	11.03%	11.37%	0.31%	2.92%
Revenue as Reported	441.6	359.06	405.06	399.08	-	-
Advertising Expenses	-	3.49	3.73	3.79	2.99	2.64

Source: S&P Global Market Intelligence. Standard template. Financial Sources.