Ichor Holdings 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	Mar '26 Mar 27, 2026	Dec '25 Dec 26, 2025	Dec '24 Dec 27, 2024	Dec '23 Dec 29, 2023	Dec '22 Dec 30, 2022	Dec '21 Dec 31, 2021
Revenue	959.26	947.65	849.04	811.12	1,280	1,097
Revenue Growth (YoY)	7.52%	11.62%	4.67%	-36.63%	16.70%	19.98%
Cost of Revenue	867.74	859.88	745.71	707.72	1,068	919.44
Gross Profit	91.51	87.78	103.33	103.4	211.86	177.48
Selling, General & Admin	96.47	95.65	79.38	79.33	88.57	65.86
Depreciation & Amortization Expenses	8.31	8.31	8.57	14.73	17.91	14.92
Research & Development	22.74	23.09	23.02	20.22	19.56	15.69
Total Operating Expenses	127.53	127.05	110.97	114.29	126.04	96.47
Operating Income	-36.02	-39.27	-7.64	-10.9	85.82	81.01
Interest Expense	-6.65	-6.62	-9.27	-19.38	-11.06	-6.45
Other Non-Operating Income (Expense)	1.92	1.67	1.15	0.8	-0.56	0.81
Total Non-Operating Income (Expense)	-4.74	-4.95	-8.12	-18.58	-11.62	-5.64
Pretax Income	-44.58	-47.57	-18.05	-31.08	75.33	73.76
Provision for Income Taxes	6.11	5.22	2.77	11.91	2.53	2.86
Net Income	-50.69	-52.78	-20.82	-42.99	72.8	70.9
Net Income to Common	-50.69	-52.78	-20.82	-42.99	72.8	70.9
Net Income Growth	-	-	-	-	2.69%	113.04%
Shares Outstanding (Basic)	34	34	33	29	29	28
Shares Outstanding (Diluted)	34	34	33	29	29	29
Shares Change (YoY)	1.86%	4.49%	12.19%	0.82%	-0.06%	23.56%
EPS (Basic)	-1.48	-1.54	-0.64	-1.47	2.54	2.51
EPS (Diluted)	-1.48	-1.54	-0.64	-1.47	2.51	2.45
EPS Growth	-	-	-	-	2.45%	72.67%
Shares Outstanding	34.74	34.43	33.86	29.44	28.86	28.55
Free Cash Flow	-16.76	-6.28	10.24	42.14	2.02	-5.57
Free Cash Flow Growth	-	-	-75.69%	1985.94%	-	-
Free Cash Flow Per Share	-0.49	-0.18	0.31	1.44	0.07	-0.19
Gross Margin	9.54%	9.26%	12.17%	12.75%	16.55%	16.18%
Operating Margin	-3.75%	-4.14%	-0.90%	-1.34%	6.70%	7.39%
Profit Margin	-5.28%	-5.57%	-2.45%	-5.30%	5.69%	6.46%
FCF Margin	-1.75%	-0.66%	1.21%	5.19%	0.16%	-0.51%
EBITDA	-2.91	-5.77	23.1	23.68	120.92	107.01
EBITDA Margin	-0.30%	-0.61%	2.72%	2.92%	9.45%	9.76%
EBIT	-36.02	-39.27	-7.64	-10.9	85.82	81.01
EBIT Margin	-3.75%	-4.14%	-0.90%	-1.34%	6.70%	7.39%
Effective Tax Rate	-13.70%	-10.96%	-15.32%	-38.31%	3.35%	3.87%

SEC Filings: 10-K · 10-Q