FormFactor Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 27, 2025	Dec '24 Dec 28, 2024	Dec '23 Dec 30, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 25, 2021
Revenue	784.99	763.6	663.1	747.94	769.67
Revenue Growth (YoY)	2.80%	15.16%	-11.34%	-2.82%	10.96%
Cost of Revenue	476.14	455.68	404.52	451.93	446.91
Gross Profit	308.85	307.92	258.58	296.01	322.77
Selling, General & Admin	133.07	141.79	133.01	131.88	123.79
Research & Development	115.68	121.94	115.77	109.22	100.94
Other Operating Expenses	3.03	-20.58	-72.95	-	-
Total Operating Expenses	251.78	243.14	175.82	241.1	224.73
Operating Income	57.07	64.78	82.76	54.91	98.04
Interest Income	10.64	14.11	7.22	2.22	0.57
Interest Expense	-0.52	-0.42	-0.42	-0.58	-0.6
Other Non-Operating Income (Expense)	2.2	0.94	-0.29	1.32	0.5
Total Non-Operating Income (Expense)	12.32	14.63	6.51	2.96	0.46
Pretax Income	69.39	79.41	89.27	57.87	98.5
Provision for Income Taxes	13	9.8	6.88	7.13	14.58
Net Income	54.36	69.61	82.39	50.74	83.92
Net Income to Common	54.36	69.61	82.39	50.74	83.92
Net Income Growth	-21.91%	-15.50%	62.38%	-39.54%	6.88%
Shares Outstanding (Basic)	77	77	77	78	78
Shares Outstanding (Diluted)	78	78	78	78	79
Shares Change (YoY)	-0.16%	0.36%	-0.05%	-1.18%	0.17%
EPS (Basic)	0.70	0.90	1.06	0.65	1.08
EPS (Diluted)	0.69	0.89	1.05	0.65	1.06
EPS Growth	-22.47%	-15.24%	61.54%	-38.68%	7.07%
Free Cash Flow	11.74	79.1	8.58	66.53	72.87
Free Cash Flow Growth	-85.16%	822.43%	-87.11%	-8.70%	-35.74%
Free Cash Flow Per Share	0.15	1.01	0.11	0.85	0.92
Gross Margin	39.34%	40.33%	39.00%	39.58%	41.94%
Operating Margin	7.27%	8.48%	12.48%	7.34%	12.74%
Profit Margin	6.93%	9.12%	12.42%	6.78%	10.90%
FCF Margin	1.50%	10.36%	1.29%	8.90%	9.47%
EBITDA	94.66	97.68	120.21	92.95	142.56
EBITDA Margin	12.06%	12.79%	18.13%	12.43%	18.52%
EBIT	57.07	64.78	82.76	54.91	98.04
EBIT Margin	7.27%	8.48%	12.48%	7.34%	12.74%
Effective Tax Rate	18.74%	12.34%	7.71%	12.32%	14.80%

Updated Dec 27, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q