FormFactor, Inc. (FORM)

FormFactor Income Statement

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

Year Ending	TTM	Dec 30, 2023	Dec 31, 2022	Dec 25, 2021	Dec 26, 2020	Dec 28, 2019
Revenue	664.38	663.1	747.94	769.67	693.62	589.46
Revenue Growth (YoY)	-7.50%	-11.34%	-2.82%	10.97%	17.67%	11.29%
Cost of Revenue	404.14	404.52	451.93	446.91	405.7	351.97
Gross Profit	260.24	258.58	296.01	322.77	287.92	237.5
Selling, General & Admin	133.35	133.01	131.88	123.79	115.1	106.34
Research & Development	116.15	115.77	109.22	100.94	89.03	81.5
Operating Expenses	249.5	248.78	241.1	224.73	204.13	187.83
Operating Income	10.74	9.8	54.91	98.04	83.79	49.66
Interest Expense / Income	0.42	0.42	0.58	0.6	0.86	1.92
Other Expense / Income	-102.53	-79.89	-3.54	-1.06	-2.25	-3.32
Pretax Income	112.86	89.27	57.87	98.5	85.18	51.06
Income Tax	10.03	6.88	7.13	14.58	6.65	11.72
Net Income	102.83	82.39	50.74	83.92	78.52	39.35
Net Income Growth	363.01%	62.38%	-39.54%	6.88%	99.57%	-62.18%
Shares Outstanding (Basic)	77	77	78	78	77	75
Shares Outstanding (Diluted)	78	78	78	79	79	77
Shares Change	1.60%	-0.05%	-1.18%	0.17%	2.22%	2.80%
EPS (Basic)	1.33	1.06	0.65	1.08	1.02	0.52
EPS (Diluted)	1.32	1.05	0.65	1.06	0.99	0.51
EPS Growth	355.17%	61.54%	-38.68%	7.07%	94.12%	-63.04%
Free Cash Flow	35.54	8.58	66.53	72.87	113.39	100.2
Free Cash Flow Per Share	0.46	0.11	0.86	0.94	1.48	1.34
Gross Margin	39.17%	39.00%	39.58%	41.94%	41.51%	40.29%
Operating Margin	1.62%	1.48%	7.34%	12.74%	12.08%	8.42%
Profit Margin	15.48%	12.42%	6.78%	10.90%	11.32%	6.67%
Free Cash Flow Margin	5.35%	1.29%	8.90%	9.47%	16.35%	17.00%
Effective Tax Rate	8.89%	7.71%	12.32%	14.80%	7.81%	22.95%
EBITDA	155.72	134.53	104.64	150.79	140.68	103.1
EBITDA Margin	23.44%	20.29%	13.99%	19.59%	20.28%	17.49%
Depreciation & Amortization	42.45	44.84	46.19	51.69	54.64	50.13
EBIT	113.28	89.69	58.45	99.1	86.04	52.98
EBIT Margin	17.05%	13.53%	7.81%	12.88%	12.40%	8.99%

Source: Financials are provided by Nasdaq Data Link and sourced from the audited annual (10-K) and quarterly (10-Q) reports submitted to the Securities and Exchange Commission (SEC).