FormFactor 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	Jun '26 Jun 27, 2026	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	902.23	784.99	763.6	663.1	747.94	769.67
Revenue Growth	18.01%	2.80%	15.16%	-11.34%	-2.82%	10.96%
Cost of Revenue	513.12	476.14	455.68	404.52	451.93	446.91
Gross Profit	389.11	308.85	307.92	258.58	296.01	322.77
Selling, General & Admin	137.6	133.07	141.79	133.01	131.88	123.79
Research & Development	120.97	115.68	121.94	115.77	109.22	100.94
Other Operating Expenses	14.6	3.03	-20.58	-72.95	-	-
Total Operating Expenses	273.16	251.78	243.14	175.82	241.1	224.73
Operating Income	115.94	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)	1.97	2.2	0.94	-0.29	1.32	0.5
Total Non-Operating Income (Expense)	1.97	12.32	14.63	6.51	2.96	0.46
Pretax Income	126.93	69.39	79.41	89.27	57.87	98.5
Provision for Income Taxes	16.68	13	9.8	6.88	7.13	14.58
Net Income	115.47	54.36	69.61	82.39	50.74	83.92
Net Income to Common	115.47	54.36	69.61	82.39	50.74	83.92
Net Income Growth	162.85%	-21.91%	-15.50%	62.38%	-39.54%	6.88%
Shares Outstanding (Basic)	78	77	77	77	78	78
Shares Outstanding (Diluted)	79	78	78	78	78	79
Shares Change	1.21%	-0.16%	0.36%	-0.05%	-1.18%	0.17%
EPS (Basic)	1.48	0.70	0.90	1.06	0.65	1.08
EPS (Diluted)	1.46	0.69	0.89	1.05	0.65	1.06
EPS Growth	160.71%	-22.47%	-15.24%	61.54%	-38.68%	7.07%

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 27, 2026	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
Free Cash Flow	136.12	11.74	79.1	8.58	66.53	72.87
Free Cash Flow Growth	3645.76%	-85.16%	822.43%	-87.11%	-8.70%	-35.74%
Free Cash Flow Per Share	1.73	0.15	1.01	0.11	0.85	0.92
Gross Margin	43.13%	39.34%	40.33%	39.00%	39.58%	41.94%
Operating Margin	12.85%	7.27%	8.48%	12.48%	7.34%	12.74%
Profit Margin	12.80%	6.93%	9.12%	12.42%	6.78%	10.90%
FCF Margin	15.09%	1.50%	10.36%	1.29%	8.90%	9.47%
EBITDA	153.28	94.66	97.68	120.21	92.95	142.56
EBITDA Margin	16.99%	12.06%	12.79%	18.13%	12.43%	18.52%
EBIT	115.94	57.07	64.78	82.76	54.91	98.04
EBIT Margin	12.85%	7.27%	8.48%	12.48%	7.34%	12.74%
Effective Tax Rate	13.14%	18.74%	12.34%	7.71%	12.32%	14.80%

SEC Filings: 10-K · 10-Q