Navitas Semiconductor 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 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	45.92	83.3	79.46	37.94	23.74
Revenue Growth (YoY)	-44.88%	4.84%	109.41%	59.85%	100.32%
Cost of Revenue	31.67	54.96	48.39	26	13.05
Gross Profit	14.25	28.34	31.06	11.95	10.69
Selling, General & Admin	35.2	62.86	61.55	78.35	51.37
Depreciation & Amortization Expenses	18.94	18.93	18.82	6.91	0.35
Research & Development	49.83	76	68.83	50.32	27.48
Other Operating Expenses	18.05	1.22	-	-	-
Total Operating Expenses	122.01	159.01	149.2	135.58	79.19
Operating Income	-107.76	-130.68	-118.13	-123.64	-68.51
Interest Income	3.54	5.23	4.05	-	-
Other Non-Operating Income (Expense)	-11.56	36.6	-32.39	173.71	-84.13
Total Non-Operating Income (Expense)	-8.02	41.83	-28.34	173.71	-84.13
Pretax Income	-115.78	-88.85	-146.47	50.08	-152.64
Provision for Income Taxes	0.05	-0.34	-0.52	-22.81	0.05
Net Income	-118.07	-80.69	-145.43	73.91	-152.69
Minority Interest in Earnings	1.12	-3.91	0.52	1.03	-
Net Income to Common	-118.07	-80.69	-145.43	73.91	-152.69
Shares Outstanding (Basic)	206	182	169	134	39
Shares Outstanding (Diluted)	206	182	169	146	39
Shares Change (YoY)	12.67%	8.01%	15.91%	272.11%	141.09%
EPS (Basic)	-0.57	-0.46	-0.86	0.55	-3.90
EPS (Diluted)	-0.57	-0.46	-0.86	0.51	-3.90
Free Cash Flow	-44.37	-65.59	-46.16	-49.14	-43.77
Free Cash Flow Per Share	-0.22	-0.36	-0.27	-0.34	-1.12
Gross Margin	31.03%	34.02%	39.10%	31.49%	45.02%
Operating Margin	-234.70%	-156.87%	-148.68%	-325.85%	-288.62%
Profit Margin	-254.71%	-101.56%	-183.69%	192.10%	-643.26%
FCF Margin	-96.63%	-78.74%	-58.10%	-129.51%	-184.40%
EBITDA	-85.38	-108.78	-97.15	-115.8	-67.75
EBITDA Margin	-185.94%	-130.59%	-122.27%	-305.19%	-285.44%
EBIT	-107.76	-130.68	-118.13	-123.64	-68.51
EBIT Margin	-234.70%	-156.87%	-148.68%	-325.85%	-288.62%
Effective Tax Rate	-0.04%	0.38%	0.35%	-45.56%	-0.03%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q