Navitas Semiconductor Corporation (NVTS)

Navitas Semiconductor Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	56.6	83.3	79.46	37.94	23.74	11.85
Revenue Growth (YoY)	-38.06%	4.84%	109.41%	59.85%	100.32%	602.37%
Cost of Revenue	42.91	54.96	48.39	26	13.05	8.13
Gross Profit	13.69	28.34	31.06	11.95	10.69	3.72
Selling, General & Admin	38.58	62.86	61.55	72.45	51.37	9.47
Research & Development	52.7	72.29	68.83	50.32	27.48	13.05
Amortization of Goodwill & Intangibles	18.86	18.93	18.82	6.91	0.35	-
Operating Expenses	110.14	154.08	149.2	129.68	79.19	22.52
Operating Income	-96.46	-125.74	-118.13	-117.74	-68.51	-18.8
Interest Expense	-0.04	-0.15	-	-	-0.26	-0.24
Interest & Investment Income	3.85	5.23	5.37	1.39	-	0
Other Non Operating Income (Expenses)	-0.04	0.1	0.08	50.62	-45.77	-
EBT Excluding Unusual Items	-93.51	-120.55	-112.68	-65.73	-114.53	-19.04
Merger & Restructuring Charges	-2.69	-1.22	-	-5.9	-	-
Gain (Loss) on Sale of Investments	3.91	3.91	-	-	-	-
Asset Writedown	-2.01	-2.01	-	-	-	-
Other Unusual Items	-31.17	34.94	-33.79	121.71	-38.11	-
Pretax Income	-125.49	-84.94	-146.47	50.08	-152.64	-19.04
Income Tax Expense	-0.49	-0.34	-0.52	-22.81	0.05	0.01
Earnings From Continuing Operations	-125	-84.6	-145.95	72.89	-152.69	-19.04
Minority Interest in Earnings	-	-	0.52	1.03	-	-
Net Income	-125	-84.6	-145.43	73.91	-152.69	-19.04
Net Income to Common	-125	-84.6	-145.43	73.91	-152.69	-19.04
Shares Outstanding (Basic)	195	182	169	134	39	16
Shares Outstanding (Diluted)	195	182	169	146	39	16
Shares Change (YoY)	7.68%	8.01%	15.91%	272.11%	141.09%	11.92%
EPS (Basic)	-0.64	-0.46	-0.86	0.55	-3.90	-1.17
EPS (Diluted)	-0.64	-0.46	-0.86	0.51	-3.90	-1.17
Free Cash Flow	-46.97	-65.59	-46.16	-49.14	-44.45	-20.85
Free Cash Flow Per Share	-0.24	-0.36	-0.27	-0.34	-1.14	-1.28
Gross Margin	24.19%	34.02%	39.10%	31.49%	45.02%	31.35%
Operating Margin	-170.42%	-150.94%	-148.68%	-310.30%	-288.63%	-158.69%
Profit Margin	-220.85%	-101.56%	-183.04%	194.80%	-643.26%	-160.72%
Free Cash Flow Margin	-82.98%	-78.74%	-58.10%	-129.51%	-187.26%	-175.95%
EBITDA	-74.26	-103.85	-97.15	-109.9	-67.75	-18.29
EBITDA Margin	-131.21%	-124.66%	-122.27%	-289.64%	-285.44%	-154.38%
D&A For EBITDA	22.19	21.89	20.98	7.84	0.76	0.51
EBIT	-96.46	-125.74	-118.13	-117.74	-68.51	-18.8
EBIT Margin	-170.42%	-150.94%	-148.68%	-	-288.63%	-158.69%
Advertising Expenses	-	-	-	0.1	0.3	0.37

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q