Silicom Ltd. (SILC)

NASDAQ: SILC · Real-Time Price · USD

45.50

+3.02 (7.11%)

At close: Sep 17, 2026, 4:00 PM EDT

47.00

+1.50 (3.30%)

After-hours: Sep 17, 2026, 4:42 PM EDT

Silicom Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Operating Activities

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
Net Income	-11.48	-13.71	-26.41	18.31	10.54
Depreciation & Amortization	1.59	2.21	2.5	2.42	2.44
Asset Writedown & Restructuring Costs	-	-	30.83	-	-
Loss (Gain) From Sale of Investments	-0.42	-0.32	-0.14	-0.02	0.62
Stock-Based Compensation	2.79	3.17	3.35	3.58	2.86
Other Operating Activities	2.9	6.03	4.55	4.18	5.29
Change in Accounts Receivable	2.55	13.26	2.24	3.7	-9.47
Change in Inventory	-14.55	6.58	29.91	-15.29	-33.53
Change in Accounts Payable	5.29	2.15	-11.51	-12.41	15.03
Change in Other Net Operating Assets	9.17	-1.07	-3.39	-8.54	7.29
Operating Cash Flow	-2.16	18.29	31.93	-4.09	1.08
Operating Cash Flow Growth	-	-42.72%	-	-	-78.23%

Investing Activities

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
Capital Expenditures	-1.19	-0.93	-1.12	-2.09	-2.59
Sale (Purchase) of Intangibles	-0.61	-0.37	-1.09	-2.6	-3.57
Investment in Securities	-10.63	-2.98	-5.3	12.03	22.92
Other Investing Activities	-	-	-	0.93	-
Investing Cash Flow	-12.42	-4.28	-7.52	8.27	16.77

Financing Activities

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
Issuance of Common Stock	-	-	1.35	2.38	4.51
Repurchase of Common Stock	-1.66	-9.88	-9.32	-3.43	-14.29
Financing Cash Flow	-1.66	-9.88	-7.97	-1.05	-9.78

Net Cash Flow

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
Foreign Exchange Rate Adjustments	0.11	0.18	-0.2	-1.68	0.54
Net Cash Flow	-16.13	4.31	16.24	1.45	8.61

Free Cash Flow

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
Free Cash Flow	-3.35	17.36	30.8	-6.18	-1.51
Free Cash Flow Growth	-	-43.66%	-	-	-
Free Cash Flow Margin	-5.41%	29.87%	24.82%	-4.10%	-1.17%
Free Cash Flow Per Share	-0.59	2.88	4.60	-0.91	-0.22
Levered Free Cash Flow	-0.63	20.95	28.89	-16.48	-7.89
Unlevered Free Cash Flow	-0.63	20.95	28.89	-16.48	-7.89

Additional Metrics

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
Cash Income Tax Paid	0.86	0.92	0.3	-0.41	2.37
Change in Working Capital	2.46	20.91	17.26	-32.55	-20.68

SEC Filings: 10-K · 10-Q