Silvaco Group 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	63.06	59.68	54.25	46.47	41.96
Revenue Growth (YoY)	5.67%	10.02%	16.72%	10.75%	4.18%
Cost of Revenue	13.69	12.04	9.35	8.89	8.65
Gross Profit	49.37	47.64	44.89	37.59	33.31
Selling, General & Admin	52.34	55.87	30.59	26.45	23.31
Research & Development	29.86	20.74	13.17	12.45	13.54
Other Operating Expenses	13.07	11.31	-	0.56	-
Total Operating Expenses	95.27	87.92	43.76	39.46	36.85
Operating Income	-45.9	-40.28	1.13	-1.87	-3.54
Interest Income	1.95	2.98	0.01	-	-
Other Non-Operating Income (Expense)	-0.7	-1.62	-0.63	-0.36	1.96
Total Non-Operating Income (Expense)	1.25	1.36	-0.62	-0.36	1.96
Pretax Income	-44.65	-38.92	0.51	-2.23	-1.58
Provision for Income Taxes	-3.44	0.48	0.83	1.7	0.27
Net Income	-41.21	-39.4	-0.32	-3.93	-1.85
Net Income to Common	-41.21	-39.4	-0.32	-3.93	-1.85
Shares Outstanding (Basic)	30	26	20	20	80
Shares Outstanding (Diluted)	30	26	20	20	80
Shares Change (YoY)	15.85%	28.36%	-	-75.00%	-
EPS (Basic)	-1.39	-1.53	-0.02	-0.20	-0.03
EPS (Diluted)	-1.39	-1.53	-0.02	-0.20	-0.03
Shares Outstanding	30.95	28.53	20	20	80
Free Cash Flow	-34.52	-20.28	0.84	-2.19	-2.74
Free Cash Flow Per Share	-1.16	-0.79	0.04	-0.11	-0.03
Gross Margin	78.29%	79.82%	82.76%	80.88%	79.38%
Operating Margin	-72.78%	-67.49%	2.09%	-4.03%	-8.43%
Profit Margin	-65.34%	-66.03%	-0.58%	-8.45%	-4.40%
FCF Margin	-54.74%	-33.98%	1.55%	-4.70%	-6.52%
EBITDA	-42.43	-38.99	1.74	-1.32	-2.37
EBITDA Margin	-67.27%	-65.34%	3.20%	-2.84%	-5.66%
EBIT	-45.9	-40.28	1.13	-1.87	-3.54
EBIT Margin	-72.78%	-67.49%	2.09%	-4.03%	-8.43%
Effective Tax Rate	7.70%	-1.24%	161.96%	-76.30%	-17.14%

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

SEC Filings: 10-K · 10-Q