Company Analysis

Silicom Ltd (SILC)

Nasdaq: SILC · Computer Communications Equipment · Kfar-Sava, IL · filing with the SEC since 2002
Grade4.7
◀ Past 5.5● Present 4.4▶ Future 4.3
1 est.

Income statement, as filed

In thousands of US dollars (USD), as filed; per-share figures in US dollars; share counts. The fiscal year ends in December.
Income statement, by fiscal year, newest first
Fiscal yearFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019FY 2018FY 2017FY 2016
Period endingDec 31, 2025Dec 31, 2024Dec 31, 2023Dec 31, 2022Dec 31, 2021Dec 31, 2020Dec 31, 2019Dec 31, 2018Dec 31, 2017Dec 31, 2016
Report filedApr 28, 2026Apr 29, 2025Apr 30, 2024Apr 27, 2023Apr 27, 2022Apr 28, 2021Apr 27, 2020Apr 25, 2019Apr 30, 2018Apr 28, 2017
Revenue61,92658,114124,131150,582128,460107,398105,240133,753125,690100,347
Cost of revenue43,00041,51695,44298,62684,07273,63269,14691,69779,76261,796
Gross profit18,92616,59828,68951,95644,38833,76636,09442,05645,92838,551
Research and development20,05419,50820,63820,56320,09117,24415,07514,82013,91512,663
Sales and marketing6,5286,0146,9356,9906,5996,2096,6476,6426,7226,423
General and administrative4,6054,3544,2294,4774,6414,0654,1593,9434,5073,969
Total operating expenses31,18729,87657,36332,03031,33127,51825,88125,40520,50222,721
Operating income-12,261-13,278-28,67419,92613,0576,24810,21316,65125,42615,830
Interest and investment income2,6202,5971,254230r927r2,1972,295840527751
Total non-operating income (expense)1,6531,9611,3722,464-1521,0341,64692315635
Income before income taxes-10,608-11,317-27,30222,39012,9057,28211,85917,57425,58215,865
Income tax expense8712,391-8894,0842,3641,5571,6232,9373,8682,728
Net income-11,479-13,708-26,41318,30610,5415,72510,23614,63721,71413,137
Earnings per share, basic-2.011-2.277-3.9422.7331.5440.8041.3611.9382.9121.789
Earnings per share, diluted-2.011-2.277-3.9422.6941.5130.801.3521.9122.8561.767
Weighted average shares, basic5,706,6706,019,6616,699,8136,696,6716,825,6307,118,2447,520,3897,552,0947,455,5287,343,696
Weighted average shares, diluted5,706,6706,019,6616,699,8136,796,4196,968,8027,156,7637,572,6177,657,3307,601,9717,435,181
As filed with the SEC, each figure from the newest report that carries it, and linked to it. Nothing here is computed.A dot is a line not tagged for that period. r restated by the company in a later report; b a share figure put on the newest basis or filed in the wrong unit. Hover a figure for its filing and note.
What each line is, and the XBRL concept behind it
Revenue what customers paid for what it soldus-gaap:Revenues
us-gaap:SalesRevenueNet
Cost of revenue what it cost to make or buy what it soldus-gaap:CostOfRevenue
us-gaap:CostOfGoodsAndServicesSold
Gross profit revenue less the cost of what it soldus-gaap:GrossProfit
Research and development spent on inventing what it sells nextus-gaap:ResearchAndDevelopmentExpense
Sales and marketing the cost of finding and serving customersus-gaap:SellingAndMarketingExpense
General and administrative the cost of running the company itselfus-gaap:GeneralAndAdministrativeExpense
Total operating expenses the running costs togetherus-gaap:OperatingExpenses
Operating income profit from running the business, before interest and taxus-gaap:OperatingIncomeLoss
Interest and investment income what its cash and investments earnedus-gaap:InterestIncomeOther
Total non-operating income (expense) everything outside the business, togetherus-gaap:NonoperatingIncomeExpense
Income before income taxes profit before taxus-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Income tax expense tax charged on the period's profitus-gaap:IncomeTaxExpenseBenefit
Net income the profit or loss that belongs to the company's shareholdersus-gaap:NetIncomeLoss
Earnings per share, basic net income per share outstandingus-gaap:EarningsPerShareBasic
Earnings per share, diluted net income per share, counting every share that could be issuedus-gaap:EarningsPerShareDiluted
Weighted average shares, basic the average count of shares outstandingus-gaap:WeightedAverageNumberOfSharesOutstandingBasic
Weighted average shares, diluted the average count with every share that could be issuedus-gaap:WeightedAverageNumberOfDilutedSharesOutstanding
SI Assistanton SILC · research, not advice