VICR
Vicor Corporation
$54.72
+$1.84(+3.48%)
47
Overall
45
Value
50
Tech
--
Quality
Market Cap
$2.38B
Volume
181.91K
52W Range
$36.80 - $65.70
Target Price
$52.50
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $220.2M | $200.3M | $227.8M | $291.2M | $263.0M | $296.6M | $359.4M | $399.1M | $405.1M | $359.1M | ||
| Total Revenue | $220.2M | $200.3M | $227.8M | $291.2M | $263.0M | $296.6M | $359.4M | $399.1M | $405.1M | $359.1M | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-120.7M | $-109.1M | $-126.2M | $-152.2M | $140.0M | $165.1M | $181.2M | $218.5M | $200.1M | $175.1M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $99.5M | $91.2M | $101.7M | $139.0M | $123.0M | $131.4M | $178.2M | $180.6M | $204.9M | $184.0M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $-99.8M | $-97.5M | $-103.0M | $-106.9M | $109.1M | $114.1M | $122.6M | $153.4M | $153.6M | $185.3M | ||
| Research & Development | $41.5M | $41.8M | $44.9M | $44.3M | $46.6M | $50.9M | $53.1M | $60.6M | $67.9M | $68.9M | ||
| Research Expense | $41.5M | $41.8M | $44.9M | $44.3M | $46.6M | $50.9M | $53.1M | $60.6M | $67.9M | $68.9M | ||
| Selling, General & Administrative | $58.3M | $55.7M | $58.1M | $62.2M | $62.6M | $63.2M | $69.5M | $86.3M | $85.7M | $96.9M | ||
| Selling & Marketing Expenses | $58.3M | $55.7M | $58.1M | $62.2M | $2.7M | $2.6M | $3.0M | $3.8M | $3.7M | $3.5M | ||
| General & Administrative Expenses | $-1.9M | $-1.9M | $-1.9M | $-2.1M | $62.6M | $63.2M | $69.5M | $86.3M | $85.7M | $96.9M | ||
| Promotion & Advertising | $-1.8M | $-1.8M | $-2.1M | $-2.6M | $2.7M | $2.6M | $3.0M | -- | -- | -- | ||
| Salaries & Wages | $-1.8M | -- | $-1.7M | $-3.4M | -- | -- | -- | -- | -- | -- | ||
| Depreciation & Amortization | $-9.1M | $-8.4M | $-8.9M | $-9.1M | $10.2M | $10.9M | $11.6M | $13.7M | $17.2M | $18.6M | ||
| Depreciation & Amortization | $-9.1M | $-8.4M | $-8.9M | $-9.1M | $10.2M | $10.9M | $11.6M | -- | -- | -- | ||
| Amortization | $-145.0K | $-134.0K | $-130.0K | $-119.0K | $108.0K | $106.0K | $96.0K | $75.0K | $66.0K | $43.0K | ||
| Other Operating Expenses | $-120.0K | $-125.0K | $-138.0K | $402.0K | $-571.0K | $-244.0K | $-625.0K | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $-267.0K | $-6.3M | $-1.4M | $32.1M | $13.8M | $17.4M | $55.6M | $27.2M | $51.4M | $-1.3M | ||
| EBITDA | $8.9M | $2.4M | $8.8M | $42.2M | $25.2M | $28.4M | $67.3M | $43.5M | $68.6M | $36.8M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | -- | -- | -- | -- | -- | -- | $-930.0K | -- | $-8.2M | $-11.5M | ||
| Intinc | $47.0K | $284.0K | $1.3M | $874.0K | $300.0K | $95.0K | $930.0K | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $47.0K | $284.0K | $1.3M | $874.0K | $300.0K | $95.0K | $930.0K | $1.3M | $8.2M | $11.5M | ||
| Gain on Sale of Securities | $-37.0K | $-18.0K | $17.0K | $1.0K | -- | -- | -- | $20.0K | $92.0K | $-111.0K | ||
| Other Income/Expense | $-5.0M | $-253.0K | $-1.3M | $-868.0K | $-1.0M | $-1.1M | $-1.3M | $-6.3M | $-8.9M | $-11.8M | ||
| Other Special Charges | $13.0K | $271.0K | $1.3M | $867.0K | $1.1M | $1.1M | $1.2M | $1.5M | $8.9M | $11.8M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $-2.2M | $-2.2M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Special Income Charges | $2.2M | $462.0K | $792.0K | $792.0K | -- | -- | -- | $-6.5M | $6.5M | $-19.5M | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $-242.0K | $-6.0M | $-98.0K | $32.9M | $14.9M | $17.4M | $55.6M | $28.7M | $51.4M | $18.2M | ||
| Pre-Tax Income | $-242.0K | $-6.0M | $-98.0K | $32.9M | $14.9M | $18.5M | $56.8M | $28.7M | $60.2M | $10.5M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $-401.0K | $231.0K | $-356.0K | $1.1M | $778.0K | $539.0K | $176.0K | $3.3M | $6.6M | $4.3M | ||
| NET INCOME | ||||||||||||
| Net Income | $4.9M | $-6.3M | $173.0K | $31.7M | $14.1M | $17.9M | $56.6M | $25.4M | $53.6M | $6.1M | ||
| Net Income (Continuing Operations) | $4.9M | $-6.3M | $173.0K | $31.7M | $14.1M | $17.9M | $56.6M | $25.4M | $53.6M | $6.1M | ||
| Net Income (Discontinued Operations) | $4.9M | $-6.3M | $173.0K | $31.7M | $14.1M | $17.9M | $56.6M | $25.4M | $53.6M | $6.1M | ||
| Net Income (Common Stockholders) | $4.9M | $-6.3M | $173.0K | $31.7M | $14.1M | $17.9M | $56.6M | $25.4M | $53.6M | $6.1M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-220.5M | $-206.6M | $-229.2M | $-259.2M | $249.2M | $279.2M | $303.8M | $371.9M | $353.7M | $360.4M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $38.8M | $38.8M | $39.2M | $39.9M | $40.3M | $42.2M | $43.7M | $44.0M | $44.3M | $44.9M | ||
| Average Shares Outstanding (Diluted) | $39.1M | $38.8M | $39.9M | $40.7M | $41.7M | $43.9M | $45.0M | $44.9M | $45.0M | $45.2M | ||
| Shares Outstanding | $77.6M | $78.2M | $79.0M | $80.4M | $81.2M | $43.4M | $43.9M | $44.1M | $44.5M | $45.2M | ||
| Basic EPS | $0.13 | $-0.16 | -- | $0.80 | $0.35 | $0.42 | $1.3 | $0.58 | $1.21 | $0.14 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | -- | $0.35 | $0.42 | $1.3 | $0.58 | $1.21 | $0.14 | ||
| Diluted EPS | $0.13 | $-0.16 | $0.04 | $0.78 | $0.34 | $0.41 | $1.26 | $0.57 | $1.19 | $0.14 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | $0.34 | $0.41 | $1.26 | $0.57 | $1.19 | $0.14 | ||
| OTHER METRICS | ||||||||||||
| Earnings from equity interest | $5.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Earnings From Equity Interest Net Of Tax | $5.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | $60.0K | $-4.0K | $14.0K | $57.0K | $38.0K | $13.0K | $-72.0K | -- | -- | -- | ||
| Minority Interests | $-232.0K | $14.0K | $-91.0K | $-121.0K | $-11.0K | $-12.0K | $-4.0K | $20.0K | $-5.0K | $-10.0K | ||
| Non Recurring Operation Expense | -- | -- | -- | -- | -- | -- | -- | $6.5M | -- | $19.5M | ||
| Other Gand A | $-1.9M | $-1.9M | $-1.9M | $-2.1M | $62.6M | $63.2M | $69.5M | $86.3M | $85.7M | $96.9M | ||
| Rent And Landing Fees | $-1.9M | $-1.9M | $-1.9M | $-2.1M | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $58.3M | $55.7M | $58.1M | $62.2M | -- | -- | -- | -- | -- | -- | ||
| Othspecchg | -- | $-462.0K | $-792.0K | $-792.0K | -- | -- | -- | -- | -- | -- | ||
| Restruct | $-2.2M | $-2.2M | -- | -- | -- | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | VICR | $54.72 | +3.5% | 181.91K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |