SiTime Corporation(NASDAQ:SITM)

SiTime Corporation provides silicon timing systems in Taiwan, Hong Kong, the United States, and internationally. It provides resonators and clock integrated circuits, and various types of oscillators. The company's solutions are used in various markets, including enterprise and telecommunications in...
Website: http://www.sitime.com
Founded: 2004
Full Time Employees: 143
CEO: Rajesh Vashist
Sector: Technology
Industry: Semiconductors
Share this website to your friends
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 113,567,000 | 113,285,000 | 83,567,000 | 69,494,000 | 60,314,000 | 68,111,000 | 57,698,000 | 43,866,000 | 33,022,000 | 42,403,000 | 35,520,000 | 27,728,000 | 38,343,000 | 60,839,000 | 73,095,000 | 79,418,000 | 70,253,000 | 75,741,000 | 63,029,000 | 44,496,000 | 35,542,000 | 40,274,000 | 32,667,000 | 21,473,000 | 21,742,000 | |
yoy | 88.29% | 66.32% | 44.84% | 58.42% | 82.65% | 60.63% | 62.44% | 58.20% | -13.88% | -30.30% | -51.41% | -65.09% | -45.42% | -19.67% | 15.97% | 78.48% | 97.66% | 88.06% | 92.94% | 107.22% | 63.47% | |||||
qoq | 0.25% | 35.56% | 20.25% | 15.22% | -11.45% | 18.05% | 31.53% | 32.84% | -22.12% | 19.38% | 28.10% | -27.68% | -36.98% | -16.77% | -7.96% | 13.05% | -7.25% | 20.17% | 41.65% | 25.19% | -11.75% | 23.29% | 52.13% | -1.24% | ||
cost of revenue | 46,612,000 | 49,404,000 | 38,850,000 | 33,442,000 | 29,978,000 | 32,267,000 | 28,231,000 | 22,343,000 | 15,361,000 | 18,710,000 | 15,603,000 | 12,290,000 | 15,302,000 | 23,080,000 | 25,799,000 | 26,744,000 | 25,020,000 | 23,619,000 | 21,334,000 | 17,669,000 | 16,725,000 | 19,203,000 | 15,765,000 | 11,490,000 | 11,766,000 | |
gross profit | 66,955,000 | 63,881,000 | 44,717,000 | 36,052,000 | 30,336,000 | 35,844,000 | 29,467,000 | 21,523,000 | 17,661,000 | 23,693,000 | 19,917,000 | 15,438,000 | 23,041,000 | 37,759,000 | 47,296,000 | 52,674,000 | 45,233,000 | 52,122,000 | 41,695,000 | 26,827,000 | 18,817,000 | 21,071,000 | 16,902,000 | 9,983,000 | 9,976,000 | |
yoy | 120.71% | 78.22% | 51.75% | 67.50% | 71.77% | 51.29% | 47.95% | 39.42% | -23.35% | -37.25% | -57.89% | -70.69% | -49.06% | -27.56% | 13.43% | 96.35% | 140.38% | 147.36% | 146.69% | 168.73% | 88.62% | |||||
qoq | 4.81% | 42.86% | 24.03% | 18.84% | -15.37% | 21.64% | 36.91% | 21.87% | -25.46% | 18.96% | 29.01% | -33.00% | -38.98% | -20.16% | -10.21% | 16.45% | -13.22% | 25.01% | 55.42% | 42.57% | -10.70% | 24.67% | 69.31% | 0.07% | ||
gross margin % | 58.96% | 56.39% | 53.51% | 51.88% | 50.30% | 52.63% | 51.07% | 49.07% | 53.48% | 55.88% | 56.07% | 55.68% | 60.09% | 62.06% | 64.70% | 66.33% | 64.39% | 68.82% | 66.15% | 60.29% | 52.94% | 52.32% | 51.74% | 46.49% | 45.88% | |
operating expenses: | ||||||||||||||||||||||||||
research and development | 32,738,000 | 28,295,000 | 30,009,000 | 30,563,000 | 30,026,000 | 29,332,000 | 26,489,000 | 25,490,000 | 25,544,000 | 22,918,000 | 23,647,000 | 26,567,000 | 24,457,000 | 23,798,000 | 23,878,000 | 22,017,000 | 20,595,000 | 15,852,000 | 13,005,000 | 12,067,000 | 11,180,000 | 8,746,000 | 8,484,000 | 7,398,000 | 7,024,000 | |
selling, general and administrative | 38,937,000 | 30,815,000 | 30,603,000 | 28,228,000 | 26,856,000 | 27,695,000 | 25,359,000 | 25,190,000 | 23,913,000 | 20,515,000 | 21,447,000 | 21,276,000 | 20,733,000 | 19,693,000 | 19,886,000 | 18,376,000 | 18,578,000 | 16,090,000 | 14,616,000 | 12,686,000 | 11,123,000 | 10,251,000 | 8,978,000 | 7,856,000 | 7,808,000 | |
acquisition related costs | 7,619,000 | 3,007,000 | 126,000 | 1,872,000 | 1,562,000 | 1,836,000 | 2,482,000 | 3,163,000 | 3,242,000 | |||||||||||||||||
total operating expenses | 79,294,000 | 62,117,000 | 60,738,000 | 60,663,000 | 58,444,000 | 58,863,000 | 54,330,000 | 53,843,000 | 52,699,000 | 51,161,000 | 45,094,000 | 47,843,000 | 45,190,000 | 43,491,000 | 43,764,000 | 40,393,000 | 39,173,000 | 31,942,000 | 27,621,000 | 24,753,000 | 22,303,000 | 18,997,000 | 17,462,000 | 15,254,000 | 14,832,000 | |
income from operations | -12,339,000 | 1,764,000 | -16,021,000 | -24,611,000 | -28,108,000 | -23,019,000 | -24,863,000 | -32,320,000 | -35,038,000 | -27,468,000 | -25,177,000 | -32,405,000 | -22,149,000 | -5,732,000 | 3,532,000 | 12,281,000 | 6,060,000 | 20,180,000 | 14,074,000 | 2,074,000 | -3,486,000 | 2,074,000 | -560,000 | -5,271,000 | -4,856,000 | |
yoy | -56.10% | -107.66% | -35.56% | -23.85% | -19.78% | -16.20% | -1.25% | -0.26% | 58.19% | 379.20% | -812.83% | -363.86% | -465.50% | -128.40% | -74.90% | 492.14% | -273.84% | 873.00% | -2613.21% | -139.35% | -28.21% | |||||
qoq | -799.49% | -111.01% | -34.90% | -12.44% | 22.11% | -7.42% | -23.07% | -7.76% | 27.56% | 9.10% | -22.31% | 46.30% | 286.41% | -262.29% | -71.24% | 102.66% | -69.97% | 43.38% | 578.59% | -159.50% | -268.08% | -470.36% | -89.38% | 8.55% | ||
operating margin % | -10.86% | 1.56% | -19.17% | -35.41% | -46.60% | -33.80% | -43.09% | -73.68% | -106.11% | -64.78% | -70.88% | -116.87% | -57.77% | -9.42% | 4.83% | 15.46% | 8.63% | 26.64% | 22.33% | 4.66% | -9.81% | 5.15% | -1.71% | -24.55% | -22.33% | |
interest income | 7,310,000 | 7,998,000 | 8,275,000 | 4,263,000 | 4,294,000 | 5,088,000 | 5,499,000 | 5,736,000 | 6,560,000 | 7,329,000 | 7,333,000 | 6,667,000 | 5,629,000 | 3,996,000 | 2,492,000 | 803,000 | ||||||||||
other income | -174,000 | 13,250 | -157,000 | 204,000 | 4,000 | -62,000 | 168,000 | -213,000 | -161,000 | 100,000 | 148,000 | -44,500 | -110,000 | -28,000 | -39,000 | 12,750 | 3,000 | -20,000 | 68,000 | |||||||
income before income taxes | -5,203,000 | 9,552,000 | -7,903,000 | -20,144,000 | -23,810,000 | -18,441,000 | -19,196,000 | -26,787,000 | -28,691,000 | -19,988,000 | -18,076,000 | -25,899,000 | -16,420,000 | -1,569,000 | 5,786,000 | 12,911,000 | 6,208,000 | 19,870,000 | 13,964,000 | 2,046,000 | -3,525,000 | 1,991,000 | -667,000 | -5,604,000 | -5,091,000 | |
income tax expense | -14,000 | -385,000 | -111,000 | -67,000 | -13,000 | -10,000 | -49,000 | -23,000 | -70,000 | 41,000 | -3,000 | -52,000 | -68,000 | -16,750 | -4,000 | -40,000 | -250 | |||||||||
net income | -5,217,000 | 9,167,000 | -8,014,000 | -20,179,000 | -23,877,000 | -18,813,000 | -19,315,000 | -26,769,000 | -28,704,000 | -19,998,000 | -18,125,000 | -25,922,000 | -16,490,000 | -1,528,000 | 5,783,000 | 12,859,000 | 6,140,000 | 19,859,000 | 13,960,000 | 2,023,000 | -3,565,000 | 1,991,000 | -667,000 | -5,603,000 | -5,093,000 | |
yoy | -78.15% | -148.73% | -58.51% | -24.62% | -16.82% | -5.93% | 6.57% | 3.27% | 74.07% | 1208.77% | -413.42% | -301.59% | -368.57% | -107.69% | -58.57% | 535.64% | -272.23% | 897.44% | -2192.95% | -136.11% | -30.00% | |||||
qoq | -156.91% | -214.39% | -60.29% | -15.49% | 26.92% | -2.60% | -27.85% | -6.74% | 43.53% | 10.33% | -30.08% | 57.20% | 979.19% | -126.42% | -55.03% | 109.43% | -69.08% | 42.26% | 590.06% | -156.75% | -279.06% | -398.50% | -88.10% | 10.01% | ||
net income margin % | -4.59% | 8.09% | -9.59% | -29.04% | -39.59% | -27.62% | -33.48% | -61.02% | -86.92% | -47.16% | -51.03% | -93.49% | -43.01% | -2.51% | 7.91% | 16.19% | 8.74% | 26.22% | 22.15% | 4.55% | -10.03% | 4.94% | -2.04% | -26.09% | -23.42% | |
net loss attributable to common stockholders and comprehensive loss | -5,217,000 | 9,167,000 | -8,014,000 | -20,179,000 | -23,877,000 | -18,697,000 | -19,315,000 | -26,769,000 | -28,704,000 | -3,565,000 | -5,603,000 | -5,093,000 | ||||||||||||||
net income per share | -0.2 | 0.4 | -0.31 | -0.84 | -1.01 | -0.8 | -0.83 | -1.16 | -1.26 | -0.89 | -0.81 | -1.17 | -0.76 | -0.08 | 0.27 | 0.61 | 0.29 | 1.03 | 0.73 | 0.11 | -0.2 | 0.14 | -0.04 | -0.36 | -0.34 | |
weighted-average shares used for eps calculation | 26,343 | 24,967 | 26,048 | 23,923 | 23,653 | 23,118 | 23,237 | 22,997 | 22,765 | 22,188 | 22,326 | 22,074 | 21,794 | 21,245 | 21,353 | 21,148 | 20,921 | 19,006 | 19,149 | 18,942 | 17,868 | 16,064 | 16,818 | 15,371 | 15,010 | |
income tax benefit | -35,000 | -28,500 | -119,000 | 18,000 | -23,000 | 1,000 | -2,000 | |||||||||||||||||||
other expense | -203,000 | 151,000 | -232,000 | 167,000 | -238,000 | -173,000 | ||||||||||||||||||||
net income attributable to common stockholders and comprehensive income | -19,998,000 | -18,125,000 | -25,922,000 | -16,490,000 | -1,528,000 | 5,783,000 | 12,859,000 | -2,840,750 | -667,000 | |||||||||||||||||
net income attributable to common stockholders and comprehensive loss | 6,140,000 | 3,104,500 | 13,960,000 | 2,023,000 | ||||||||||||||||||||||
interest expense | -110,000 | -313,000 | -303,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets: | ||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||
cash and cash equivalents | 498,476,000 | 16,759,000 | 27,110,000 | 172,522,000 | 38,841,000 | 6,106,000 | 8,489,000 | 16,637,000 | 96,275,000 | 9,468,000 | 16,711,000 | 30,375,000 | 38,265,000 | 34,603,000 | 41,608,000 | 580,291,000 | 571,454,000 | 559,461,000 | 267,042,000 | 253,538,000 | 256,952,000 | 73,525,000 | 69,208,000 | 102,486,000 | 71,248,000 | 63,418,000 |
short-term investments in held-to-maturity securities | 290,188,000 | 791,648,000 | 782,465,000 | 624,144,000 | 360,079,000 | 412,728,000 | 426,307,000 | 435,881,000 | 421,006,000 | 518,733,000 | 551,398,000 | 544,299,000 | 537,818,000 | 529,494,000 | 522,178,000 | |||||||||||
accounts receivable | 54,997,000 | 45,040,000 | 22,504,000 | 26,866,000 | 28,114,000 | 38,209,000 | 30,175,000 | 20,986,000 | 16,774,000 | 21,861,000 | 25,182,000 | 15,769,000 | 21,464,000 | 41,229,000 | 44,896,000 | 38,724,000 | 30,651,000 | 38,376,000 | 32,466,000 | 25,270,000 | 22,214,000 | 23,920,000 | 17,224,000 | 13,001,000 | 15,820,000 | 17,659,000 |
inventories | 91,122,000 | 81,557,000 | 86,743,000 | 84,126,000 | 82,632,000 | 76,741,000 | 71,880,000 | 70,785,000 | 74,376,000 | 65,539,000 | 64,539,000 | 64,252,000 | 60,011,000 | 57,650,000 | 45,385,000 | 34,383,000 | 30,753,000 | 23,630,000 | 19,635,000 | 18,494,000 | 14,980,000 | 12,350,000 | 15,208,000 | 14,781,000 | 14,159,000 | 11,911,000 |
prepaid expenses and other current assets | 14,433,000 | 14,275,000 | 13,178,000 | 11,243,000 | 9,678,000 | 10,276,000 | 8,894,000 | 9,278,000 | 9,744,000 | 7,641,000 | 9,071,000 | 8,282,000 | 8,986,000 | 6,091,000 | 8,141,000 | 7,381,000 | 4,890,000 | 4,476,000 | 3,906,000 | 2,844,000 | 2,577,000 | 2,649,000 | 2,975,000 | 1,581,000 | 3,179,000 | 5,601,000 |
total current assets | 949,216,000 | 949,279,000 | 932,000,000 | 918,901,000 | 519,344,000 | 544,060,000 | 545,745,000 | 553,567,000 | 618,175,000 | 623,242,000 | 666,901,000 | 662,977,000 | 666,544,000 | 669,067,000 | 662,208,000 | 660,779,000 | 637,748,000 | 625,943,000 | 323,054,000 | 302,557,000 | 297,699,000 | 113,180,000 | 105,353,000 | 132,430,000 | 104,971,000 | 99,662,000 |
property and equipment | 106,661,000 | 105,114,000 | 99,227,000 | 99,861,000 | 98,231,000 | 82,475,000 | 69,689,000 | 58,689,000 | 53,394,000 | 54,685,000 | 55,916,000 | 56,295,000 | 57,487,000 | 58,772,000 | 56,114,000 | 51,920,000 | 44,211,000 | 37,902,000 | 31,346,000 | 20,772,000 | 14,927,000 | 11,708,000 | 10,859,000 | 10,415,000 | 9,627,000 | 9,288,000 |
intangible assets | 141,572,000 | 147,366,000 | 152,137,000 | 155,944,000 | 159,784,000 | 163,558,000 | 167,395,000 | 171,149,000 | 175,236,000 | 177,079,000 | 5,665,000 | 6,206,000 | 4,800,000 | 5,205,000 | 4,731,000 | 4,303,000 | 4,393,000 | 5,977,000 | 4,540,000 | 2,475,000 | 2,558,000 | 2,069,000 | 2,103,000 | 3,002,000 | 3,663,000 | 4,489,000 |
right-of-use assets | 3,479,000 | 4,089,000 | 4,871,000 | 5,648,000 | 6,304,000 | 6,569,000 | 6,927,000 | 7,056,000 | 7,582,000 | 8,262,000 | 8,854,000 | 9,549,000 | 10,227,000 | 10,848,000 | 11,122,000 | 11,486,000 | 11,478,000 | 8,194,000 | 8,341,000 | 8,417,000 | 8,730,000 | 8,892,000 | 9,220,000 | 9,467,000 | 9,780,000 | 9,790,000 |
goodwill | 87,098,000 | 87,098,000 | 87,098,000 | 87,098,000 | 87,098,000 | 87,098,000 | 87,098,000 | 87,098,000 | 87,098,000 | 87,098,000 | ||||||||||||||||
other assets | 4,831,000 | 1,753,000 | 1,667,000 | 1,684,000 | 1,344,000 | 1,199,000 | 1,049,000 | 996,000 | 1,138,000 | 1,317,000 | 10,351,000 | 10,477,000 | 7,370,000 | 6,724,000 | 3,879,000 | 5,475,000 | 218,000 | 193,000 | 162,000 | 162,000 | 162,000 | 162,000 | 162,000 | 162,000 | 173,000 | 162,000 |
total assets | 1,292,857,000 | 1,294,699,000 | 1,277,000,000 | 1,269,136,000 | 872,105,000 | 884,959,000 | 877,903,000 | 878,555,000 | 942,623,000 | 951,683,000 | 747,687,000 | 745,504,000 | 746,428,000 | 750,616,000 | 738,054,000 | 733,963,000 | 698,048,000 | 678,209,000 | 367,443,000 | 334,383,000 | 324,076,000 | 136,011,000 | 127,697,000 | 155,476,000 | 128,214,000 | 123,391,000 |
liabilities and stockholders' equity: | ||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||
accounts payable | 22,914,000 | 21,327,000 | 18,872,000 | 13,063,000 | 24,765,000 | 22,894,000 | 17,944,000 | 14,489,000 | 10,790,000 | 8,690,000 | 12,320,000 | 9,762,000 | 8,186,000 | 14,881,000 | 16,552,000 | 21,619,000 | 12,508,000 | 13,103,000 | 12,972,000 | 9,932,000 | 9,024,000 | 6,182,000 | 7,473,000 | 5,004,000 | 4,315,000 | 3,869,000 |
accrued expenses and other current liabilities | 53,168,000 | 62,678,000 | 91,807,000 | 94,479,000 | 81,890,000 | 85,555,000 | 76,976,000 | 65,874,000 | 108,607,000 | 112,704,000 | 18,960,000 | 20,700,000 | 17,020,000 | 18,913,000 | 18,452,000 | 21,998,000 | 21,565,000 | 24,282,000 | 20,464,000 | 13,807,000 | 12,716,000 | 12,963,000 | 10,092,000 | 8,333,000 | 8,020,000 | 8,442,000 |
total current liabilities | 76,082,000 | 84,005,000 | 110,679,000 | 107,542,000 | 106,655,000 | 108,449,000 | 94,920,000 | 80,363,000 | 119,397,000 | 121,394,000 | 31,280,000 | 30,462,000 | 25,206,000 | 33,794,000 | 35,004,000 | 43,617,000 | 34,073,000 | 37,385,000 | 33,436,000 | 23,739,000 | 21,740,000 | 19,145,000 | 17,565,000 | 48,337,000 | 62,335,000 | 53,311,000 |
other non-current liabilities | 57,797,000 | 54,512,000 | 62,918,000 | 60,913,000 | 72,936,000 | 76,791,000 | 86,748,000 | 105,680,000 | 127,016,000 | 122,237,000 | 2,000 | 91,000 | 193,000 | 73,000 | 1,065,000 | 1,160,000 | 1,929,000 | 1,654,000 | ||||||||
total liabilities | 133,879,000 | 138,517,000 | 173,597,000 | 168,455,000 | 179,591,000 | 185,240,000 | 181,668,000 | 186,043,000 | 246,413,000 | 243,631,000 | 37,345,000 | 37,237,000 | 32,768,000 | 42,136,000 | 43,612,000 | 53,679,000 | 44,174,000 | 45,712,000 | 41,446,000 | 30,457,000 | 28,807,000 | 26,131,000 | 24,874,000 | 55,907,000 | 70,200,000 | 61,251,000 |
commitments and contingencies | ||||||||||||||||||||||||||
stockholders’ equity: | ||||||||||||||||||||||||||
common stock | 3,000 | 3,000 | 3,000 | 3,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 |
additional paid-in capital | 1,389,096,000 | 1,381,083,000 | 1,337,471,000 | 1,326,735,000 | 898,390,000 | 881,718,000 | 859,421,000 | 836,383,000 | 813,312,000 | 796,450,000 | 778,742,000 | 758,542,000 | 738,013,000 | 716,343,000 | 700,777,000 | 692,402,000 | 678,851,000 | 663,614,000 | 376,973,000 | 368,862,000 | 362,228,000 | 173,274,000 | 168,208,000 | 164,287,000 | 117,129,000 | 116,162,000 |
accumulated deficit | -230,121,000 | -224,904,000 | -234,071,000 | -226,057,000 | -205,878,000 | -182,001,000 | -163,188,000 | -143,873,000 | -117,104,000 | -88,400,000 | -68,402,000 | -50,277,000 | -24,355,000 | -7,865,000 | -6,337,000 | -12,120,000 | -24,979,000 | -31,119,000 | -50,978,000 | -64,938,000 | -66,961,000 | -63,396,000 | -65,387,000 | -64,720,000 | -59,117,000 | -54,024,000 |
total stockholders’ equity | 1,158,978,000 | 1,156,182,000 | 1,103,403,000 | 1,100,681,000 | 692,514,000 | 699,719,000 | 696,235,000 | 692,512,000 | 696,210,000 | 708,052,000 | 710,342,000 | 708,267,000 | 713,660,000 | 708,480,000 | 694,442,000 | 680,284,000 | 653,874,000 | 632,497,000 | 325,997,000 | 303,926,000 | 295,269,000 | 109,880,000 | 102,823,000 | 99,569,000 | 58,014,000 | 62,140,000 |
total liabilities and stockholders’ equity | 1,292,857,000 | 1,294,699,000 | 1,277,000,000 | 1,269,136,000 | 872,105,000 | 884,959,000 | 877,903,000 | 878,555,000 | 942,623,000 | 951,683,000 | 747,687,000 | 745,504,000 | 746,428,000 | 750,616,000 | 738,054,000 | 733,963,000 | 698,048,000 | 678,209,000 | 367,443,000 | 334,383,000 | 324,076,000 | 136,011,000 | 127,697,000 | 155,476,000 | 128,214,000 | 123,391,000 |
lease liabilities | 6,065,000 | 6,773,000 | 7,471,000 | 8,149,000 | 8,535,000 | 8,997,000 | 8,941,000 | 6,398,000 | 6,356,000 | 6,718,000 | 7,067,000 | 6,986,000 | 7,309,000 | 7,570,000 | 7,865,000 | 7,940,000 | ||||||||||
related party accounts receivable | 5,000 | 2,411,000 | 976,000 | 736,000 | 738,000 | 581,000 | 565,000 | 1,073,000 | ||||||||||||||||||
loan obligations | 35,000,000 | 50,000,000 | 41,000,000 | |||||||||||||||||||||||
related party loan obligations | ||||||||||||||||||||||||||
deferred rent | ||||||||||||||||||||||||||
other long-term liabilities |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||
net loss | -5,217,000 | 9,167,000 | -8,014,000 | -20,179,000 | -23,877,000 | -19,315,000 | -26,769,000 | -28,704,000 | 2,023,000 | -3,565,000 | 1,991,000 | -667,000 | -5,603,000 | -5,093,000 | |||||||||||
adjustments to reconcile net loss to net cash from operating activities | |||||||||||||||||||||||||
depreciation and amortization expense | 12,390,000 | 11,431,000 | 9,944,000 | 9,777,000 | 9,037,000 | 8,640,000 | 7,906,000 | 7,925,000 | 5,601,000 | 4,392,000 | 3,989,000 | 3,923,000 | 3,824,000 | 3,346,000 | 3,228,000 | 2,725,000 | 2,544,000 | 2,372,000 | 2,010,000 | 1,927,000 | 1,617,000 | 1,436,000 | 1,270,000 | 1,732,000 | 1,964,000 |
stock-based compensation expense | 30,800,000 | 24,412,000 | 27,756,000 | 26,326,000 | 25,046,000 | 25,203,000 | 22,811,000 | 22,917,000 | 21,703,000 | 17,528,000 | 19,529,000 | 21,160,000 | 18,536,000 | 15,620,000 | 15,703,000 | 11,812,000 | 14,280,000 | 8,455,000 | 7,388,000 | 7,489,000 | 6,660,000 | 5,880,000 | 4,298,000 | 3,076,000 | 2,755,000 |
net change in unrealized interest on held to maturity securities | 4,258,000 | -320,000 | -4,429,000 | 1,224,000 | 14,000 | 6,584,000 | -807,000 | -4,789,000 | 3,589,000 | ||||||||||||||||
change in fair value of sales-based earnout liability | -1,364,000 | 127,000 | 1,438,000 | 927,000 | |||||||||||||||||||||
accretion of acquisition consideration payable | 0 | 0 | 434,000 | 634,000 | |||||||||||||||||||||
inventory write-down | 934,000 | 2,717,000 | 1,058,000 | 1,787,000 | 1,037,000 | 950,000 | 1,495,000 | 1,160,000 | 826,000 | ||||||||||||||||
changes in assets and liabilities: | |||||||||||||||||||||||||
accounts receivable | -9,957,000 | -22,536,000 | 4,361,000 | 1,249,000 | 10,095,000 | -8,034,000 | -9,189,000 | -4,212,000 | 5,087,000 | 3,321,000 | -9,413,000 | 5,695,000 | 19,765,000 | 3,667,000 | -6,172,000 | -8,073,000 | 7,725,000 | -5,910,000 | -7,196,000 | -3,056,000 | 1,706,000 | -6,696,000 | -4,223,000 | 2,819,000 | 1,839,000 |
inventories | -10,500,000 | 2,308,000 | -3,853,000 | -3,499,000 | -6,953,000 | -5,593,000 | -2,358,000 | 2,789,000 | -9,182,000 | -2,997,000 | -287,000 | -4,241,000 | -2,361,000 | -15,237,000 | -11,002,000 | -3,630,000 | -7,123,000 | -5,812,000 | -1,141,000 | -3,513,000 | -2,630,000 | 1,411,000 | -427,000 | -621,000 | -2,433,000 |
prepaid expenses and other assets | -1,235,000 | -1,182,000 | -1,917,000 | -1,905,000 | 451,000 | -1,533,000 | 333,000 | 607,000 | -1,923,000 | 492,000 | -3,632,000 | -81,000 | -2,895,000 | -6,511,000 | 753,000 | -1,372,000 | -330,000 | -602,000 | -1,304,000 | -25,000 | 72,000 | 326,000 | -1,394,000 | 1,609,000 | 2,410,000 |
accounts payable | 6,880,000 | 2,452,000 | 5,337,000 | -814,000 | -2,673,000 | 3,126,000 | 3,410,000 | -3,005,000 | 2,591,000 | -2,856,000 | 2,360,000 | 1,220,000 | -6,430,000 | 5,197,000 | -3,995,000 | 2,781,000 | -1,515,000 | 2,622,000 | 756,000 | 700,000 | 1,748,000 | -1,214,000 | 3,329,000 | 120,000 | 371,000 |
accrued expenses and other liabilities | 4,196,000 | -4,581,000 | 1,032,000 | -496,000 | 1,296,000 | 1,127,000 | 1,384,000 | 32,000 | -485,000 | -2,123,000 | 1,135,000 | 1,212,000 | -2,212,000 | -263,000 | -2,449,000 | -1,793,000 | -1,693,000 | 786,000 | 8,100,000 | 178,000 | 734,000 | 2,043,000 | 1,350,000 | 282,000 | 476,000 |
net cash from operating activities | 31,185,000 | 25,376,000 | 31,402,000 | 15,342,000 | 15,034,000 | 13,492,000 | 8,150,000 | -181,000 | 1,729,000 | 16,978,000 | -11,598,000 | -4,826,000 | 7,502,000 | 4,807,000 | -392,000 | 15,309,000 | 20,028,000 | 24,665,000 | 24,023,000 | 4,315,000 | 6,075,000 | 6,762,000 | 4,187,000 | 3,620,000 | 2,035,000 |
capital expenditures | -13,316,000 | -12,389,000 | -5,094,000 | -18,235,000 | -16,310,000 | -15,890,000 | -14,857,000 | -2,563,000 | -2,907,000 | -2,839,000 | -2,430,000 | -1,582,000 | -2,094,000 | -6,789,000 | -7,763,000 | -9,789,000 | -7,452,000 | -10,811,000 | -8,679,000 | -7,522,000 | -3,866,000 | -2,186,000 | -2,237,000 | -537,000 | -1,138,000 |
free cash flows | 17,869,000 | 12,987,000 | 26,308,000 | -2,893,000 | -1,276,000 | -2,398,000 | -6,707,000 | -2,744,000 | -1,178,000 | 14,139,000 | -14,028,000 | -6,408,000 | 5,408,000 | -1,982,000 | -8,155,000 | 5,520,000 | 12,576,000 | 13,854,000 | 15,344,000 | -3,207,000 | 2,209,000 | 4,576,000 | 1,950,000 | 3,083,000 | 897,000 |
cash flows from investing activities | |||||||||||||||||||||||||
purchase of held to maturity securities | -113,580,000 | -439,372,000 | -293,604,000 | -511,363,000 | -124,454,000 | -291,331,000 | -172,554,000 | -49,558,000 | -294,393,000 | -121,318,000 | -388,531,000 | -157,015,000 | -379,543,000 | -153,433,000 | |||||||||||
proceeds from maturity of held to maturity securities | 610,782,000 | 430,509,000 | 139,712,000 | 246,073,000 | 177,089,000 | 298,327,000 | 182,934,000 | 39,473,000 | 388,531,000 | 138,631,000 | 388,585,000 | 158,326,000 | 375,454,000 | ||||||||||||
purchase of property and equipment | -13,316,000 | -12,389,000 | -5,094,000 | -18,235,000 | -16,310,000 | -15,890,000 | -14,857,000 | -2,563,000 | -2,907,000 | -2,839,000 | -2,430,000 | -1,582,000 | -2,094,000 | -6,789,000 | -7,763,000 | -9,789,000 | -7,452,000 | -10,811,000 | -8,679,000 | -7,522,000 | -3,866,000 | -2,186,000 | -2,237,000 | -537,000 | -1,138,000 |
cash paid for intangibles | -207,000 | -220,000 | -44,000 | -32,000 | -132,000 | -100,000 | -182,000 | -50,000 | -121,000 | -258,000 | -575,000 | -2,280,000 | -191,000 | -887,000 | -2,565,000 | 179,000 | -583,000 | -493,000 | -1,840,000 | -207,000 | -370,000 | -258,000 | -231,000 | -927,000 | -279,000 |
net cash from investing activities | 483,679,000 | -21,472,000 | -159,030,000 | -283,557,000 | 36,193,000 | -8,994,000 | -4,659,000 | -12,698,000 | 91,110,000 | -24,784,000 | -2,951,000 | -2,551,000 | -6,374,000 | -12,178,000 | -530,265,000 | -9,610,000 | -8,035,000 | -11,304,000 | -10,519,000 | -7,729,000 | -4,236,000 | -2,444,000 | -2,468,000 | -1,464,000 | -1,417,000 |
cash flows from financing activities | |||||||||||||||||||||||||
tax withholding paid on behalf of employees for net share settlement | -27,831,000 | -13,333,000 | -13,985,000 | -13,805,000 | -13,479,000 | -20,067,000 | -12,198,000 | -11,630,000 | -8,738,000 | -10,354,000 | -11,650,000 | -9,127,000 | -10,215,000 | -9,666,000 | -10,944,000 | -1,000 | 3,000 | -1,707,000 | -1,788,000 | ||||||
payments for debt financing costs | -1,350,000 | ||||||||||||||||||||||||
payment of contingent consideration towards earnouts | -3,966,000 | -3,760,000 | -2,828,000 | -1,302,000 | -5,013,000 | -3,703,000 | -2,933,000 | ||||||||||||||||||
net cash from financing activities | -33,147,000 | -14,255,000 | -17,784,000 | 401,896,000 | -18,492,000 | -6,881,000 | -11,639,000 | -66,759,000 | -6,032,000 | 563,000 | 885,000 | -513,000 | 2,534,000 | 366,000 | -8,026,000 | 279,058,000 | 0 | 0 | 181,588,000 | -1,000 | -34,997,000 | 29,082,000 | 7,212,000 | ||
net increase in cash and cash equivalents | 481,717,000 | -10,351,000 | -145,412,000 | 133,681,000 | 32,735,000 | -79,638,000 | 86,807,000 | -7,890,000 | 3,662,000 | -7,005,000 | -538,683,000 | 8,837,000 | 11,993,000 | 292,419,000 | 13,504,000 | -3,414,000 | 183,427,000 | 4,317,000 | -33,278,000 | 31,238,000 | 7,830,000 | ||||
cash and cash equivalents | |||||||||||||||||||||||||
beginning of period | 16,759,000 | 0 | 0 | 0 | 6,106,000 | 0 | 0 | 0 | 9,468,000 | 0 | 0 | 0 | 34,603,000 | 0 | 0 | 0 | 559,461,000 | 0 | 0 | 0 | 73,525,000 | 0 | 0 | 0 | 63,418,000 |
end of period | 498,476,000 | -10,351,000 | -145,412,000 | 133,681,000 | 38,841,000 | -2,383,000 | -8,148,000 | -79,638,000 | 96,275,000 | -7,243,000 | -13,664,000 | -7,890,000 | 38,265,000 | -7,005,000 | -538,683,000 | 8,837,000 | 571,454,000 | 292,419,000 | 13,504,000 | -3,414,000 | 256,952,000 | 4,317,000 | -33,278,000 | 31,238,000 | 71,248,000 |
supplemental disclosure of cash flow information | |||||||||||||||||||||||||
income taxes paid | 34,000 | 70,000 | 24,000 | 83,000 | 23,000 | 38,000 | 15,000 | 12,000 | 40,000 | 22,000 | 33,000 | 104,000 | 18,000 | 3,000 | 23,000 | 14,000 | 23,000 | 0 | 0 | 1,000 | 0 | 0 | |||
supplemental disclosure of noncash investing and financing activities | |||||||||||||||||||||||||
liabilities recorded for property, plant and equipment | 3,656,000 | ||||||||||||||||||||||||
accrued deferred financing costs | 650,000 | ||||||||||||||||||||||||
right-of-use assets acquired under operating leases | 113,000 | 0 | 0 | 0 | 405,000 | 449,000 | 512,000 | 162,000 | 243,000 | 697,000 | 3,659,000 | 160,000 | 291,000 | -84,000 | 322,000 | 0 | 82,000 | 0 | 300,000 | ||||||
change in fair value of sales based earnout liability | 2,270,000 | 1,041,000 | |||||||||||||||||||||||
other | |||||||||||||||||||||||||
acquisition of business | |||||||||||||||||||||||||
proceeds from issuance of common stock | 35,592,000 | 0 | |||||||||||||||||||||||
payments for offering costs | -1,010,000 | -971,000 | -303,000 | -290,000 | -307,000 | -243,000 | -370,000 | -260,000 | -175,000 | 0 | 0 | -340,000 | |||||||||||||
payment of deferred acquisition consideration payable | -31,744,000 | 0 | |||||||||||||||||||||||
income taxes paid, net of refunds | |||||||||||||||||||||||||
supplemental disclosure of noncash flow information | |||||||||||||||||||||||||
unpaid property and equipment | 4,000 | 471,000 | -10,887,000 | 13,492,000 | 1,825,000 | 45,000 | 6,704,000 | 375,000 | -775,000 | 598,000 | 557,000 | 486,000 | -1,083,000 | -857,000 | 331,000 | 2,356,000 | -2,491,000 | 2,284,000 | 208,000 | 1,436,000 | -77,000 | -859,000 | 1,126,000 | 153,000 | |
settlement of pre-existing arrangement in connection with acquisition | |||||||||||||||||||||||||
acquisition consideration payable at acquisition date | |||||||||||||||||||||||||
fair value of sales based earnout liability at acquisition date | |||||||||||||||||||||||||
unpaid offering costs | |||||||||||||||||||||||||
proceeds from at-the-market offering | 20,997,000 | 13,785,000 | |||||||||||||||||||||||
payments for at-the-market offering costs | -593,000 | -529,000 | |||||||||||||||||||||||
net income | -19,998,000 | -18,125,000 | -25,922,000 | -16,490,000 | -1,528,000 | 5,783,000 | 12,859,000 | 6,140,000 | 19,859,000 | ||||||||||||||||
adjustments to reconcile net income to net cash from operating activities | |||||||||||||||||||||||||
net decrease in cash and cash equivalents | -2,383,000 | ||||||||||||||||||||||||
unpaid intangibles | 163,000 | -41,000 | 1,563,000 | ||||||||||||||||||||||
change in fair value of acquisition consideration payable | 844,000 | 894,000 | 1,585,000 | ||||||||||||||||||||||
payment of deferred consideration towards acquisition consideration payable | -9,764,000 | ||||||||||||||||||||||||
unpaid at-the-market offering costs | |||||||||||||||||||||||||
proceeds from public offering | 3,009,000 | 11,207,000 | 12,842,000 | 8,857,000 | 13,119,000 | 10,292,000 | 3,093,000 | ||||||||||||||||||
related party accounts receivable | 5,000 | 2,406,000 | -1,435,000 | -240,000 | 2,000 | -157,000 | -16,000 | 508,000 | |||||||||||||||||
unrealized interest on held to maturity securities | -7,154,000 | -7,792,000 | -4,235,000 | ||||||||||||||||||||||
impairment of internal-use software | 0 | 786,000 | |||||||||||||||||||||||
proceeds from loans from financial institutions | 0 | 0 | 23,000,000 | 12,000,000 | |||||||||||||||||||||
principal payments on loans to financial institutions | 0 | ||||||||||||||||||||||||
interest paid during the period | 0 | 195,000 | 558,000 | 46,000 | |||||||||||||||||||||
non-cash interest | |||||||||||||||||||||||||
proceeds from public offering, net of underwriting discounts and commissions | 0 | 0 | 181,928,000 | ||||||||||||||||||||||
adjustments to reconcile net loss to net cash from | |||||||||||||||||||||||||
operating activities | |||||||||||||||||||||||||
proceeds from public offering, net of underwriting discounts and commissions and other offering costs | 0 | 0 | |||||||||||||||||||||||
principal payments on loan to megachips | |||||||||||||||||||||||||
lease liabilities | -27,000 | 1,261,000 | -382,000 | -368,000 | -1,171,000 | ||||||||||||||||||||
other assets and liabilities | |||||||||||||||||||||||||
non-cash operating lease cost | 404,000 | ||||||||||||||||||||||||
unpaid deferred offering costs | |||||||||||||||||||||||||
principal payments on loan to financial institutions | -38,000,000 | -3,000,000 | |||||||||||||||||||||||
non-cash operating lease cost and other | 409,000 | ||||||||||||||||||||||||
(used in) operating activities | |||||||||||||||||||||||||
prepaid expenses and other current assets | |||||||||||||||||||||||||
proceeds from initial public offering, net of underwriting discounts and commissions and other offering costs | |||||||||||||||||||||||||
proceeds from investment from megachips |
