Silicom Ltd.
TechnologyNASDAQ:SILC · NASDAQ Global Select
-$1.21 today
Vol 0.11M · Avg 0.12M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | -$11.5M +16.3% | -$13.7M +48.1% | -$26.4M -244.3% | $18.3M +73.7% | $10.5M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $1.6M -34.3% | $2.4M -3.3% | $2.5M +3.4% | $2.4M -0.9% | $2.4M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $84.0K -96.4% | $2.3M +224.4% | -$1.9M -260.0% | $1.2M +2354.2% | $48.0K | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $0 | $0 | $0 | $0 | $0 | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $2.5M -88.2% | $20.9M +21.2% | $17.3M +153.0% | -$32.5M -57.4% | -$20.7M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $4.3M -64.8% | $12.2M +478.4% | $2.1M -43.1% | $3.7M +144.8% | -$8.3M | $592.6M | $1.3B | $626.2M |
| Inventory | -$14.6M -321.2% | $6.6M -78.0% | $29.9M +295.6% | -$15.3M +54.4% | -$33.5M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $5.3M +146.3% | $2.1M +118.7% | -$11.5M +7.3% | -$12.4M -182.6% | $15.0M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $7.4M +23175.0% | $32.0K +101.0% | -$3.2M +62.0% | -$8.5M -240.7% | $6.1M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $5.2M -17.9% | $6.3M -84.4% | $40.5M +517.0% | $6.6M -24.9% | $8.7M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | -$2.2M -111.8% | $18.3M -42.7% | $31.9M +880.6% | -$4.1M -479.1% | $1.1M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$1.2M -27.6% | -$932.0K +16.9% | -$1.1M +46.3% | -$2.1M +19.2% | -$2.6M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 | $0 -100.0% | $3.6M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$49.6M | $0 +100.0% | -$9.6M -140.7% | -$4.0M +79.9% | -$19.9M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $45.0M | $0 -100.0% | $4.0M -75.0% | $16.0M -62.6% | $42.9M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$6.0M -79.2% | -$3.3M -333.7% | -$772.0K -182.7% | $934.0K +126.1% | -$3.6M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$12.4M -190.2% | -$4.3M +43.1% | -$7.5M -190.9% | $8.3M -50.7% | $16.8M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $0 | $0 | $0 | $0 | $0 | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$1.7M +83.2% | -$9.9M -6.0% | -$9.3M -171.9% | -$3.4M +76.0% | -$14.3M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | $0 | $0 -100.0% | $1.3M | $0 -100.0% | $4.5M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$1.7M +83.2% | -$9.9M -23.9% | -$8.0M -658.6% | -$1.1M +89.3% | -$9.8M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $114.0K -38.0% | $184.0K +193.4% | -$197.0K +88.3% | -$1.7M -410.5% | $542.0K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$16.1M -474.1% | $4.3M -73.5% | $16.2M +1020.6% | $1.4M -83.2% | $8.6M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | -$3.3M -119.3% | $17.4M -43.7% | $30.8M +598.5% | -$6.2M -310.0% | -$1.5M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Velo3D, Inc.
NASDAQ:VELO
$494.60M
Atomera Incorporated
NASDAQ:ATOM
$292.50M
AmpliTech Group, Inc.
NASDAQ:AMPG
$178.26M
KVH Industries, Inc.
NASDAQ:KVHI
$168.07M
Comtech Telecommunications Corp.
NASDAQ:CMTL
$143.62M
Nano Labs Ltd
NASDAQ:NA
$118.51M
Identiv, Inc.
NASDAQ:INVE
$92.42M
Interlink Electronics, Inc.
NASDAQ:LINK
$69.14M
MIND Technology, Inc.
MIND
$48.26M
PSQ Holdings, Inc.
PSQH
$23.35M
SEC Filings
Recent regulatory filings
No filings found.
Does SILC generate free cash flow?
Silicom Ltd. (SILC) generated -$3,349,000.00 of free cash flow in fiscal 2025.
How much operating cash flow does SILC produce?
Operating cash flow was -$2,160,000.00, before capital expenditures of $1.19M.
Explore More
Continue the stock analysis
Jump to another research area for this company.