LAES · SEALSQ Corp
$2.60
+0.01 (+0.39%)
At close · Jul 22
Market Cap
$579.21M
Shares
222.77M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$18.25M
+66.2%
FY2025
Net Income
-$34.19M
-61.3%
FY2025
Gross Margin
47.28%
+13.3pp
FY2025
Operating Margin
-218.05%
-61.5pp
FY2025
Diluted EPS
-$0.60
-185.7%
FY2024
Operating Cash Flow
-$31.26M
-208.7%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| $18.25MG | $10.98M | $30.06M | $23.2M | $17M | $14.32M | |
| $9.62M | $6.78M | $15.59M | $13.27M | $9.55M | $8.15M | |
| $8.63M | $3.73M | $14.05M | $9.8M | $7.15M | $5.43M | |
| 47.28% | 33.95% | 46.74% | 42.24% | 42.05% | 37.95% | |
| $12.48M | $4.99M | $3.95M | $2.31M | $3.05M | $4.13M | |
| $12.77M | $5.45M | $5.65M | $3.82M | $4.25M | $3.1M | |
| $25.79M | $10.84M | $8.64M | $3.09M | $4.98M | $6.79M | |
| $1.52M | — | $1000 | $4000 | $5000 | $604K | |
| $48.43M | $20.92M | $18.19M | $7.22M | $12.19M | $14.02M | |
| -$39.8M | -$17.19M | -$4.14M | $2.58M | -$5.04M | -$8.59M | |
| -218.05% | -156.55% | -13.78% | 11.13% | -29.66% | -59.96% | |
| $86.47K | $14.56K | $4884 | — | — | — | |
| -$148K | — | — | — | — | — | |
| -$34.21M | -$18.12M | -$3.04M | $2.53M | -$4.82M | -$9.2M | |
| -$162K | $3.09M | $225K | -$3.25M | $6000 | $5000 | |
| -$34.19M | -$21.2M | -$3.27M | $5.77M | -$4.83M | -$9.2M | |
| -187.34% | -193.07% | -10.87% | 24.87% | -28.4% | -64.27% | |
| -$34.1M | -$21.23M | -$3.26M | — | — | — | |
| USD/shares | — | -$0.60 | -$0.21 | $0.41 | -$0.34 | -$7.09 |
| USD/shares | — | -$0.60 | -$0.21 | $0.41 | -$0.34 | -$7.09 |
| shares | — | 27.75M | 7.8M | 6.61M | 6.61M | 1.3M |
| shares | — | 27.75M | 7.8M | 6.61M | 6.61M | 1.3M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Semiconductors median 10.34×
EV/EBIT
—
Semiconductors median 52.57×
P/E (TTM)
—
Semiconductors median 56.49×
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Semiconductors Segment | $14,651,000 | — | $30,058,000 | $23,198,000 | — |
| Application Specific Integrated Circuit | $3,601,000 | — | — | — | — |
| All Other | — | — | $9,131,000 | $4,862,000 | $2,145,000 |
| Intersegment | — | — | -$513,000 | -$368,000 | -$415,000 |
| Reportable Segment | — | — | $30,571,000 | $23,566,000 | $17,410,000 |
| Secure Microcontrollers | — | — | $20,927,000 | $18,336,000 | $14,850,000 |
| Semiconductors | — | $10,981,000 | $30,058,000 | $23,198,000 | — |
| Total Segment Assets | — | — | $30,058,000 | $23,198,000 | $16,995,000 |
| Corporate And Other | — | — | $30,058,000 | $23,198,000 | — |
| Reportable Segment Aggregation Before Other Operating Segment | — | — | $30,058,000 | — | — |
By Geography (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| North America | $10,487,000 | $7,500,000 | $16,531,000 | $13,609,000 | $10,631,000 |
| EMEA | $4,444,000 | $1,839,000 | $9,985,000 | $6,777,000 | $4,255,000 |
| Asia Pacific | $3,227,000 | $1,642,000 | $3,466,000 | $2,745,000 | $2,062,000 |
| Latin America | $94,000 | — | $76,000 | $67,000 | $47,000 |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Secure Chips | $14,329,000 | $10,937,000 | $60,088,000 | $46,396,000 | $16,995,000 |
| Asic Design | $3,522,000 | — | — | — | — |
| Certificates | $322,000 | $44,000 | $28,000 | — | — |
| Asic Production | $79,000 | — | — | — | — |