VICR
Vicor Corp
$263.16
+5.82 (+2.26%)
At close · Jul 8
Market Cap
$12.00B
Shares
45,581,407
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
$452.7M
+26.1%
FY2025
Net Income
$118.56M
+1834.3%
FY2025
Gross Margin
57.31%
+6.1pp
FY2025
Operating Margin
18.08%
+18.4pp
FY2025
Diluted EPS
$2.61
+1764.3%
FY2025
Operating Cash Flow
$139.55M
+174.5%
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 | FY2026 (G) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $570M | $174.42M | $452.7M | $359.06M | $405.06M | $399.08M | $359.36M | $296.58M | $262.98M | $291.22M | $227.83M | $200.28M | $220.19M | $225.73M | $199.16M | $218.51M | $252.97M | $250.73M | $197.96M | |
| — | — | $12.13M | $11.47M | $8.22M | $1.31M | $930K | $95K | — | — | — | — | — | — | — | — | — | — | — | |
| — | $1.14M | $1.14M | $922K | $792K | $792K | $792K | $792K | $792K | $792K | — | — | — | — | — | — | — | — | — | |
| — | $194.27M | $193.27M | $175.06M | $200.13M | $218.52M | $181.16M | $165.13M | $140.01M | $152.25M | $126.17M | $109.07M | $120.68M | $128.61M | $117.68M | $126.86M | $146.27M | $136.21M | $110.37M | |
| — | $277.43M | $259.43M | $184M | $204.93M | $180.56M | $178.2M | $131.45M | $122.97M | $138.97M | $101.66M | $91.21M | $99.52M | $97.12M | $81.48M | $91.65M | $106.69M | $114.52M | $87.59M | |
| — | — | 57.31% | 51.24% | 50.59% | 45.24% | 49.59% | 44.32% | 46.76% | 47.72% | 44.62% | 45.54% | 45.2% | 43.02% | 40.91% | 41.94% | 42.18% | 45.67% | 44.25% | |
| — | $81.48M | $78.57M | $68.92M | $67.86M | $60.59M | $53.11M | $50.92M | $46.59M | $44.29M | $44.92M | $41.85M | $41.47M | $41.48M | $39.85M | $38.74M | $38.97M | $35.98M | $31.64M | |
| — | $97.09M | $99.03M | $96.89M | $85.71M | $86.26M | $69.48M | $63.16M | $62.56M | $62.22M | $58.09M | $55.68M | $58.31M | $68.2M | $60.74M | $55.66M | $54.04M | $49.42M | $47.93M | |
| — | — | $30K | $43K | $66K | $75K | $96K | $106K | $108K | $119K | $130K | $134K | $145K | $170K | $264K | $314K | $325K | $318K | — | |
| — | — | $20.79M | $18.63M | $17.24M | $13.78M | $11.71M | $11.06M | $10.33M | $9.25M | $8.89M | $8.44M | $9.14M | $9.81M | $10.01M | $10.42M | $11.01M | $10.22M | $10.2M | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | $2.21M | $1.36M | — | — | — | — | |
| — | $178.57M | $177.6M | $185.31M | $153.57M | $153.36M | $122.6M | $114.08M | $109.15M | $106.91M | $103.02M | $97.52M | $99.79M | $111.88M | $101.95M | $94.44M | $93.01M | $85.4M | $82.82M | |
| — | $98.86M | $81.83M | -$1.31M | $51.36M | $27.2M | $55.6M | $17.37M | $13.82M | $32.06M | -$1.36M | -$6.31M | -$267K | -$14.76M | -$20.47M | -$2.79M | $13.69M | $29.12M | $4.77M | |
| — | — | 18.08% | -0.36% | 12.68% | 6.82% | 15.47% | 5.86% | 5.26% | 11.01% | -0.6% | -3.15% | -0.12% | -6.54% | -10.28% | -1.27% | 5.41% | 11.61% | 2.41% | |
| — | — | $102.61M | $17.32M | $68.6M | $40.98M | $67.31M | $28.42M | $24.16M | $41.31M | $7.53M | $2.12M | $8.88M | -$4.96M | -$10.46M | $7.64M | $24.69M | $39.34M | $14.97M | |
| — | — | — | — | — | — | $930K | $95K | $300K | $257K | $124K | $68K | $47K | $80K | $97K | $136K | — | — | — | |
| — | $13.13M | $12.74M | $11.8M | $8.89M | $1.49M | $1.2M | $1.09M | $1.07M | $874K | $1.26M | $284K | $25K | $268K | $2000 | $194K | $346K | $497K | $682K | |
| — | — | — | — | — | — | — | — | — | — | — | — | $5M | — | — | — | — | — | — | |
| — | $111.99M | $94.57M | $10.49M | $60.24M | $28.69M | $56.81M | $18.46M | $14.89M | $32.93M | -$98K | -$6.03M | -$242K | -$14.5M | -$20.47M | -$2.59M | $14.03M | $29.62M | $5.46M | |
| — | -$24.72M | -$24.03M | $4.35M | $6.64M | $3.26M | $176K | $539K | $778K | $1.09M | -$356K | $231K | -$401K | -$425K | $3.04M | $1.21M | $4.72M | -$3.92M | $1.36M | |
| — | $136.68M | $118.56M | $6.13M | $53.6M | $25.45M | $56.63M | $17.91M | $14.1M | $31.73M | $167K | -$6.25M | $4.93M | -$13.89M | -$23.64M | -$4.08M | $8.84M | $33.33M | $2.8M | |
| — | — | 26.19% | 1.71% | 13.23% | 6.38% | 15.76% | 6.04% | 5.36% | 10.89% | 0.07% | -3.12% | 2.24% | -6.15% | -11.87% | -1.87% | 3.5% | 13.29% | 1.41% | |
| — | $30K | $40K | $10K | $5000 | -$20K | $4000 | $12K | $11K | $121K | $91K | -$14K | $232K | -$183K | $136K | $279K | $466K | $214K | $1.3M | |
| — | $136.3M | $118.38M | $5.91M | $53.31M | $25.79M | $55.5M | $18.09M | $14.11M | $31.81M | $250K | -$6.23M | $4.82M | -$13.83M | -$24.05M | -$3.87M | $9.89M | $33.56M | — | |
| USD/shares | — | — | $2.63 | $0.14 | $1.21 | $0.58 | $1.30 | $0.42 | $0.35 | $0.80 | $0.00 | -$0.16 | $0.13 | -$0.36 | -$0.60 | -$0.10 | $0.21 | $0.80 | $0.07 |
| USD/shares | — | — | $2.61 | $0.14 | $1.19 | $0.57 | $1.26 | $0.41 | $0.34 | $0.78 | $0.00 | -$0.16 | $0.13 | -$0.36 | -$0.60 | -$0.10 | $0.21 | $0.80 | $0.07 |
| shares | — | — | 45.04M | 44.91M | 44.32M | 44.01M | 43.65M | 42.19M | 40.33M | 39.87M | 39.23M | 38.84M | 38.75M | 38.57M | 39.2M | 41.81M | 41.8M | 41.7M | 41.67M |
| shares | — | — | 45.45M | 45.17M | 45M | 44.89M | 44.97M | 43.87M | 41.68M | 40.73M | 39.93M | 38.84M | 39.15M | 38.57M | 39.2M | 41.81M | 41.86M | 41.77M | 41.67M |
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.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 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.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2010–FY2025: $52.77M in buybacks, $18.78M in dividends.
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
—
EV/EBIT
—
P/E (TTM)
88.01×
Electronic Components median 42.26×
Valuation over time computed as of each quarter's filing date
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 | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Advanced Products | $248,562,000 | $197,329,000 | $223,893,000 | $243,321,000 | $170,220,000 | $106,320,000 | $75,081,000 | $104,516,000 |
| Brick Products | $159,139,000 | $161,729,000 | $181,166,000 | $155,758,000 | $189,144,000 | $190,256,000 | $187,896,000 | $186,704,000 |
By Geography (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| United States | $200,645,000 | $185,834,000 | $149,456,000 | $129,422,000 | — | — | — | — |
| Country Us | $200,645,000 | $185,834,000 | $149,456,000 | $129,422,000 | $118,640,000 | $105,558,000 | $121,628,000 | $110,779,000 |
| Asia Pacific | $162,417,000 | $129,981,000 | $192,267,000 | $228,335,000 | $200,803,000 | $157,884,000 | $108,827,000 | $147,078,000 |
| Europe | $42,850,000 | $41,803,000 | $59,742,000 | $38,378,000 | $37,907,000 | $30,132,000 | $27,262,000 | $27,689,000 |
| All Other Countries | $1,789,000 | $1,440,000 | $3,594,000 | $2,944,000 | $2,014,000 | $3,002,000 | — | — |
| Allothercountriesmember | — | — | — | — | — | — | $5,260,000 | $5,674,000 |
By Product & Service (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Product | $350,317,000 | $312,463,000 | $389,187,000 | $396,278,000 | — | — | — | — |
| Direct Customers Contract Manufacturers And Non Stocking Distributors | $234,520,000 | $201,503,000 | $276,997,000 | $319,590,000 | $283,279,000 | $251,409,000 | — | — |
| Stocking Distributors Net of Sales Allowances | $109,230,000 | $103,774,000 | $96,437,000 | $65,650,000 | $63,482,000 | $37,921,000 | — | — |
| Royalty | $57,384,000 | $46,595,000 | $15,872,000 | $2,801,000 | — | — | — | — |
| Royalties | $57,384,000 | $46,595,000 | $15,872,000 | $2,801,000 | $1,819,000 | $152,000 | — | — |
| Non Recurring Engineering | $5,547,000 | $5,746,000 | $14,595,000 | $10,967,000 | $10,713,000 | $7,022,000 | — | — |
| Product And Service Other | $1,020,000 | $1,440,000 | $1,158,000 | $71,000 | $71,000 | $72,000 | $74,000 | $71,000 |
| Directcustomerscontractmanufacturersandnonstockingdistributorsmember | — | — | — | — | — | — | $222,702,000 | $254,785,000 |
| Nonrecurringengineeringmember | — | — | — | — | — | — | $2,457,000 | $4,422,000 |
| Royaltiesmember | — | — | — | — | — | — | $145,000 | $210,000 |
| Stockingdistributorsnetofsalesallowancesmember | — | — | — | — | — | — | $37,599,000 | $31,732,000 |
Key facts
CIK
751978
CUSIP
925815102
13F (30d)
12 filings
12 filers
Visit website
Investor relations