| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| AMDAdvanced Micro Devices, Inc. | 359.75B | 220.97 | 220.97 | 13.69% | 10.32% | 5.44% | 0.67% | 0.04 |
| LSCCLattice Semiconductor Corporation | 11.8B | 86.30 | 196.14 | -30.9% | 5.5% | 3.86% | 1.02% | 0.02 |
| NVDANVIDIA Corporation | 4.52T | 185.81 | 63.20 | 114.2% | 53.01% | 83.43% | 1.35% | 0.13 |
| ICGIntchains Group Limited | 57.43M | 2.00 | 1.16 | 242.68% | 6.51% | 1.97% | 0.00 | |
| PXLWPixelworks, Inc. | 40.91M | 6.50 | -1.11 | -27.6% | -73.56% | -90.71% | 0.09 | |
| NANano Labs Ltd | 69.28M | 3.42 | -2.05 | -48.18% | -261.01% | -10.18% | 0.85 | |
| WKEYWISeKey International Holding AG | 71.31M | 8.86 | -3.34 | -61.59% | -108.66% | -28.31% | 0.10 | |
| LAESSEALSQ Corp | 764.6M | 4.31 | -6.34 | -63.47% | -141.28% | -42.3% | 0.11 |
| Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|
| Sales/Revenue | 15.25M | 18.59M | 23.2M | 30.06M | 10.98M |
| Revenue Growth % | - | 0.22% | 0.25% | 0.3% | -0.63% |
| Cost of Goods Sold | 8.88M | 9.85M | 13.4M | 16.01M | 7.25M |
| COGS % of Revenue | 0.58% | 0.53% | 0.58% | 0.53% | 0.66% |
| Gross Profit | 5.43M | 7.15M | 9.8M | 14.05M | 3.73M |
| Gross Margin % | 0.36% | 0.38% | 0.42% | 0.47% | 0.34% |
| Gross Profit Growth % | - | 0.32% | 0.37% | 0.43% | -0.73% |
| Operating Expenses | 16.69M | 14.85M | 9.66M | 18.19M | 20.92M |
| OpEx % of Revenue | 1.09% | 0.8% | 0.42% | 0.61% | 1.91% |
| Selling, General & Admin | 12.56M | 11.89M | 6.92M | 14.29M | 16.29M |
| SG&A % of Revenue | 0.82% | 0.64% | 0.3% | 0.48% | 1.48% |
| Research & Development | 4.13M | 3.05M | 2.42M | 3.95M | 4.99M |
| R&D % of Revenue | 0.27% | 0.16% | 0.1% | 0.13% | 0.45% |
| Other Operating Expenses | 0 | -91K | 325.34K | -48K | -359K |
| Operating Income | -8.59M | -5.51M | 2.58M | -4.14M | -17.19M |
| Operating Margin % | -0.56% | -0.3% | 0.11% | -0.14% | -1.57% |
| Operating Income Growth % | - | 0.36% | 1.47% | -2.6% | -3.15% |
| EBITDA | -5.55M | -3.98M | 3.01M | -3.57M | -16.48M |
| EBITDA Margin % | -0.36% | -0.21% | 0.13% | -0.12% | -1.5% |
| EBITDA Growth % | - | 0.28% | 1.76% | -2.19% | -3.61% |
| D&A (Non-Cash Add-back) | 3.03M | 1.54M | 427.2K | 570K | 715.37K |
| EBIT | -9.79M | -4.65M | 3.28M | -2.06M | -16.56M |
| Net Interest Income | -1K | -168K | -597K | -903K | -1.28M |
| Interest Income | 8K | 0 | 9K | 88K | 798.26K |
| Interest Expense | 9K | 168K | 605K | 987K | 2.08M |
| Other Income/Expense | -611K | 240.63K | -58K | 1.1M | -925K |
| Pretax Income | -9.2M | -5.27M | 2.52M | -3.04M | -18.12M |
| Pretax Margin % | -0.6% | -0.28% | 0.11% | -0.1% | -1.65% |
| Income Tax | 5K | 6K | -3.25M | 225K | 3.08M |
| Effective Tax Rate % | 1% | 0.92% | 2.29% | 1.07% | 1.17% |
| Net Income | -9.2M | -4.83M | 5.77M | -3.27M | -21.2M |
| Net Margin % | -0.6% | -0.26% | 0.25% | -0.11% | -1.93% |
| Net Income Growth % | - | 0.48% | 2.2% | -1.57% | -5.49% |
| Net Income (Continuing) | -9.2M | -4.83M | 5.77M | -3.27M | -21.2M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -0.61 | -0.32 | 0.38 | -0.21 | -0.68 |
| EPS Growth % | - | 0.48% | 2.19% | -1.55% | -2.24% |
| EPS (Basic) | -0.61 | -0.32 | 0.38 | -0.21 | -0.68 |
| Diluted Shares Outstanding | 15.13M | 15.13M | 15.13M | 15.3M | 35.25M |
| Basic Shares Outstanding | 15.13M | 15.13M | 15.13M | 15.3M | 35.25M |
| Dividend Payout Ratio | - | - | - | - | - |
| Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|
| Total Current Assets | 7.55M | 8.25M | 15.43M | 20.27M | 93.06M |
| Cash & Short-Term Investments | 1.83M | 2.06M | 4.06M | 6.89M | 84.62M |
| Cash Only | 1.83M | 2.06M | 4.06M | 6.89M | 84.62M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 3.15M | 2.79M | 2.44M | 5.47M | 4.33M |
| Days Sales Outstanding | 75.28 | 54.86 | 38.44 | 66.4 | 143.79 |
| Inventory | 2.47M | 2.71M | 7.51M | 5.23M | 1.42M |
| Days Inventory Outstanding | 101.66 | 100.44 | 204.58 | 119.27 | 71.36 |
| Other Current Assets | -361.11K | 1K | 0 | 1.72M | 2.3M |
| Total Non-Current Assets | 5.88M | 3.6M | 6.23M | 7.67M | 4.5M |
| Property, Plant & Equipment | 4.48M | 2.66M | 2.16M | 4.51M | 4.23M |
| Fixed Asset Turnover | 3.41x | 6.98x | 10.73x | 6.67x | 2.59x |
| Goodwill | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 9K | 5K | 1K | 0 | 0 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 86K | 82K | 77K | 83K | 82K |
| Total Assets | 13.43M | 11.84M | 21.66M | 27.93M | 97.57M |
| Asset Turnover | 1.14x | 1.57x | 1.07x | 1.08x | 0.11x |
| Asset Growth % | - | -0.12% | 0.83% | 0.29% | 2.49% |
| Total Current Liabilities | 7.83M | 7.76M | 10.63M | 8.72M | 15.52M |
| Accounts Payable | 6.73M | 7.26M | 6.74M | 6.96M | 3.44M |
| Days Payables Outstanding | 276.7 | 268.93 | 183.47 | 158.75 | 173.27 |
| Short-Term Debt | 604.11K | 380.84K | 3.37M | 1.28M | 4.83M |
| Deferred Revenue (Current) | 297K | 111K | 84K | 125K | 88K |
| Other Current Liabilities | -474.11K | -333.84K | 36K | 0 | 0 |
| Current Ratio | 0.96x | 1.06x | 1.45x | 2.32x | 6.00x |
| Quick Ratio | 0.65x | 0.71x | 0.75x | 1.72x | 5.91x |
| Cash Conversion Cycle | -99.76 | -113.63 | 59.55 | 26.91 | 41.89 |
| Total Non-Current Liabilities | 14.97M | 17.65M | 10.82M | 14.19M | 4.18M |
| Long-Term Debt | 12.26M | 15.62M | 9.44M | 12.87M | 3.1M |
| Capital Lease Obligations | 1.69M | 1.46M | 988K | 893K | 616K |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 1.01M | 575K | 396K | 426K | 464K |
| Total Liabilities | 22.81M | 25.41M | 21.45M | 22.9M | 19.7M |
| Total Debt | 14.92M | 17.77M | 14.12M | 15.38M | 8.88M |
| Net Debt | 13.09M | 15.71M | 10.06M | 8.48M | -75.75M |
| Debt / Equity | - | - | 66.61x | 3.06x | 0.11x |
| Debt / EBITDA | - | - | 4.69x | - | - |
| Net Debt / EBITDA | - | - | 3.34x | - | - |
| Interest Coverage | -953.89x | -32.82x | 4.27x | -4.20x | -8.28x |
| Total Equity | -9.37M | -13.56M | 212K | 5.03M | 77.86M |
| Equity Growth % | - | -0.45% | 1.02% | 22.73% | 14.48% |
| Book Value per Share | -0.62 | -0.90 | 0.01 | 0.33 | 2.21 |
| Total Shareholders' Equity | -9.37M | -13.56M | 212K | 5.03M | 77.86M |
| Common Stock | 1.77M | 1.77M | 150K | 229K | 1.07M |
| Retained Earnings | -20.8M | -23.21M | -17.44M | -20.71M | -41.91M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 487K | 621K | 775K | 784K | 758K |
| Minority Interest | 0 | 0 | 0 | 0 | 0 |
| Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|
| Cash from Operations | -3.02M | -3.59M | -1.55M | -3.04M | -11.21M |
| Operating CF Margin % | -0.2% | -0.19% | -0.07% | -0.1% | -1.02% |
| Operating CF Growth % | - | -0.19% | 0.57% | -0.96% | -2.69% |
| Net Income | -9.2M | -5.28M | 5.77M | -3.64M | -21.2M |
| Depreciation & Amortization | 2.85M | 1.68M | 408K | 570K | 715.37K |
| Stock-Based Compensation | 0 | 0 | 0 | 0 | 148K |
| Deferred Taxes | 5K | 6K | -3.25M | 225K | 3.08M |
| Other Non-Cash Items | 38K | 35.51K | -209K | -323.44K | 711.63K |
| Working Capital Changes | 3.29M | -34K | -4.27M | 125K | 5.34M |
| Change in Receivables | 1.54M | -400K | 387K | -2.83M | 1.45M |
| Change in Inventory | 313K | -236K | -5.35M | 2.32M | 4.34M |
| Change in Payables | -457K | 522K | -521K | 39K | 2.1M |
| Cash from Investing | 163K | -36K | -299K | -3.02M | -571K |
| Capital Expenditures | -52K | -36K | -299K | -3.02M | -571K |
| CapEx % of Revenue | 0% | 0% | 0.01% | 0.1% | 0.05% |
| Acquisitions | - | - | - | - | - |
| Investments | - | - | - | - | - |
| Other Investing | 0 | 0 | 0 | 0 | 0 |
| Cash from Financing | 2.81M | 3.69M | 3.75M | 8.92M | 89.48M |
| Debt Issued (Net) | - | - | - | - | - |
| Equity Issued (Net) | - | - | - | - | - |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | - | - | - | - | - |
| Other Financing | 0 | 227K | 2M | -680K | 10.89M |
| Net Change in Cash | - | - | - | - | - |
| Free Cash Flow | -3.08M | -3.63M | -1.85M | -6.06M | -11.78M |
| FCF Margin % | -0.2% | -0.2% | -0.08% | -0.2% | -1.07% |
| FCF Growth % | - | -0.18% | 0.49% | -2.27% | -0.94% |
| FCF per Share | -0.20 | -0.24 | -0.12 | -0.40 | -0.33 |
| FCF Conversion (FCF/Net Income) | 0.33x | 0.74x | -0.27x | 0.93x | 0.53x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 16K | 0 | 4K | 0 | 4K |
| Metric | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Return on Equity (ROE) | - | - | 2721.7% | -124.66% | -51.15% |
| Return on Invested Capital (ROIC) | -173.36% | -141.11% | 31.19% | -26.11% | -165.01% |
| Gross Margin | 35.63% | 38.45% | 42.24% | 46.74% | 33.95% |
| Net Margin | -60.32% | -25.97% | 24.87% | -10.87% | -193.07% |
| Debt / Equity | - | - | 66.61x | 3.06x | 0.11x |
| Interest Coverage | -953.89x | -32.82x | 4.27x | -4.20x | -8.28x |
| FCF Conversion | 0.33x | 0.74x | -0.27x | 0.93x | 0.53x |
| Revenue Growth | - | 21.87% | 24.8% | 29.57% | -63.47% |
| 2023 | 2024 | |
|---|---|---|
| Semiconductors | - | 7.25M |
| Semiconductors Growth | - | - |
| Total | - | 7.25M |
| Total Growth | - | - |
| Corporate | - | 611K |
| Corporate Growth | - | - |
| All Others | 513K | - |
| All Others Growth | - | - |
| Total Assets | 513K | - |
| Total Assets Growth | - | - |
| 2023 | 2024 | |
|---|---|---|
| All Others | 513K | - |
| All Others Growth | - | - |
SEALSQ Corp (LAES) reported $35.4M in revenue for fiscal year 2024. This represents a 132% increase from $15.3M in 2020.
SEALSQ Corp (LAES) saw revenue decline by 63.5% over the past year.
SEALSQ Corp (LAES) reported a net loss of $50.0M for fiscal year 2024.
SEALSQ Corp (LAES) has a return on equity (ROE) of -51.2%. Negative ROE indicates the company is unprofitable.
SEALSQ Corp (LAES) had negative free cash flow of $31.4M in fiscal year 2024, likely due to heavy capital investments.