Total debt of $151.7M against equity of $887.9M yields a debt-to-equity ratio of 0.17, while cash rebuilt to $213.5M, suggesting low leverage but a goodwill base of $335.4M that warrants scrutiny given limited profitability.
Ichor Holdings, Ltd. (ICHR) balance sheet — 13-year assets, liabilities & shareholders' equity history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 |
|---|
| Total Current Assets | 702.86M | 410.13M | 452.62M | 401.37M | 513.46M | 462.77M | 495.71M | 276.95M | 211.57M | 275.71M | 157.09M | 88.33M | 94.37M | 83.98M |
| Cash & Short-Term Investments | 213.5M | 98.29M | 108.67M | 79.95M | 86.47M | 75.5M | 252.9M | 60.61M | 43.83M | 68.65M | 50.85M | 24.19M | 14.37M | 12.98M |
| Cash Only | 213.5M | 98.29M | 108.67M | 79.95M | 86.47M | 75.5M | 252.9M | 60.61M | 43.83M | 68.65M | 50.85M | 24.19M | 14.37M | 12.98M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 140.61M | 70.51M | 86.62M | 66.72M | 136.32M | 142.99M | 100.98M | 84.85M | 40.29M | 49.25M | 26.4M | 12.39M | 17.94M | 23.44M |
| Days Sales Outstanding | 33.82 | 27.16 | 37.24 | 30.02 | 38.87 | 47.58 | 40.31 | 49.88 | 17.85 | 27.41 | 23.75 | 15.56 | 26.29 | 30.81 |
| Inventory | 330.24M | 231.79M | 250.1M | 245.88M | 283.66M | 236.13M | 134.76M | 127.04M | 121.11M | 150.8M | 70.88M | 31.29M | 30.8M | 40.91M |
| Days Inventory Outstanding | 105.11 | 98.39 | 122.42 | 126.81 | 96.93 | 93.74 | 62.31 | 86.76 | 64.3 | 99.45 | 76.01 | 47.17 | 52.85 | 62.31 |
| Other Current Assets | 18.51M | 9.53M | 7.23M | 8.8M | 7.01M | 0 | 0 | 0 | 6.35M | 513K | 1.89M | 16.54M | 26.9M | 6.66M |
| Total Non-Current Assets | 523.63M | 532.75M | 542.94M | 537.12M | 570.28M | 558.11M | 278.46M | 289.61M | 273.91M | 265.72M | 125.4M | 109.69M | 121.2M | 128.85M |
| Property, Plant & Equipment | 135.89M | 138.97M | 139.33M | 129.37M | 138.61M | 114.99M | 51.9M | 58.74M | 41.74M | 33.15M | 12.02M | 7.48M | 9M | 10.51M |
| Fixed Asset Turnover | 7.98x | 6.82x | 6.09x | 6.27x | 9.23x | 9.54x | 17.62x | 10.57x | 19.73x | 19.79x | 33.76x | 38.85x | 27.68x | 26.41x |
| Goodwill | 335.4M | 335.4M | 335.4M | 335.4M | 335.4M | 335.9M | 174.89M | 173.01M | 173.01M | 94.81M | 77.09M | 70.02M | 70.02M | 70.02M |
| Intangible Assets | 34.54M | 40.41M | 48.72M | 57.29M | 72.02M | 89.93M | 39.84M | 52.03M | 56.9M | 35.75M | 32.15M | 31.13M | 37.54M | 46.96M |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 13.34M | 13.64M | 15.18M | 11.91M | 12.93M | 9.17M | 5.5M | 1.09M | 906K | 101.02M | 3.57M | 767K | 4.64M | 1.36M |
| Total Assets | 1.23B | 942.88M | 995.56M | 938.48M | 1.08B | 1.02B | 774.17M | 566.55M | 485.49M | 541.43M | 282.49M | 198.02M | 215.56M | 212.83M |
| Asset Turnover | 1.02x | 1.01x | 0.85x | 0.86x | 1.18x | 1.07x | 1.18x | 1.10x | 1.70x | 1.21x | 1.44x | 1.47x | 1.16x | 1.30x |
| Asset Growth % | 38.84% | -5.29% | 6.08% | -13.4% | 6.16% | 31.87% | 36.65% | 16.7% | -10.33% | 91.66% | 42.66% | -8.14% | 1.28% | - |
| Total Current Liabilities | 197.4M | 129.59M | 135.67M | 98.96M | 166.29M | 208.3M | 162.03M | 163.87M | 87.75M | 145.76M | 101.07M | 63.47M | 66.25M | 57.75M |
| Accounts Payable | 136.01M | 84.01M | 91.72M | 60.49M | 110.17M | 159.73M | 116.66M | 131.58M | 64.3M | 121.41M | 88.53M | 42.03M | 36.91M | 41.11M |
| Days Payables Outstanding | 43.17 | 35.66 | 44.89 | 31.2 | 37.64 | 63.41 | 53.95 | 89.86 | 34.14 | 80.06 | 94.94 | 63.37 | 63.33 | 62.62 |
| Short-Term Debt | 6.25M | 6.25M | 7.5M | 7.5M | 7.5M | 7.5M | 8.75M | 8.75M | 8.75M | 6.49M | 0 | 4.55M | 3.25M | 3.25M |
| Deferred Revenue (Current) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.56M | 12.1M | 0 | 26K | 23K | 0 |
| Other Current Liabilities | 18.17M | 10.6M | 8.96M | 6.64M | 15.81M | 14.38M | 10.7M | 5.23M | 5.15M | 7.12M | 5.99M | 12.92M | 22.34M | 13.39M |
| Current Ratio | 3.56x | 3.16x | 3.34x | 4.06x | 3.09x | 2.22x | 3.06x | 1.69x | 2.41x | 1.89x | 1.55x | 1.39x | 1.42x | 1.45x |
| Quick Ratio | 1.89x | 1.38x | 1.49x | 1.57x | 1.38x | 1.09x | 2.23x | 0.91x | 1.03x | 0.86x | 0.85x | 0.90x | 0.96x | 0.75x |
| Cash Conversion Cycle | 95.75 | 89.89 | 114.76 | 125.64 | 98.15 | 77.91 | 48.68 | 46.78 | 48.01 | 46.79 | 4.82 | -0.63 | 15.81 | 30.51 |
| Total Non-Current Liabilities | 141.16M | 149.41M | 161.56M | 274.84M | 329.95M | 311.86M | 200.45M | 181.27M | 199.41M | 183.97M | 39.76M | 59.87M | 59.25M | 72.22M |
| Long-Term Debt | 112.82M | 117.28M | 121.02M | 241.18M | 293.22M | 285.25M | 191.52M | 169.3M | 192.12M | 180.25M | 37.94M | 58.04M | 51.88M | 43.75M |
| Capital Lease Obligations | 92M | 25.41M | 34.19M | 28.19M | 31.83M | 22.35M | 5.27M | 9.08M | 0 | 0 | 0 | -86K | 0 | 0 |
| Deferred Tax Liabilities | 10.92M | 1.96M | 1.55M | 1.17M | 29K | 38K | 109K | 210K | 3.97M | 831K | 606K | 495K | 5.07M | 0 |
| Other Non-Current Liabilities | 5.1M | 4.75M | 4.79M | 4.3M | 4.88M | 4.21M | 3.55M | 2.68M | 3.33M | 2.9M | 1.21M | 1.25M | 2.1M | 28.47M |
| Total Liabilities | 338.56M | 278.99M | 297.23M | 373.8M | 496.25M | 520.16M | 362.48M | 345.14M | 287.16M | 329.74M | 140.83M | 123.34M | 125.5M | 129.97M |
| Total Debt | 151.74M | 160.19M | 174.21M | 286.33M | 341.74M | 322.74M | 210.67M | 192.63M | 200.87M | 186.74M | 37.94M | 62.59M | 55.13M | 47M |
| Net Debt | -61.76M | 61.9M | 65.54M | 206.38M | 255.27M | 247.25M | -42.23M | 132.01M | 157.03M | 118.09M | -12.91M | 38.4M | 40.76M | 34.02M |
| Debt / Equity | 0.17x | 0.24x | 0.25x | 0.51x | 0.58x | 0.64x | 0.51x | 0.87x | 1.01x | 0.88x | 0.27x | 0.84x | 0.61x | 0.57x |
| Debt / EBITDA | 2.96x | - | 7.54x | 12.09x | 2.83x | 3.02x | 3.20x | 5.23x | 2.31x | 3.08x | 1.14x | 2.78x | 4.18x | 3.42x |
| Net Debt / EBITDA | -1.20x | - | 2.84x | 8.71x | 2.11x | 2.31x | -0.64x | 3.58x | 1.80x | 1.95x | -0.39x | 1.70x | 3.09x | 2.47x |
| Interest Coverage | 3.27x | -6.19x | -0.95x | -0.60x | 7.81x | 12.43x | 4.70x | 1.40x | 6.43x | 14.13x | 5.61x | 3.18x | 1.06x | - |
| Total Equity | 887.93M | 663.89M | 698.34M | 564.68M | 587.5M | 500.71M | 411.69M | 221.42M | 198.33M | 211.69M | 141.66M | 74.68M | 90.06M | 82.86M |
| Equity Growth % | 46.45% | -4.93% | 23.67% | -3.88% | 17.33% | 21.62% | 85.93% | 11.64% | -6.31% | 49.44% | 89.69% | -17.08% | 8.69% | - |
| Book Value per Share | 23.27 | 19.39 | 21.32 | 19.34 | 20.28 | 17.28 | 17.55 | 9.73 | 7.89 | 8.07 | 116.94 | 3.31 | 3.99 | 3.67 |
| Total Shareholders' Equity | 887.93M | 663.89M | 698.34M | 564.68M | 587.5M | 500.71M | 411.69M | 221.42M | 198.33M | 211.69M | 141.66M | 74.68M | 90.06M | 82.86M |
| Common Stock | 4K | 3K | 3K | 3K | 3K | 3K | 3K | 2K | 2K | 3K | 2K | 0 | 0 | 0 |
| Retained Earnings | 150.55M | 131.07M | 183.85M | 204.67M | 247.66M | 174.85M | 103.95M | 70.67M | 59.95M | -3.01M | -54.39M | -71.05M | -54.55M | -60.72M |
| Treasury Stock | 0 | -91.58M | -91.58M | -91.58M | -91.58M | -91.58M | -91.58M | -91.58M | -89.98M | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18.96M | -12.65M | -9.65M | 3M | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying ICHR stock.
As of 2025, Ichor Holdings, Ltd. (ICHR) had total assets of $942.9M including $410.1M in current assets.
Ichor Holdings, Ltd. (ICHR) carries total debt of $160.2M, offset by $98.3M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Ichor Holdings, Ltd. (ICHR) has total shareholders' equity (book value) of $663.9M ($19.39 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Ichor Holdings, Ltd. (ICHR) reported a current ratio of 3.16x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.
Key Metrics
Top Statement Risk
Thin margins with cash burn
Metrics are mathematically derived from official filings.
Equity Base Expanding While Retained Earnings Erode
Based on ICHR's reported quarterly balance sheets, total equity rose to $887.9M in 2026Q3 while retained earnings fell from $190.6M in 2024Q2 to $150.5M, suggesting equity growth is being driven by paid-in capital rather than accumulated profits.
The shift from retained earnings of $190.6M to $150.5M over ten quarters reflects the cumulative net losses reported in recent periods, which is consistent with the negative net margin of -5.6%. Total assets climbing from roughly $948M to $1.2B while retained earnings contracted points to new capital being injected and deployed into the asset base, which investors should monitor for return quality. Whether the balance sheet is strengthening depends on whether the recent operating turnaround can reverse the retained earnings decline.
Cash Rebuilt After Early-2026 Trough
As reported in the balance sheets, ICHR's cash rose from $89.1M in 2026Q1 to $213.5M in 2026Q3, lifting the current ratio to 3.56, a level that suggests near-term liquidity is comfortable despite recent operating losses.
The cash rebuild appears to coincide with the new equity capital visible in the balance sheet, which suggests the liquidity improvement may reflect financing rather than internally generated cash. A current ratio above 3.5 provides a substantial buffer against short-term obligations, though the quarterly cash flow data indicates the business is consuming cash in operations. Investors should monitor whether cash balances can be sustained if free cash flow remains negative.
Low Leverage Reflects Equity-Funded Growth
Based on ICHR's reported figures, total debt of $151.7M against equity of $887.9M produced a debt-to-equity ratio of 0.17 in 2026Q3, down from 0.25 in 2024Q4, indicating leverage has declined as the equity base expanded.
The falling debt-to-equity ratio appears driven more by equity growth than by debt reduction, since total debt has remained in a narrow range near $150M to $175M over the period. Leverage this low leaves room for refinancing flexibility, but the company's negative operating cash flow means debt service would ultimately depend on restoring earnings. Investors should treat the low ratio as a conditional strength rather than proof of structural balance sheet resilience.
Goodwill Anchors Asset Base Against Thin Margins
According to reported balance sheets, goodwill of $335.4M remained unchanged across all ten quarters and represents roughly 28% of total assets in 2026Q3, which warrants attention given the company's negative net margin.
The static goodwill balance, combined with net PP&E of $135.9M, indicates an asset base built largely on acquired intangibles rather than organically accumulated fixed assets, consistent with the vertical integration acquisitions referenced in the company's history. With operating margins negative, the carrying value of goodwill may warrant ongoing scrutiny for impairment risk should recovery prove slower than expected. Investors should monitor whether acquired businesses are generating returns sufficient to support their recorded values.
Strong Ratios May Mask Cash Consumption
The headline current ratio of 3.56 and low debt-to-equity of 0.17 may overstate balance sheet strength, as reported cash flow data indicates operating cash outflows that are not visible in these ratios.
Liquidity and leverage ratios are point-in-time measures that do not capture the cash consumed by working capital growth, which the prior cash flow analysis identified as a major drain in 2026Q3. The apparent cash rebuild may rest on new equity issuance rather than operating generation, so the strong ratios could deteriorate quickly if financing inflows slow. This suggests the balance sheet should be read alongside cash flow durability rather than on its own.