Silicom Ltd. (SILC) fundamental analysis — strengths, weaknesses & financial health based on data analysis
* These insights are generated automatically based on available financial data. Please conduct your own research before making investment decisions.
Silicom Ltd. (SILC) stock price & volume — 10-year historical chart
Silicom Ltd. (SILC) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
Silicom Ltd. (SILC) EPS & revenue vs analyst estimates — last 4 quarters
| Quarter | Date | EPS (Act vs Est) | Revenue (Act vs Est) |
|---|---|---|---|
| Q2 2026Latest | Apr 30, 2026 | $0.25vs $0.36+30.6% | $19Mvs $17M+12.5% |
| Q2 2026 | Mar 16, 2026 | $0.44 | $17M |
| Q1 2026 | Jan 29, 2026 | $0.34vs $0.37+7.6% | $17Mvs $16M+7.7% |
| Q4 2025 | Oct 30, 2025 | $0.36vs $0.37+2.7% | $16Mvs $16M-0.2% |
Silicom Ltd. (SILC) competitors in Carrier Network Infrastructure Equipment — business model, growth, and fundamentals comparison
Silicom Ltd. (SILC) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
Silicom Ltd. (SILC) annual income statement — 10-year revenue, gross profit & net income history
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 125.69M | 133.75M | 105.24M | 107.4M | 128.46M | 150.58M | 124.13M | 58.11M | 61.93M |
| Revenue Growth % | 25.26% | 6.42% | -21.32% | 2.05% | 19.61% | 17.22% | -17.57% | -53.18% | 6.56% |
| Cost of Goods Sold | 79.76M | 91.7M | 69.15M | 73.63M | 84.07M | 98.63M | 95.44M | 41.52M | 43M |
| COGS % of Revenue | 63.46% | 68.56% | 65.7% | 68.56% | 65.45% | 65.5% | 76.89% | 71.44% | 69.44% |
| Gross Profit | 45.93M▲ 0% | 42.06M▼ 8.4% | 36.09M▼ 14.2% | 33.77M▼ 6.4% | 44.39M▲ 31.5% | 51.96M▲ 17.0% | 28.69M▼ 44.8% | 16.6M▼ 42.1% | 18.93M▲ 14.0% |
| Gross Margin % | 36.54% | 31.44% | 34.3% | 31.44% | 34.55% | 34.5% | 23.11% | 28.56% | 30.56% |
| Gross Profit Growth % | 19.14% | -8.43% | -14.18% | -6.45% | 31.46% | 17.05% | -44.78% | -42.15% | 14.03% |
| Operating Expenses | 25.14M | 25.41M | 25.88M | 27.52M | 31.33M | 32.03M | 57.36M | 29.88M | 31.19M |
| OpEx % of Revenue | 20% | 18.99% | 24.59% | 25.62% | 24.39% | 21.27% | 46.21% | 51.41% | 50.36% |
| Selling, General & Admin | 11.23M | 10.59M | 10.81M | 10.27M | 11.24M | 11.47M | 11.16M | 10.37M | 11.13M |
| SG&A % of Revenue | 8.93% | 7.91% | 10.27% | 9.57% | 8.75% | 7.62% | 8.99% | 17.84% | 17.98% |
| Research & Development | 13.91M | 14.82M | 15.07M | 17.24M | 20.09M | 20.56M | 20.64M | 19.51M | 20.05M |
| R&D % of Revenue | 11.07% | 11.08% | 14.32% | 16.06% | 15.64% | 13.66% | 16.63% | 33.57% | 32.38% |
| Other Operating Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 25.56M | 0 | 0 |
| Operating Income | 25.43M▲ 0% | 16.65M▼ 34.5% | 10.21M▼ 38.7% | 6.25M▼ 38.8% | 13.06M▲ 109.0% | 19.93M▲ 52.6% | -28.67M▼ 243.9% | -13.28M▲ 53.7% | -12.26M▲ 7.7% |
| Operating Margin % | 20.23% | 12.45% | 9.7% | 5.82% | 10.16% | 13.23% | -23.1% | -22.85% | -19.8% |
| Operating Income Growth % | 60.62% | -34.51% | -38.66% | -38.82% | 108.98% | 52.61% | -243.9% | 53.69% | 7.66% |
| EBITDA | 29.23M | 19.94M | 12.21M | 8.63M | 15.49M | 22.34M | -26.18M | -11.07M | -10.61M |
| EBITDA Margin % | 23.25% | 14.91% | 11.6% | 8.04% | 12.06% | 14.84% | -21.09% | -19.05% | -17.13% |
| EBITDA Growth % | 48.46% | -31.76% | -38.78% | -29.3% | 79.49% | 44.19% | -217.17% | 57.71% | 4.16% |
| D&A (Non-Cash Add-back) | 3.8M | 3.29M | 2M | 2.38M | 2.44M | 2.42M | 2.5M | 2.21M | 0 |
| EBIT | 20.78M | 16.65M | 10.21M | 6.25M | 13.06M | 19.93M | -3.11M | -13.28M | -10.61M |
| Net Interest Income | 201K | 715K | 2M | 1.78M | 879K | 1.07M | 1.21M | 2.59M | 1.65M |
| Interest Income | 310K | 808K | 2.15M | 1.95M | 927K | 1.14M | 1.25M | 2.6M | 1.65M |
| Interest Expense | 109K | 93K | 148K | 171K | 48K | 74K | 45K | 11K | 0 |
| Other Income/Expense | 156K | 923K | 1.65M | 1.03M | -152K | 2.46M | 1.37M | 1.96M | 1.65M |
| Pretax Income | 25.58M▲ 0% | 17.57M▼ 31.3% | 11.86M▼ 32.5% | 7.28M▼ 38.6% | 12.9M▲ 77.2% | 22.39M▲ 73.5% | -27.3M▼ 221.9% | -11.32M▲ 58.5% | -10.61M▲ 6.3% |
| Pretax Margin % | 20.35% | 13.14% | 11.27% | 6.78% | 10.05% | 14.87% | -21.99% | -19.47% | -17.13% |
| Income Tax | 3.87M | 2.94M | 1.62M | 1.56M | 2.36M | 4.08M | -889K | 2.39M | 871K |
| Effective Tax Rate % | 15.12% | 16.71% | 13.69% | 21.38% | 18.32% | 18.24% | 3.26% | -21.13% | -8.21% |
| Net Income | 21.71M▲ 0% | 14.64M▼ 32.6% | 10.24M▼ 30.1% | 5.72M▼ 44.1% | 10.54M▲ 84.1% | 18.31M▲ 73.7% | -26.41M▼ 244.3% | -13.71M▲ 48.1% | -11.48M▲ 16.3% |
| Net Margin % | 17.28% | 10.94% | 9.73% | 5.33% | 8.21% | 12.16% | -21.28% | -23.59% | -18.54% |
| Net Income Growth % | 65.29% | -32.59% | -30.07% | -44.07% | 84.12% | 73.66% | -244.29% | 48.1% | 16.26% |
| Net Income (Continuing) | 21.71M | 14.64M | 10.24M | 5.72M | 10.54M | 18.31M | -26.41M | -13.71M | -11.48M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | 2.86▲ 0% | 1.91▼ 33.2% | 1.35▼ 29.3% | 0.80▼ 40.7% | 1.51▲ 88.8% | 2.69▲ 78.1% | -3.94▼ 246.5% | -2.28▲ 42.1% | -2.01▲ 11.8% |
| EPS Growth % | 61.58% | -33.22% | -29.32% | -40.74% | 88.75% | 78.15% | -246.47% | 42.13% | 11.84% |
| EPS (Basic) | 2.91 | 1.94 | 1.36 | 0.80 | 1.54 | 2.73 | -3.94 | -2.28 | -2.01 |
| Diluted Shares Outstanding | 7.6M | 7.66M | 7.57M | 7.16M | 6.97M | 6.8M | 6.7M | 6.02M | 5.71M |
| Basic Shares Outstanding | 7.46M | 7.55M | 7.52M | 7.12M | 6.83M | 6.7M | 6.7M | 6.02M | 5.71M |
| Dividend Payout Ratio | 34% | 50.43% | - | - | - | - | - | - | - |
Silicom Ltd. (SILC) balance sheet — assets, liabilities & shareholders' equity
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 123.45M | 104.08M | 110.45M | 136.23M | 149.12M | 153.62M | 135.13M | 129.79M | 113.48M |
| Cash & Short-Term Investments | 24.77M | 28.41M | 44.06M | 60.79M | 37.55M | 34.75M | 54.93M | 72.14M | 48.11M |
| Cash Only | 17.02M | 26.81M | 16.47M | 20.68M | 29.29M | 30.73M | 46.97M | 51.28M | 35.16M |
| Short-Term Investments | 7.75M | 1.6M | 27.59M | 40.12M | 8.27M | 4.02M | 7.96M | 20.86M | 12.96M |
| Accounts Receivable | 46.1M | 27.16M | 28.54M | 21.66M | 34.71M | 29.52M | 27.73M | 15.27M | 13.33M |
| Days Sales Outstanding | 133.88 | 74.12 | 98.99 | 73.61 | 98.63 | 71.56 | 81.53 | 95.93 | 78.57 |
| Inventory | 51.49M | 42.37M | 36.49M | 47.65M | 75.75M | 87.98M | 51.64M | 41.06M | 52.03M |
| Days Inventory Outstanding | 235.61 | 168.65 | 192.62 | 236.21 | 328.88 | 325.62 | 197.5 | 360.99 | 441.66 |
| Other Current Assets | 555K | 5.26M | 0 | 5.65M | 0 | 0 | 0 | 184K | 0 |
| Total Non-Current Assets | 39.16M | 78.22M | 84.62M | 59.66M | 70.49M | 62.58M | 32.61M | 20.62M | 39.04M |
| Property, Plant & Equipment | 4.12M | 3.67M | 7.36M | 14.02M | 13.34M | 12.93M | 10.02M | 10M | 9.29M |
| Fixed Asset Turnover | 30.50x | 36.44x | 14.30x | 7.66x | 9.63x | 11.65x | 12.39x | 5.81x | 6.67x |
| Goodwill | 25.56M | 25.56M | 25.56M | 25.56M | 25.56M | 25.56M | 0 | 0 | 0 |
| Intangible Assets | 1.05M | 966K | 1.72M | 1.17M | 4.31M | 6.71M | 2.25M | 2.3M | 2.57M |
| Long-Term Investments | 5.95M | 45.61M | 46.54M | 15.28M | 23.77M | 15.16M | 16.62M | 6.84M | 25.52M |
| Other Non-Current Assets | 1.59M | 1.52M | 1.64M | 3.62M | 1.88M | 1.72M | 1.36M | 1.48M | 1.67M |
| Total Assets | 162.61M▲ 0% | 182.3M▲ 12.1% | 195.06M▲ 7.0% | 195.89M▲ 0.4% | 219.6M▲ 12.1% | 216.2M▼ 1.6% | 167.73M▼ 22.4% | 150.41M▼ 10.3% | 152.52M▲ 1.4% |
| Asset Turnover | 0.77x | 0.73x | 0.54x | 0.55x | 0.58x | 0.70x | 0.74x | 0.39x | 0.41x |
| Asset Growth % | 11.05% | 12.11% | 7% | 0.42% | 12.11% | -1.55% | -22.42% | -10.33% | 1.4% |
| Total Current Liabilities | 19.05M | 21.54M | 26.33M | 29.38M | 50.31M | 27.11M | 12.88M | 15.09M | 27.61M |
| Accounts Payable | 12.62M | 15.39M | 16.42M | 14.61M | 29.92M | 15.92M | 4.14M | 6.48M | 11.12M |
| Days Payables Outstanding | 57.75 | 61.26 | 86.67 | 72.42 | 129.89 | 58.92 | 15.83 | 56.94 | 94.36 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.02M |
| Deferred Revenue (Current) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 6.42M | 6.13M | 0 | 3.43M | 6.56M | 682K | 465K | 2.76M | 14.48M |
| Current Ratio | 6.48x | 4.83x | 4.19x | 4.64x | 2.96x | 5.67x | 10.49x | 8.60x | 4.11x |
| Quick Ratio | 3.78x | 2.86x | 2.81x | 3.02x | 1.46x | 2.42x | 6.48x | 5.88x | 2.23x |
| Cash Conversion Cycle | 311.75 | 181.51 | 204.94 | 237.4 | 297.62 | 338.25 | 263.2 | 399.97 | 425.88 |
| Total Non-Current Liabilities | 2.77M | 2.61M | 5.81M | 11.67M | 10.83M | 9.79M | 6.59M | 7.48M | 7.42M |
| Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.25M |
| Capital Lease Obligations | 0 | 0 | 2.69M | 8.28M | 7.38M | 6.29M | 3.88M | 4.8M | 4.25M |
| Deferred Tax Liabilities | 680K | 1.02M | 205K | 0 | 10K | 74K | 46K | 32K | 116K |
| Other Non-Current Liabilities | 2.77M | 2.61M | 2.91M | 3.39M | 3.44M | 3.42M | 2.67M | 2.65M | -1.2M |
| Total Liabilities | 21.81M | 24.15M | 32.14M | 41.05M | 61.14M | 36.9M | 19.47M | 22.57M | 35.03M |
| Total Debt | 0 | 0 | 3.78M | 10.1M | 9.19M | 7.84M | 5.95M | 6.47M | 10.52M |
| Net Debt | -17.02M | -26.81M | -12.69M | -10.58M | -20.1M | -22.89M | -41.02M | -44.82M | -24.63M |
| Debt / Equity | - | - | 0.02x | 0.07x | 0.06x | 0.04x | 0.04x | 0.05x | 0.09x |
| Debt / EBITDA | - | - | 0.31x | 1.17x | 0.59x | 0.35x | - | - | - |
| Net Debt / EBITDA | -0.58x | -1.34x | -1.04x | -1.23x | -1.30x | -1.02x | - | - | - |
| Interest Coverage | 190.68x | 179.04x | 69.01x | 36.54x | 272.02x | 269.27x | -69.18x | -1207.09x | - |
| Total Equity | 140.8M▲ 0% | 158.15M▲ 12.3% | 162.92M▲ 3.0% | 154.84M▼ 5.0% | 158.46M▲ 2.3% | 179.29M▲ 13.1% | 148.26M▼ 17.3% | 127.84M▼ 13.8% | 117.49M▼ 8.1% |
| Equity Growth % | 15.99% | 12.32% | 3.02% | -4.96% | 2.34% | 13.15% | -17.31% | -13.77% | -8.1% |
| Book Value per Share | 18.52 | 20.65 | 21.51 | 21.64 | 22.74 | 26.38 | 22.13 | 21.24 | 20.59 |
| Total Shareholders' Equity | 140.8M | 158.15M | 162.92M | 154.84M | 158.46M | 179.29M | 148.26M | 127.84M | 117.49M |
| Common Stock | 22K | 22K | 22K | 22K | 22K | 22K | 22K | 22K | 76.65M |
| Retained Earnings | 88.91M | 103.54M | 113.78M | 119.5M | 130.05M | 147.61M | 121.2M | 107.49M | 96.01M |
| Treasury Stock | -38K | -38K | -8.01M | -24.81M | -34.99M | -34.9M | -43.63M | -53.51M | -55.17M |
| Accumulated OCI | -9.38M | -11.58M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Silicom Ltd. (SILC) cash flow — operating, investing & free cash flow history
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | 1.41M | 45.68M | 26.73M | 4.96M | 1.08M | -4.09M | 31.93M | 18.29M | -2.16M |
| Operating CF Margin % | 1.12% | 34.15% | 25.4% | 4.61% | 0.84% | -2.72% | 25.72% | 31.47% | -3.49% |
| Operating CF Growth % | 152.01% | 3144.18% | -41.49% | -81.46% | -78.23% | -479.05% | 880.56% | -42.72% | -111.81% |
| Net Income | 21.71M | 14.64M | 10.24M | 5.72M | 10.54M | 18.31M | -26.41M | -13.71M | -11.48M |
| Depreciation & Amortization | 3.8M | 3.29M | 2M | 2.38M | 2.44M | 2.42M | 2.5M | 2.42M | 1.59M |
| Stock-Based Compensation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 453K | 5K | -699K | -61K | 48K | 1.18M | -1.89M | 2.35M | 84K |
| Other Non-Cash Items | 5.73M | 8.67M | 4.61M | 6.19M | 8.73M | 6.56M | 40.47M | 6.32M | 5.19M |
| Working Capital Changes | -25.65M | 19.16M | 10.41M | -9.28M | -20.68M | -32.55M | 17.25M | 20.91M | 2.46M |
| Change in Receivables | -13.45M | 17.25M | -1.08M | 2.1M | -8.26M | 3.69M | 2.1M | 12.15M | 4.28M |
| Change in Inventory | -10.29M | 2.54M | 3.53M | -13.34M | -33.53M | -15.29M | 29.91M | 6.58M | -14.55M |
| Change in Payables | 1.7M | 3.07M | 751K | -2.08M | 15.03M | -12.41M | -11.51M | 2.15M | 5.29M |
| Cash from Investing | 8.51M | -36.29M | -29.61M | 15.43M | 16.77M | 8.27M | -7.52M | -4.28M | -12.42M |
| Capital Expenditures | -1.7M | -2.37M | -2.46M | -3.18M | -6.16M | -4.69M | -1.12M | -932K | -1.8M |
| CapEx % of Revenue | 1.35% | 1.77% | 2.34% | 2.96% | 4.79% | 3.12% | 0.9% | 1.6% | 2.9% |
| Acquisitions | 11K | 1.02M | 1.02M | 1.49M | 3.57M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - |
| Other Investing | -11K | -1.02M | -1.02M | -1.49M | -3.57M | 934K | -772K | -3.35M | -6M |
| Cash from Financing | -4.73M | 288K | -7.82M | -16.52M | -9.78M | -1.05M | -7.97M | -9.88M | -1.66M |
| Debt Issued (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity Issued (Net) | 0 | 0 | -7.97M | -16.8M | -14.29M | -1.05M | -9.32M | -9.88M | -1.66M |
| Dividends Paid | -7.38M | -7.38M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | -7.97M | -16.8M | -14.29M | -3.43M | -9.32M | -9.88M | -1.66M |
| Other Financing | 2.65M | 288K | 154K | 276K | 4.51M | 0 | 1.35M | 0 | 0 |
| Net Change in Cash | 5.1M▲ 0% | 9.79M▲ 91.8% | -10.34M▼ 205.6% | 4.21M▲ 140.7% | 8.61M▲ 104.6% | 1.45M▼ 83.2% | 16.24M▲ 1020.6% | 4.31M▼ 73.5% | -16.13M▼ 474.1% |
| Free Cash Flow | -282K▲ 0% | 44.33M▲ 15820.9% | 25.29M▼ 43.0% | 3.26M▼ 87.1% | -1.51M▼ 146.2% | -6.18M▼ 310.0% | 30.8M▲ 598.5% | 17.36M▼ 43.7% | -3.35M▼ 119.3% |
| FCF Margin % | -0.22% | 33.15% | 24.03% | 3.04% | -1.17% | -4.1% | 24.81% | 29.87% | -5.41% |
| FCF Growth % | 93.2% | 15820.92% | -42.97% | -87.1% | -146.2% | -310.02% | 598.51% | -43.65% | -119.3% |
| FCF per Share | -0.04 | 5.79 | 3.34 | 0.46 | -0.22 | -0.91 | 4.60 | 2.88 | -0.59 |
| FCF Conversion (FCF/Net Income) | 0.06x | 3.12x | 2.61x | 0.87x | 0.10x | -0.22x | -1.21x | -1.33x | 0.19x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 4.58M | 3.26M | 1.1M | 1.28M | 2.37M | 0 | 601K | 917K | 0 |
Silicom Ltd. (SILC) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | 11.22% | 16.56% | 9.79% | 6.38% | 3.6% | 6.73% | 10.84% | -16.13% | -9.93% | -9.36% |
| Return on Invested Capital (ROIC) | 11.63% | 16.35% | 9.79% | 5.44% | 3.18% | 6.93% | 10.14% | -16.31% | -10.47% | -10.46% |
| Gross Margin | 38.42% | 36.54% | 31.44% | 34.3% | 31.44% | 34.55% | 34.5% | 23.11% | 28.56% | 30.56% |
| Net Margin | 13.09% | 17.28% | 10.94% | 9.73% | 5.33% | 8.21% | 12.16% | -21.28% | -23.59% | -18.54% |
| Debt / Equity | - | - | - | 0.02x | 0.07x | 0.06x | 0.04x | 0.04x | 0.05x | 0.09x |
| Interest Coverage | 127.02x | 190.68x | 179.04x | 69.01x | 36.54x | 272.02x | 269.27x | -69.18x | -1207.09x | - |
| FCF Conversion | -0.21x | 0.06x | 3.12x | 2.61x | 0.87x | 0.10x | -0.22x | -1.21x | -1.33x | 0.19x |
| Revenue Growth | 21.28% | 25.26% | 6.42% | -21.32% | 2.05% | 19.61% | 17.22% | -17.57% | -53.18% | 6.56% |
Silicom Ltd. (SILC) stock FAQ — growth, dividends, profitability & financials explained
Silicom Ltd. (SILC) reported $61.9M in revenue for fiscal year 2025. This represents a 2194% increase from $2.7M in 1995.
Silicom Ltd. (SILC) grew revenue by 6.6% over the past year. This is steady growth.
Silicom Ltd. (SILC) reported a net loss of $11.5M for fiscal year 2025.
Silicom Ltd. (SILC) has a return on equity (ROE) of -9.4%. Negative ROE indicates the company is unprofitable.
Silicom Ltd. (SILC) had negative free cash flow of $3.3M in fiscal year 2025, likely due to heavy capital investments.
Silicom Ltd. (SILC) financial analysis — history, returns, DCA and operating performance tools
Historical returns with dividends reinvested
Dollar cost averaging vs lump sum
Yield, growth, payout safety & DRIP
EPS trends, net income & profitability
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of market, efficiency and balance-sheet ratios
DCF intrinsic value, peer multiples & estimates