VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
SILC
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
SILCSilicom Ltd.
$41.93$239M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksSILCCash Flow

Silicom Ltd. (SILC) Cash Flow Statement

30Y historyFree accessUpdated daily

Liquidity is under pressure as the company recorded a negative free cash flow of -$3.3 million in 2025Q4, while simultaneously deploying $1.7 million toward share repurchases.

SILC Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'00Dec'99Dec'98Dec'97Dec'96Dec'95
Cash from Operations-2.16M18.29M31.93M-4.09M1.08M4.96M26.73M45.68M1.41M-2.71M13.29M20.68M1.92M8.89M4.69M3.24M3.83M5.76M3.67M2M41K-1.54M-1.41M-956K-1.34M1.28M1.06M1M-500K-200K
Operating CF Margin %-3.49%31.47%25.72%-2.72%0.84%4.61%25.4%34.15%1.12%-2.7%16.06%27.35%2.62%18.24%11.84%10.65%18.68%22.52%13.69%12.41%0.38%-33.69%-37.96%-35.07%-17.24%22.62%17.9%11.11%-9.09%-7.41%
Operating CF Growth %-111.81%-42.72%880.56%-479.05%-78.23%-81.46%-41.49%3144.18%152.01%-120.37%-35.76%978.42%-78.42%89.49%44.96%-15.62%-33.37%56.92%83.31%4780.49%102.67%-8.63%-47.91%28.6%-204.36%20.81%6.2%300%-150%-133.33%
Net Income-11.48M-13.71M-26.41M18.31M10.54M5.72M10.24M14.64M21.71M13.14M16.52M14.61M17.08M9.87M8.24M5.71M2.82M4.64M6.28M2.6M1.32M-1.24M-1.51M-2.48M887K520K346K1.1M600K-100K
Depreciation & Amortization1.59M2.42M2.5M2.42M2.44M2.38M2M3.29M3.8M3.86M2.77M996K659K454K379K416K437K450K277K179K148K150K110K35K162K171K153K100K200K200K
Stock-Based Compensation000000000000000000000000000000
Deferred Taxes84K2.35M-1.89M1.18M48K-61K-699K5K453K-260K-907K-219K-552K22K86K156K19K0000000000000
Other Non-Cash Items5.19M6.32M40.47M6.56M8.73M6.19M4.61M8.67M5.73M4.87M2.66M2.97M3.5M2.02M1.62M1.54M1.5M661K-2.89M-777K-1.43M-446K56K-32K66K98K17K100K0-100K
Working Capital Changes2.46M20.91M17.25M-32.55M-20.68M-9.28M10.41M19.16M-25.65M-24.31M-4.67M2.29M-18.76M-3.48M-5.64M-4.59M-945K-412K-2.38M-874K-1.46M-445K-71K1.53M-2.45M494K546K-200K-1.3M-300K
Change in Receivables4.28M12.15M2.1M3.69M-8.26M2.1M-1.08M17.25M-13.45M-3.95M-4.93M-3.25M-2.46M-3.78M-2.57M-1.77M-341K1.68M000000000000
Change in Inventory-14.55M6.58M29.91M-15.29M-33.53M-13.34M3.53M2.54M-10.29M-21.43M-939K3.42M-15.91M-4.5M-3.8M-4.24M-268K-2.11M-339K-745K-1M-769K-4K504K-1.79M374K890K-900K-500K-100K
Change in Payables5.29M2.15M-11.51M-12.41M15.03M-2.08M751K3.07M1.7M1.8M226K1.29M-1.5M3.9M225K1.49M-420K-316K000000000000
Cash from Investing-12.42M-4.28M-7.52M8.27M16.77M15.43M-29.61M-36.29M8.51M7.13M-6.8M-10M-279K-7.35M173K-4.09M-11.78M-6.37M-13.79M-5.03M337K710K2.36M-99K-1.41M-151K-262K-100K-300K-2.3M
Capital Expenditures-1.8M-932K-1.12M-4.69M-6.16M-3.18M-2.46M-2.37M-1.7M-1.44M-2.98M-1.96M-922K-798K-486K-466K-258K-574K-564K-257K-200K-92K-163K-78K-174K-75K-156K-200K-200K-200K
CapEx % of Revenue2.9%1.6%0.9%3.12%4.79%2.96%2.34%1.77%1.35%1.44%3.61%2.59%1.26%1.64%1.23%1.53%1.26%2.25%2.11%1.59%1.84%2.02%4.38%2.86%2.24%1.32%2.63%2.22%3.64%7.41%
Acquisitions00003.57M1.49M1.02M1.02M11K0-10M-10.05M100K0000000000-150K000000
Investments------------------------------
Other Investing-6M-3.35M-772K934K-3.57M-1.49M-1.02M-1.02M-11K8.57M19K1.91M-100K-6.55M4.2M0014K0000000070K000
Cash from Financing-1.66M-9.88M-7.97M-1.05M-9.78M-16.52M-7.82M288K-4.73M-10.82M-6.33M-5.83M-2.02M277K164K259K633K964K19.82M5.27M812K101K1K0246K62K00100K0
Debt Issued (Net)00000000000000000005.07M500K000000000
Equity Issued (Net)-1.66M-9.88M-9.32M-1.05M-14.29M-16.8M-7.97M0000000000019.82M202K312K101K1K0246K62K0000
Dividends Paid0000000-7.38M-7.38M-7.31M-7.27M-7.18M-3.91M00000000000000000
Share Repurchases-1.66M-9.88M-9.32M-3.43M-14.29M-16.8M-7.97M00000000000000000000000
Other Financing001.35M04.51M276K154K288K2.65M-3.51M943K1.35M1.89M277K164K259K633K964K0000000000100K0
Net Change in Cash-16.13M4.31M16.24M1.45M8.61M4.21M-10.34M9.79M5.1M-6.26M288K4.89M-309K1.82M4.83M3.26M3.39M00000950K-1.05M-2.5M1.19M800K900K100K-2.5M
Free Cash Flow-3.35M17.36M30.8M-6.18M-1.51M3.26M25.29M44.33M-282K-4.15M10.3M18.83M1.1M8.09M4.21M2.77M3.58M5.18M3.1M1.74M-159K-1.63M-1.58M-1.03M-1.51M1.21M906K800K-700K-400K
FCF Margin %-5.41%29.87%24.81%-4.1%-1.17%3.04%24.03%33.15%-0.22%-4.13%12.45%24.89%1.5%16.6%10.61%9.11%17.43%20.28%11.59%10.82%-1.46%-35.71%-42.34%-37.93%-19.47%21.3%15.27%8.89%-12.73%-14.81%
FCF Growth %-119.3%-43.65%598.51%-310.02%-146.2%-87.1%-42.97%15820.92%93.2%-140.26%-45.27%1617.7%-86.45%92.41%51.81%-22.56%-30.97%66.95%77.98%1196.86%90.23%-3.23%-52.51%31.66%-225.25%33.33%13.25%214.29%-75%-200%
FCF per Share-0.592.884.60-0.91-0.220.463.345.79-0.04-0.561.402.570.151.160.600.400.520.760.490.33-0.04-0.39-0.38-0.25-0.340.300.230.20-0.19-0.08
FCF Conversion (FCF/Net Income)0.19x-1.33x-1.21x-0.22x0.10x0.87x2.61x3.12x0.06x-0.21x0.80x1.42x0.11x0.90x0.57x0.57x1.36x1.24x0.58x0.77x0.03x1.24x0.94x0.38x-1.51x2.47x3.07x0.91x-0.83x2.00x
Interest Paid000000000000000000000000000000
Taxes Paid0917K601K02.37M1.28M1.1M3.26M4.58M4.65M4.49M1.28M2.15M635K623K1.15M606K76K000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityNegative
Balance SheetHealthy
Cash FlowBurning
Top Statement Risk

Persistent Operating Margin Deficit

Cash Conversion Quality Remains Challenged

According to recent SEC filings, Silicom's 2025Q4 operating cash flow of -$2.2 million against a net loss of -$2.5 million yields an OCF/NI ratio of 0.85, suggesting that the company is currently unable to generate positive cash flow from its core operations to offset accounting losses.

The proximity of operating cash flow to net income indicates a lack of significant non-cash add-backs that would otherwise mask the underlying cash burn. Investors should monitor whether this conversion ratio improves as the company attempts to scale its newer Edge and 5G product lines.

Negative Free Cash Flow Trajectory

As reported in financial statements, Silicom recorded a negative free cash flow of -$3.3 million in 2025Q4, reflecting an FCF margin of -19.8% that underscores the difficulty of maintaining profitability while funding necessary R&D and capital expenditures in a highly competitive networking hardware market.

The consistent negative trajectory suggests that the company's current business model is not self-sustaining without drawing down its existing cash reserves. This trend warrants further investigation into whether the current level of capital intensity is justified by the long-term potential of its design-win pipeline.

Capital Intensity Amidst Revenue Stagnation

Based on Silicom's reported figures, the company incurred $1.8 million in capital expenditures during 2025Q4, representing a 10.6% CapEx-to-revenue ratio, which appears elevated given the company's inability to generate positive operating cash flow to fund these investments internally.

This level of capital intensity suggests that Silicom is continuing to invest in manufacturing and testing infrastructure despite the current revenue headwinds. Such spending may indicate a commitment to future product cycles, though it places additional pressure on the company's liquidity position.

Capital Preservation Versus Operational Burn

Data from recent quarterly reports indicates that Silicom utilized $1.7 million for share repurchases in 2025Q4, a decision that appears contradictory given the company's ongoing negative operating cash flow and the need to preserve liquidity for its core R&D and operational requirements.

While share repurchases may be intended to signal management confidence, the allocation of cash toward buybacks while the business is burning cash may be viewed as an inefficient use of capital. Investors should monitor whether this deployment strategy shifts toward prioritizing operational stability in future periods.

SILC — Frequently Asked Questions

Quick answers to the most common questions about buying SILC stock.

How much cash does Silicom Ltd. (SILC) generate from operations?

Silicom Ltd. (SILC) generated $-2.2M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Silicom Ltd.'s free cash flow?

Silicom Ltd. (SILC) reported negative free cash flow of $3.3M in 2025, indicating capital requirements exceeded cash from operations.

What is Silicom Ltd.'s capital expenditure (CapEx)?

Silicom Ltd. (SILC) spent $1.8M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Silicom Ltd. distribute cash to shareholders?

In 2025, Silicom Ltd. (SILC) spent $1.7M on share repurchases. This shows the company's commitment to returning capital to its equity investors.