Revenue growth accelerated to 58.5% year-over-year in 2026Q2 at $23.8M with operating losses narrowing to -8.4% of revenue, yet gross margin slipped to 30.1% from 31.4% mid-2025 while R&D of $5.7M continues to outpace gross profit recovery.
Silicom Ltd. (SILC) annual income statement — 30-year revenue, gross profit & net income 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 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 | Dec'95 |
|---|
| Sales/Revenue | 86.53M | 61.93M | 58.11M | 124.13M | 150.58M | 128.46M | 107.4M | 105.24M | 133.75M | 125.69M | 100.35M | 82.74M | 75.62M | 73.3M | 48.73M | 39.63M | 30.4M | 20.53M | 25.55M | 26.78M | 16.12M | 10.88M | 4.56M | 3.73M | 2.73M | 7.77M | 5.67M | 5.93M | 9M | 5.5M | 2.7M |
| Revenue Growth % | 45.41% | 6.56% | -53.18% | -17.57% | 17.22% | 19.61% | 2.05% | -21.32% | 6.42% | 25.26% | 21.28% | 9.41% | 3.17% | 50.42% | 22.95% | 30.38% | 48.1% | -19.68% | -4.59% | 66.17% | 48.2% | 138.56% | 22.39% | 36.65% | -64.91% | 36.97% | -4.4% | -34.08% | 63.64% | 103.7% | -10% |
| Cost of Goods Sold | 60.66M | 43M | 41.52M | 95.44M | 98.63M | 84.07M | 73.63M | 69.15M | 91.7M | 79.76M | 61.8M | 48.66M | 44.84M | 43.87M | 28.85M | 22.43M | 17.49M | 12.46M | 15.4M | 16.09M | 9.83M | 6.51M | 3M | 2.16M | 2.09M | 4.6M | 3.01M | 3.2M | 5.2M | 2.6M | 1.1M |
| COGS % of Revenue | - | 69.44% | 71.44% | 76.89% | 65.5% | 65.45% | 68.56% | 65.7% | 68.56% | 63.46% | 61.58% | 58.81% | 59.29% | 59.84% | 59.2% | 56.59% | 57.53% | 60.71% | 60.28% | 60.09% | 60.97% | 59.83% | 65.78% | 57.99% | 76.71% | 59.24% | 53.14% | 53.92% | 57.78% | 47.27% | 40.74% |
| Gross Profit | 25.87M | 18.93M | 16.6M | 28.69M | 51.96M | 44.39M | 33.77M | 36.09M | 42.06M | 45.93M | 38.55M | 34.08M | 30.79M | 29.43M | 19.88M | 17.2M | 12.91M | 8.06M | 10.15M | 10.69M | 6.29M | 4.37M | 1.56M | 1.56M | 635K | 3.17M | 2.66M | 2.73M | 3.8M | 2.9M | 1.6M |
| Gross Margin % | 29.9% | 30.56% | 28.56% | 23.11% | 34.5% | 34.55% | 31.44% | 34.3% | 31.44% | 36.54% | 38.42% | 41.19% | 40.71% | 40.16% | 40.8% | 43.41% | 42.47% | 39.29% | 39.72% | 39.91% | 39.03% | 40.17% | 34.22% | 42.01% | 23.29% | 40.76% | 46.86% | 46.08% | 42.22% | 52.73% | 59.26% |
| Gross Profit Growth % | - | 14.03% | -42.15% | -44.78% | 17.05% | 31.46% | -6.45% | -14.18% | -8.43% | 19.14% | 13.12% | 10.69% | 4.6% | 48.05% | 15.56% | 33.26% | 60.06% | -20.53% | -5.06% | 69.93% | 43.99% | 180.06% | -0.32% | 146.46% | -79.95% | 19.15% | -2.78% | -28.05% | 31.03% | 81.25% | -15.79% |
| Operating Expenses | 34.33M | 31.19M | 29.88M | 57.36M | 32.03M | 31.33M | 27.52M | 25.88M | 25.41M | 25.14M | 23.05M | 18.96M | 13.74M | 11.86M | 9.85M | 8.73M | 7.01M | 5.85M | 6.57M | 4.93M | 3.9M | 3.06M | 2.78M | 3.1M | 3.27M | 2.63M | 2.36M | 2.54M | 2.8M | 2.5M | 2.4M |
| OpEx % of Revenue | - | 50.36% | 51.41% | 46.21% | 21.27% | 24.39% | 25.62% | 24.59% | 18.99% | 20% | 22.98% | 22.92% | 18.17% | 16.17% | 20.22% | 22.03% | 23.06% | 28.5% | 25.7% | 18.42% | 24.23% | 28.14% | 61.04% | 83.25% | 120.03% | 33.9% | 41.61% | 42.73% | 31.11% | 45.45% | 88.89% |
| Selling, General & Admin | 12.75M | 11.13M | 10.37M | 11.16M | 11.47M | 11.24M | 10.27M | 10.81M | 10.59M | 11.23M | 10.39M | 9.26M | 7.26M | 6.39M | 5.45M | 4.57M | 3.73M | 3.13M | 3.52M | 2.73M | 2.08M | 1.6M | 1.33M | 1.6M | 1.73M | 1.65M | 1.53M | 1.59M | 1.9M | 2.3M | 2.2M |
| SG&A % of Revenue | - | 17.98% | 17.84% | 8.99% | 7.62% | 8.75% | 9.57% | 10.27% | 7.91% | 8.93% | 10.36% | 11.19% | 9.6% | 8.72% | 11.18% | 11.52% | 12.27% | 15.27% | 13.77% | 10.18% | 12.94% | 14.69% | 29.22% | 43.06% | 63.61% | 21.19% | 26.94% | 26.88% | 21.11% | 41.82% | 81.48% |
| Research & Development | 21.58M | 20.05M | 19.51M | 20.64M | 20.56M | 20.09M | 17.24M | 15.07M | 14.82M | 13.91M | 12.66M | 9.7M | 6.48M | 5.46M | 4.4M | 4.17M | 3.28M | 2.72M | 3.05M | 2.21M | 1.82M | 1.46M | 1.45M | 1.5M | 1.54M | 1.01M | 661K | 787K | 800K | 0 | 0 |
| R&D % of Revenue | - | 32.38% | 33.57% | 16.63% | 13.66% | 15.64% | 16.06% | 14.32% | 11.08% | 11.07% | 12.62% | 11.73% | 8.57% | 7.46% | 9.03% | 10.51% | 10.79% | 13.23% | 11.93% | 8.24% | 11.29% | 13.45% | 31.83% | 40.19% | 56.42% | 12.97% | 11.65% | 13.26% | 8.89% | - | - |
| Other Operating Expenses | 0 | 0 | 0 | 25.56M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20K | 171K | 153K | 100K | 200K | 200K |
| Operating Income | -8.46M | -12.26M | -13.28M | -28.67M | 19.93M | 13.06M | 6.25M | 10.21M | 16.65M | 25.43M | 15.83M | 18.2M | 17.05M | 17.58M | 10.03M | 8.47M | 5.9M | 2.21M | 3.58M | 5.76M | 2.39M | 1.31M | -1.22M | -1.54M | -2.64M | 533K | 298K | 199K | 1M | 400K | -800K |
| Operating Margin % | -9.78% | -19.8% | -22.85% | -23.1% | 13.23% | 10.16% | 5.82% | 9.7% | 12.45% | 20.23% | 15.78% | 22% | 22.54% | 23.98% | 20.58% | 21.37% | 19.41% | 10.79% | 14.01% | 21.49% | 14.8% | 12.03% | -26.83% | -41.23% | -96.74% | 6.86% | 5.25% | 3.35% | 11.11% | 7.27% | -29.63% |
| Operating Income Growth % | - | 7.66% | 53.69% | -243.9% | 52.61% | 108.98% | -38.82% | -38.66% | -34.51% | 60.62% | -13.05% | 6.8% | -3.03% | 75.27% | 18.39% | 43.6% | 166.32% | -38.15% | -37.79% | 141.24% | 82.42% | 206.95% | 20.38% | 41.75% | -594.75% | 78.86% | 49.75% | -80.1% | 150% | 150% | -60% |
| EBITDA | -6.04M | -10.67M | -11.07M | -26.18M | 22.34M | 15.49M | 8.63M | 12.21M | 19.94M | 29.23M | 19.69M | 20.97M | 18.04M | 18.24M | 10.48M | 8.85M | 6.32M | 2.65M | 4.03M | 6.03M | 2.56M | 1.44M | -1.08M | -1.43M | -2.6M | 695K | 469K | 352K | 1.1M | 600K | -600K |
| EBITDA Margin % | -6.99% | -17.24% | -19.05% | -21.09% | 14.84% | 12.06% | 8.04% | 11.6% | 14.91% | 23.25% | 19.62% | 25.35% | 23.86% | 24.88% | 21.51% | 22.33% | 20.77% | 12.92% | 15.77% | 22.52% | 15.91% | 13.23% | -23.71% | -38.28% | -95.45% | 8.95% | 8.27% | 5.93% | 12.22% | 10.91% | -22.22% |
| EBITDA Growth % | 45.72% | 3.57% | 57.71% | -217.17% | 44.19% | 79.49% | -29.3% | -38.78% | -31.76% | 48.46% | -6.13% | 16.24% | -1.07% | 73.97% | 18.45% | 40.14% | 138.12% | -34.21% | -33.18% | 135.2% | 78.25% | 233.12% | 24.19% | 45.2% | -474.39% | 48.19% | 33.24% | -68% | 83.33% | 200% | -50% |
| D&A (Non-Cash Add-back) | 1.96M | 1.59M | 2.21M | 2.5M | 2.42M | 2.44M | 2.38M | 2M | 3.29M | 3.8M | 3.86M | 2.77M | 996K | 659K | 454K | 379K | 416K | 437K | 450K | 277K | 179K | 131K | 142K | 110K | 35K | 162K | 171K | 153K | 100K | 200K | 200K |
| EBIT | -7.69M | -10.61M | -11.31M | -3.11M | 22.46M | 12.95M | 6.25M | 10.21M | 16.65M | 20.78M | 15.5M | 15.12M | 17.09M | 17.58M | 10.92M | 9.41M | 6.93M | 2.21M | 4.87M | 5.76M | 2.39M | 1.31M | -1.22M | -1.54M | -2.64M | 533K | 298K | 199K | 1M | 408K | -800K |
| Net Interest Income | 1.51M | 1.65M | 2.59M | 1.21M | 1.07M | 879K | 1.78M | 2M | 715K | 201K | 271K | 368K | 1.27M | 493K | 656K | 670K | 747K | 909K | 1.26M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 1.51M | 1.65M | 2.6M | 1.25M | 1.14M | 927K | 1.95M | 2.15M | 808K | 310K | 393K | 465K | 1.27M | 404K | 752K | 1.29M | 861K | 1M | 1.36M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 0 | 0 | 11K | 45K | 74K | 48K | 171K | 148K | 93K | 109K | 122K | 97K | 0 | 643K | 561K | 622K | 114K | 164K | 98K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Income/Expense | 1.51M | 1.65M | 1.96M | 1.37M | 2.46M | -152K | 1.03M | 1.65M | 923K | 156K | 35K | 220K | 263K | 404K | 752K | 439K | 617K | 909K | 1.19M | 956K | 167K | 8K | -17K | 27K | 0 | 378K | 264K | 189K | 100K | 200K | 700K |
| Pretax Income | -6.95M | -10.61M | -11.32M | -27.3M | 22.39M | 12.9M | 7.28M | 11.86M | 17.57M | 25.58M | 15.87M | 18.43M | 17.31M | 17.98M | 10.78M | 8.91M | 6.52M | 3.12M | 4.77M | 6.71M | 2.55M | 1.32M | -1.24M | -1.51M | 0 | 911K | 562K | 388K | 1.1M | 600K | -100K |
| Pretax Margin % | -8.03% | -17.13% | -19.47% | -21.99% | 14.87% | 10.05% | 6.78% | 11.27% | 13.14% | 20.35% | 15.81% | 22.27% | 22.89% | 24.53% | 22.12% | 22.48% | 21.43% | 15.22% | 18.66% | 25.06% | 15.84% | 12.1% | -27.29% | -40.51% | - | 11.73% | 9.91% | 6.54% | 12.22% | 10.91% | -3.7% |
| Income Tax | 384K | 871K | 2.39M | -889K | 4.08M | 2.36M | 1.56M | 1.62M | 2.94M | 3.87M | 2.73M | 1.91M | 2.7M | 905K | 910K | 667K | 801K | 305K | 124K | 432K | -46K | -14K | 17K | 0 | -152K | 24K | 42K | 42K | 0 | 0 | 0 |
| Effective Tax Rate % | -5.53% | -8.21% | -21.13% | 3.26% | 18.24% | 18.32% | 21.38% | 13.69% | 16.71% | 15.12% | 17.2% | 10.34% | 15.62% | 5.03% | 8.44% | 7.49% | 12.29% | 9.76% | 2.6% | 6.44% | -1.8% | -1.06% | -1.37% | 0% | - | 2.63% | 7.47% | 10.82% | 0% | 0% | 0% |
| Net Income | -7.33M | -11.48M | -13.71M | -26.41M | 18.31M | 10.54M | 5.72M | 10.24M | 14.64M | 21.71M | 13.14M | 16.52M | 14.61M | 17.08M | 9.87M | 8.24M | 5.71M | 2.82M | 4.64M | 6.28M | 2.6M | 1.32M | -1.24M | -1.51M | -2.48M | 887K | 520K | 346K | 1.1M | 600K | -100K |
| Net Margin % | -8.47% | -18.54% | -23.59% | -21.28% | 12.16% | 8.21% | 5.33% | 9.73% | 10.94% | 17.28% | 13.09% | 19.97% | 19.31% | 23.3% | 20.26% | 20.8% | 18.8% | 13.73% | 18.18% | 23.45% | 16.12% | 12.16% | -27.2% | -40.51% | -91.16% | 11.42% | 9.17% | 5.83% | 12.22% | 10.91% | -3.7% |
| Net Income Growth % | 51.38% | 16.26% | 48.1% | -244.29% | 73.66% | 84.12% | -44.07% | -30.07% | -32.59% | 65.29% | -20.48% | 13.11% | -14.48% | 73% | 19.75% | 44.23% | 102.73% | -39.31% | -26.04% | 141.63% | 96.6% | 206.61% | 17.83% | 39.28% | -380.16% | 70.58% | 50.29% | -68.55% | 83.33% | 700% | -120% |
| Net Income (Continuing) | -7.33M | -11.48M | -13.71M | -26.41M | 18.31M | 10.54M | 5.72M | 10.24M | 14.64M | 21.71M | 13.14M | 16.52M | 14.61M | 17.08M | 9.87M | 8.24M | 5.71M | 2.82M | 4.64M | 6.28M | 2.6M | 1.32M | -1.24M | -1.51M | -2.48M | 887K | 520K | 346K | 1.1M | 600K | -100K |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -1.27 | -2.01 | -2.28 | -3.94 | 2.69 | 1.51 | 0.80 | 1.35 | 1.91 | 2.86 | 1.77 | 2.24 | 2.00 | 2.36 | 1.42 | 1.18 | 0.82 | 0.41 | 0.69 | 1.00 | 0.49 | 0.30 | -0.30 | -0.37 | -0.60 | 0.20 | 0.13 | 0.09 | 0.28 | 0.16 | -0.02 |
| EPS Growth % | 51.18% | 11.84% | 42.13% | -246.47% | 78.15% | 88.75% | -40.74% | -29.32% | -33.22% | 61.58% | -20.98% | 12% | -15.25% | 66.2% | 20.34% | 43.9% | 100% | -40.58% | -31% | 104.08% | 63.33% | 200% | 18.92% | 38.33% | -400% | 53.85% | 44.44% | -67.86% | 75% | 900% | -116.67% |
| EPS (Basic) | - | -2.01 | -2.28 | -3.94 | 2.73 | 1.54 | 0.80 | 1.36 | 1.94 | 2.91 | 1.79 | 2.27 | 2.03 | 2.40 | 1.42 | 1.20 | 0.84 | 0.42 | 0.69 | 1.03 | 0.51 | 0.31 | -0.30 | -0.37 | -0.60 | 0.22 | 0.13 | 0.09 | 0.28 | 0.16 | -0.02 |
| Diluted Shares Outstanding | 5.78M | 5.71M | 6.02M | 6.7M | 6.8M | 6.97M | 7.16M | 7.57M | 7.66M | 7.6M | 7.43M | 7.37M | 7.32M | 7.25M | 6.97M | 7M | 6.94M | 6.84M | 6.78M | 6.31M | 5.34M | 4.36M | 4.2M | 4.11M | 4.11M | 4.39M | 4.01M | 3.99M | 3.93M | 3.75M | 5M |
| Basic Shares Outstanding | 5.78M | 5.71M | 6.02M | 6.7M | 6.7M | 6.83M | 7.12M | 7.52M | 7.55M | 7.46M | 7.34M | 7.27M | 7.18M | 7.1M | 6.93M | 6.9M | 6.82M | 6.72M | 6.68M | 6.12M | 5.14M | 4.26M | 4.19M | 4.11M | 4.11M | 4.1M | 3.99M | 3.98M | 3.93M | 3.75M | 5M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | 50.43% | 34% | 55.66% | 44.03% | 49.18% | 22.91% | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Quick answers to the most common questions about buying SILC stock.
For fiscal year 2025, Silicom Ltd. (SILC) reported total revenue of $61.9M. This represents a 2193.6% increase compared to $2.7M in 1995.
Silicom Ltd. (SILC) reported a net loss of $11.5M for the fiscal year ending 2025.
Silicom Ltd. (SILC) reported an operating income of $-12.3M, resulting in an operating profit margin of -19.8%. This margin reflects the operational efficiency of the business before interest and taxes.
Silicom Ltd. (SILC) generated $18.9M in gross profit for the year, representing a gross profit margin of 30.6%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
R&D burden outpacing gross profit recovery
Revenue Recovery Gains Momentum
Silicom's quarterly revenue has inflected sharply from a $14.4M trough in 2024Q1 to $23.8M in 2026Q2, a 58.5% year-over-year acceleration, per recent quarterly financials, suggesting the multi-year demand contraction in its networking adapter business has likely reversed.
The revenue trajectory shows a classic cyclical trough pattern: five consecutive quarters of negative year-over-year growth through 2025Q1, followed by a sustained re-acceleration reaching 32.8% in 2026Q1 and 58.5% in 2026Q2. Sequentially, revenue grew 30.5% from 2025Q4 to 2026Q2, implying the recovery is broadening rather than a one-quarter anomaly. However, investors should note that the growth is being measured against a depressed base period (2024-2025 revenue averaged roughly $15M per quarter), and the durability of this recovery beyond one or two inventory restocking cycles warrants close monitoring of whether new platform wins at hyperscale or enterprise customers can sustain the trajectory.
2025Q2 Marks Operational Turning Point
The 2025Q2 quarter appears to be the critical inflection point, when revenue growth turned positive at 3.6% after six quarters of contraction, and losses began a sustained narrowing trend from a $3.6M operating deficit in 2024Q4 to $2.0M in 2026Q2, as reflected in reported figures.
The magnitude of the swing is notable: operating losses have improved by approximately 44% from their 2024Q4 peak, driven almost entirely by revenue scale rather than cost reduction, since R&D and SG&A have actually increased modestly in absolute terms. This pattern suggests the company's fixed-cost infrastructure was right-sized during the downturn and is now being leveraged against recovering volumes. The lasting impact of this inflection is that gross profit grew from $4.1M in 2024Q4 to $7.2M in 2026Q2 (a 76% increase), meaning the company is structurally closer to breakeven than headline losses suggest, though it still requires meaningful further revenue scaling to reach sustained profitability.
Operating Leverage Emerges but Incomplete
Operating losses narrowed from 24.7% of revenue in 2024Q4 to 8.4% in 2026Q2 as reported in Silicom's quarterly statements, demonstrating emerging operating leverage, yet the company's R&D expense of $5.7M still consumes over 24% of current revenue, keeping breakeven out of reach.
The operating leverage picture is genuinely improving: gross profit has grown 76% over the period while combined opex (R&D plus SG&A) has risen only about 14%, meaning incremental revenue is flowing through to narrow losses efficiently at the margin level. However, R&D intensity remains extraordinarily high for a hardware manufacturer at 23.9% of revenue in 2026Q2 versus a more typical 8-12% for scaled networking equipment peers, suggesting either a deliberate investment posture or a product development cycle that has yet to reach commercial maturity. If R&D can be held near current levels as revenue continues scaling toward $30M+ quarterly, operating leverage would likely accelerate meaningfully; conversely, any further R&D expansion without commensurate revenue would undermine the improvement thesis.
Gross Margin Compression Amid Growth
Despite substantial revenue recovery, gross margins have drifted from 31.4% in mid-2025 to 30.1% in 2026Q2, suggesting the revenue mix or pricing environment may be shifting unfavorably, a concerning divergence given that scale typically supports margin expansion in hardware businesses.
This margin compression is analytically important because it implies the growth is not being driven by premium or high-margin product mix, but potentially by lower-margin volume or pricing concessions to win back accounts during the recovery. For context, Silicom's ~30% gross margin sits well below LANTH's 61% but is in line with AAOI's 30%, positioning Silicom as a mid-tier margin hardware vendor without obvious pricing differentiation. At the current revenue trajectory, every 100 basis points of gross margin is worth roughly $0.9M in annual gross profit based on run-rate revenue, so the compression from 31.4% to 30.1% is meaningful — approximately $1.2M annually — and partially offsets the operating leverage narrative.
SBC Onset and Non-Operating Risks
The sudden recognition of $903K in stock-based compensation in 2026Q2 — after nine consecutive quarters of zero SBC — alongside an unexplained $2.5M gap between operating and net losses in 2024Q4, may indicate emerging or unquantified items that deserve scrutiny in the loss-recovery narrative.
The absence of SBC for nine quarters is unusual for a publicly traded technology manufacturer, and its reappearance at roughly 3.8% of quarterly revenue could reflect a new equity grant program or a change in reporting that investors should verify, since it effectively represents a 3.8% dilutive drag on the improving loss trajectory. Additionally, the 2024Q4 net loss of $6.1M against an operating loss of only $3.6M implies roughly $2.5M in non-operating charges, potentially related to inventory write-downs, impairments, or foreign exchange, which is difficult to assess without further disclosure. Finally, even at the current 58.5% growth rate, annualized revenue of roughly $95M still leaves the company generating approximately $8M in annual operating losses at current cost levels, meaning profitability is not imminent without either sustained acceleration or meaningful cost restructuring.