Revenue
$947.65M
Fiscal year ended 2025-12-26Operating income
-$39.27M
Fiscal year ended 2025-12-26Free cash flow
-$6.28M
Fiscal year ended 2025-12-26ICHOR HOLDINGS, LTD. (ICHR) reported revenue of $947.65M and net income of -$52.78M for the fiscal year ended 2025-12-26. This page shows 10 annual periods of income statement, balance sheet and cash flow figures normalized from ICHOR HOLDINGS, LTD.’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Semiconductors & Related Devices.
Income
| Metric | 2025-12-26 | 2024-12-27 | 2023-12-29 | 2022-12-30 | 2021-12-31 | 2020-12-25 | 2019-12-27 | 2018-12-28 | 2017-12-29 | 2016-12-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $947.65M | $849.04M | $811.12M | $1.28B | $1.10B | $914.24M | $620.84M | $823.61M | $655.89M | $405.75M |
| Cost of revenue | $859.88M | $745.71M | $707.72M | $1.07B | $919.44M | $789.34M | $534.47M | $687.47M | $555.13M | $340.35M |
| Gross profit | $87.78M | $103.33M | $103.40M | $211.86M | $177.48M | $124.89M | $86.36M | $136.14M | $100.76M | $65.40M |
| Operating income | -$39.27M | -$7.64M | -$10.90M | $85.82M | $81.01M | $41.55M | $14.98M | $63.96M | $46.18M | $23.87M |
| Net income | -$52.78M | -$20.82M | -$42.98M | $72.80M | $70.90M | $33.28M | $10.73M | $57.88M | $56.45M | $16.66M |
| Research & development | $23.09M | $23.02M | $20.22M | $19.56M | $15.69M | $13.36M | $11.10M | $9.36M | $7.90M | $6.38M |
| Weighted-average diluted shares | shares 34.23M | shares 32.76M | shares 29.20M | shares 28.96M | shares 28.98M | shares 23.46M | shares 22.77M | shares 25.13M | shares 26.22M | shares 1.97M |
| Pretax income | -$47.57M | -$18.05M | -$31.08M | $75.33M | $73.76M | $32.29M | $4.28M | $54.22M | $43.03M | $20.13M |
| Income tax expense | $5.22M | $2.77M | $11.91M | $2.53M | $2.86M | -$988.00K | -$6.45M | -$3.66M | -$13.89M | -$649.00K |
| Diluted EPS | $-1.54 | $-0.64 | $-1.47 | $2.51 | $2.45 | $1.42 | $0.47 | $2.30 | $2.15 | $0.70 |
| Selling, general & administrative | $95.65M | $79.38M | $79.33M | $88.57M | $65.86M | $56.61M | $47.27M | $47.45M | $37.80M | $28.13M |
| General & administrative | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Selling & marketing | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Balance
| Metric | 2025-12-26 | 2024-12-27 | 2023-12-29 | 2022-12-30 | 2021-12-31 | 2020-12-25 | 2019-12-27 | 2018-12-28 | 2017-12-29 | 2016-12-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $98.29M | $108.67M | $79.96M | $86.47M | $75.50M | $252.90M | Unavailable | Unavailable | $69.30M | $52.65M |
| Total assets | $942.88M | $995.56M | $938.48M | $1.08B | $1.02B | $774.17M | $566.56M | $485.49M | $557.68M | $282.49M |
| Current assets | $410.13M | $452.62M | $401.36M | $513.46M | $462.77M | $495.71M | $276.95M | $211.58M | $278.45M | $157.09M |
| Total liabilities | $278.99M | $297.23M | $373.80M | $496.25M | $520.16M | $362.48M | $345.14M | $287.16M | $340.92M | $140.83M |
| Current liabilities | $129.59M | $135.67M | $98.96M | $166.29M | $208.30M | $162.03M | $163.87M | $87.75M | $147.22M | $101.07M |
| Total equity incl. NCI | $663.89M | $698.34M | $564.68M | $587.50M | $500.72M | $411.69M | $221.42M | $198.33M | $216.76M | $141.66M |
| Temporary (mezzanine) equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Inventory | $231.79M | $250.10M | $245.88M | $283.66M | $236.13M | $134.76M | $127.04M | $121.11M | $154.54M | $70.88M |
| Accounts receivable | $70.51M | $86.62M | $66.72M | $136.32M | $142.99M | $100.98M | $84.85M | $40.29M | $49.25M | $26.40M |
| Goodwill | $335.40M | $335.40M | $335.40M | $335.40M | $335.90M | $174.89M | $173.01M | $173.01M | $169.40M | $77.09M |
| Long-term debt | $117.28M | $121.02M | $241.18M | $293.22M | $285.25M | $191.52M | $169.30M | $192.12M | $180.25M | $37.94M |
| Accounts payable | $84.01M | $91.72M | $60.49M | $110.16M | $159.73M | $116.66M | $131.58M | $64.30M | $121.40M | $88.53M |
Cash flow
| Metric | 2025-12-26 | 2024-12-27 | 2023-12-29 | 2022-12-30 | 2021-12-31 | 2020-12-25 | 2019-12-27 | 2018-12-28 | 2017-12-29 | 2016-12-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $29.89M | $27.88M | $57.63M | $31.45M | $15.27M | $38.26M | $57.15M | $60.48M | $38.80M | $27.73M |
| Capital expenditures | $36.17M | $17.64M | $15.50M | $29.43M | $20.84M | $10.30M | $12.34M | $13.92M | $8.23M | $4.27M |
| Investing cash flow | -$36.17M | -$17.64M | -$15.50M | -$28.93M | -$289.58M | -$14.60M | -$20.49M | -$15.36M | -$186.75M | -$21.20M |
| Financing cash flow | -$4.10M | $18.47M | -$48.65M | $8.46M | $96.91M | $168.62M | -$19.88M | -$70.58M | $164.60M | $21.93M |
| Net change in cash | -$10.38M | $28.71M | -$6.52M | $10.98M | -$177.40M | $192.29M | $16.78M | -$25.47M | $16.66M | $28.46M |
| Stock-based compensation | $16.73M | $15.58M | $17.34M | $13.92M | $11.47M | $9.88M | $8.54M | $7.58M | $2.23M | $3.22M |
| Common dividends paid | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Common share repurchases | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | $1.60M | $89.98M | Unavailable | Unavailable |
| Depreciation & amortization | $33.50M | $30.74M | $34.58M | $35.10M | $25.99M | $24.25M | $21.87M | $23.06M | $12.51M | $9.50M |
Derived
| Metric | 2025-12-26 | 2024-12-27 | 2023-12-29 | 2022-12-30 | 2021-12-31 | 2020-12-25 | 2019-12-27 | 2018-12-28 | 2017-12-29 | 2016-12-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | -$6.28M | $10.24M | $42.14M | $2.02M | -$5.57M | $27.96M | $44.81M | $46.56M | $30.58M | $23.46M |
| Gross margin | 9.3% | 12.2% | 12.7% | 16.6% | 16.2% | 13.7% | 13.9% | 16.5% | 15.4% | 16.1% |
| Operating margin | -4.1% | -0.9% | -1.3% | 6.7% | 7.4% | 4.5% | 2.4% | 7.8% | 7.0% | 5.9% |
| FCF margin | -0.7% | 1.2% | 5.2% | 0.2% | -0.5% | 3.1% | 7.2% | 5.7% | 4.7% | 5.8% |
| SBC / revenue | 1.8% | 1.8% | 2.1% | 1.1% | 1.0% | 1.1% | 1.4% | 0.9% | 0.3% | 0.8% |
| Current ratio | 3.16x | 3.34x | 4.06x | 3.09x | 2.22x | 3.06x | 1.69x | 2.41x | 1.89x | 1.55x |
| Revenue YoY growth | 11.6% | 4.7% | -36.6% | 16.7% | 20.0% | 47.3% | -24.6% | 25.6% | 61.7% | Unavailable |
| Net margin | -5.6% | -2.5% | -5.3% | 5.7% | 6.5% | 3.6% | 1.7% | 7.0% | 8.6% | 4.1% |
| R&D / revenue | 2.4% | 2.7% | 2.5% | 1.5% | 1.4% | 1.5% | 1.8% | 1.1% | 1.2% | 1.6% |
| CapEx / revenue | 3.8% | 2.1% | 1.9% | 2.3% | 1.9% | 1.1% | 2.0% | 1.7% | 1.3% | 1.1% |
| Long-term debt / equity | 0.18x | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | Unavailable | Unavailable | Unavailable | 3.4% | 3.9% | -3.1% | -151.0% | -6.8% | -32.3% | -3.2% |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open ICHR in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2026-08-04View SEC filing
10-Q · Filed 2026-05-05View SEC filing
10-K · Filed 2026-02-20View SEC filing
10-Q · Filed 2025-11-03View SEC filing
10-Q · Filed 2025-08-05View SEC filing
10-Q · Filed 2025-05-06View SEC filing
Every accounting identity this site checks — the balance sheet, the gross profit bridge and the cash flow statement — reconciles in every period shown.