Vicor Statements
VI
Data from Vicor`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
USD - US dollar
Last reporting period:
30 Sep, 2024
Next reporting period:
29 Dec, 2024
Report frequency:
Quarterly
Earnings release date:
22 Oct, 2024
Expected release date:
20 Feb, 2025
Vicor Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
93.166
8.5 %
100
47.422
50.9
45.744
7 %
49.1
16.96
18.2
23.398
25.1
40.358
0.3 %
43.3
5.386
114.2 %
5.8
3.476
3.7
0.237
0.3
9.099
201.2 %
9.8
-2.455
-2.6
11.552
1065.9 %
12.4
0.256
45.174
85.854
2.4 %
100
43.083
50.2
42.771
-5.2 %
49.8
16.939
19.7
23.318
27.2
40.257
-8.6 %
46.9
2.514
131.7 %
2.9
2.603
3
0.204
0.2
3.021
122.6 %
3.5
4.216
4.9
-1.196
91.7 %
-1.4
-0.027
44.855
83.872
-9.5 %
100
38.749
46.2
45.123
-4.7 %
53.8
18.039
21.5
25.999
31
44.038
10.1 %
52.5
1.085
-85.2 %
1.3
2.6
3.1
0.124
0.1
-13.391
-226.4 %
-16
1.071
1.3
-14.473
-267 %
-17.3
-0.325
44.516
92.652
-14.1 %
100
45.308
48.9
47.344
-15.3 %
51.1
17.301
18.7
22.694
24.5
39.995
-0.3 %
43.2
7.349
-53.2 %
7.9
2.941
3.2
0.302
0.3
10.592
-39.8 %
11.4
1.928
2.1
8.668
-47.8 %
9.4
0.193
45.016
107.8
1 %
100
52
48.2
55.9
1.3 %
51.9
17.8
16.5
22.4
20.8
40.1
7.5 %
37.2
15.7
-12.3 %
14.6
1.7
1.6
0.2
0.2
17.6
-10.2 %
16.3
1
0.9
16.6
-2.9 %
15.4
0.37
45.2
106.7
9.1 %
100
51.6
48.4
55.2
18.7 %
51.7
16.9
15.8
20.4
19.1
37.3
3.3 %
35
17.9
72.1 %
16.8
1.5
1.4
0.2
0.2
19.6
58.1 %
18.4
2.5
2.3
17.1
52.7 %
16
0.38
44.9
97.8
-7.3 %
100
51.3
52.5
46.5
-5.3 %
47.5
15.9
16.3
20.2
20.7
36.1
-12 %
36.9
10.4
28.4 %
10.6
1.8
1.8
0.2
0.2
12.4
25.3 %
12.7
1.1
1.1
11.2
38.3 %
11.5
0.25
44.9
105.5
2.3 %
100
56.4
53.5
49.1
4.5 %
46.5
16.1
15.3
24.9
23.6
41
9.3 %
38.9
8.1
-14.7 %
7.7
1.7
1.6
0.1
0.09
9.9
312.5 %
9.4
1.9
1.8
8.1
350 %
7.7
0.18
44.9
103.1
0.9 %
100
56.1
54.4
47
0.4 %
45.6
14.7
14.3
22.7
22
37.5
5.3 %
36.4
9.5
-15.9 %
9.2
-0.8
-0.8
0.2
0.2
2.4
-78.9 %
2.3
0.6
0.6
1.8
-83 %
1.7
0.04
44.9
102.2
15.7 %
100
55.3
54.1
46.8
24.5 %
45.8
15.5
15.2
20
19.6
35.6
8.5 %
34.8
11.3
135.4 %
11.1
-0.1
-0.1
0.2
0.2
11.4
132.7 %
11.2
0.8
0.8
10.6
112 %
10.4
0.24
44.9
88.3
-2.2 %
100
50.7
57.4
37.6
-7.8 %
42.6
14.3
16.2
18.6
21.1
32.8
2.8 %
37.1
4.8
-46.1 %
5.4
-0.2
-0.2
0.3
0.3
4.9
-46.2 %
5.5
—
0
5
-43.8 %
5.7
0.11
45
90.3
6.4 %
100
49.5
54.8
40.8
-4.7 %
45.2
13.3
14.7
18.6
20.6
31.9
3.6 %
35.3
8.9
-25.8 %
9.9
0.2
0.2
—
0
9.1
-26.6 %
10.1
0.2
0.2
8.9
-33.1 %
9.9
0.2
45.1
84.9
-11 %
100
42.1
49.6
42.8
-14.2 %
50.4
13.5
15.9
17.3
20.4
30.8
3 %
36.3
12
-40 %
14.1
0.2
0.2
0.2
0.2
12.4
-39.2 %
14.6
-0.9
-1.06
13.3
-31.4 %
15.7
0.29
45
95.4
7.4 %
100
45.5
47.7
49.9
11.6 %
52.3
13.3
13.9
16.6
17.4
29.9
-0.3 %
31.3
20
36.1 %
21
0.3
0.3
0.2
0.2
20.4
36 %
21.4
1
1
19.4
28.5 %
20.3
0.43
44.8
88.8
5.3 %
100
44.1
49.7
44.7
10.4 %
50.3
13
14.6
17
19.1
30
4.2 %
33.8
14.7
26.7 %
16.6
0.1
0.1
0.2
0.2
15
25 %
16.9
-0.1
-0.1
15.1
34.8 %
17
0.34
44.8
84.3
7.9 %
100
43.9
52.1
40.5
21.6 %
48
12.7
15.1
16.1
19.1
28.8
5.9 %
34.2
11.6
90.2 %
13.8
0.1
0.1
0.3
0.4
12
87.5 %
14.2
0.8
0.9
11.2
93.1 %
13.3
0.25
44.8
78.1
10.3 %
100
44.8
57.4
33.3
9.9 %
42.6
12
15.4
15.2
19.5
27.2
-3.9 %
34.8
6.1
205 %
7.8
0.2
0.3
0.1
0.1
6.4
178.3 %
8.2
0.7
0.9
5.8
114.8 %
7.4
0.13
44.7
70.8
11.7 %
100
40.4
57.1
30.3
11 %
42.8
12.8
18.1
15.5
21.9
28.3
-4.7 %
40
2
183.3 %
2.8
—
0
0.2
0.3
2.3
204.5 %
3.2
-0.4
-0.6
2.7
258.8 %
3.8
0.06
43.4
63.4
0.5 %
100
36.1
56.9
27.3
-8.4 %
43.1
13.3
21
16.4
25.9
29.7
3.1 %
46.8
-2.4
-366.7 %
-3.8
—
0
0.2
0.3
-2.2
-269.2 %
-3.5
-0.5
-0.8
-1.7
-230.8 %
-2.7
-0.04
40.6
63.1
-10.9 %
100
33.4
52.9
29.8
-9.7 %
47.2
12.2
19.3
16.7
26.5
28.8
7.1 %
45.6
0.9
-85.2 %
1.4
0.1
0.2
0.3
0.5
1.3
-79 %
2.1
—
0
1.3
-78 %
2.1
0.03
42.4
70.8
11.7 %
100
37.8
53.4
33
13.4 %
46.6
11.5
16.2
15.4
21.8
26.9
0.4 %
38
6.1
154.2 %
8.6
-0.1
-0.1
0.2
0.3
6.2
129.6 %
8.8
0.3
0.4
5.9
126.9 %
8.3
0.14
42.2
63.4
-3.5 %
100
34.2
53.9
29.1
-6.4 %
45.9
11.7
18.5
15
23.7
26.8
0.8 %
42.3
2.4
-46.7 %
3.8
0.1
0.2
0.2
0.3
2.7
-42.6 %
4.3
0.1
0.2
2.6
-39.5 %
4.1
0.06
41.1
65.7
-10.9 %
100
34.6
52.7
31.1
-8.3 %
47.3
11.2
17
15.4
23.4
26.6
-0.7 %
40.5
4.5
-36.6 %
6.8
—
0
0.2
0.3
4.7
-35.6 %
7.2
0.4
0.6
4.3
-37.7 %
6.5
0.1
41
73.7
-5.5 %
100
39.8
54
33.9
-13.1 %
46
11.1
15.1
15.7
21.3
26.8
3.1 %
36.4
7.1
-45.4 %
9.6
-0.1
-0.1
0.3
0.4
7.3
-45.1 %
9.9
0.4
0.5
6.9
-46.9 %
9.4
0.17
41
78
5.1 %
100
39
50
39
8.6 %
50
10.7
13.7
15.3
19.6
26
-4.4 %
33.3
13
49.4 %
16.7
—
0
0.2
0.3
13.3
60.2 %
17.1
0.2
0.3
13
64.6 %
16.7
0.32
41.1
74.2
13.6 %
100
38.3
51.6
35.9
18.9 %
48.4
11.4
15.4
15.8
21.3
27.2
2.6 %
36.7
8.7
135.1 %
11.7
-0.2
-0.3
0.2
0.3
8.3
102.4 %
11.2
0.4
0.5
7.9
102.6 %
10.6
0.19
40.6
65.3
11.1 %
100
35.1
53.8
30.2
12.3 %
46.2
11.1
17
15.4
23.6
26.5
0 %
40.6
3.7
640 %
5.7
0.2
0.3
0.2
0.3
4.1
485.7 %
6.3
0.1
0.2
3.9
143.7 %
6
0.1
40.2
58.8
3.3 %
31.8
26.9
7.2 %
11.4
15
26.5
5.6 %
0.5
400 %
—
0.2
0.7
75 %
-0.9
1.6
—
0.04
42.2
56.9
-1.4 %
31.7
25.1
-3.1 %
10.5
14.5
25.1
-4.9 %
0.1
120 %
0.1
0.2
0.4
300 %
0.4
—
100 %
—
39.3
57.7
5.9 %
31.8
25.9
9.3 %
11.9
14.5
26.4
5.6 %
-0.5
64.3 %
0.2
0.2
-0.2
81.8 %
0.3
-0.5
50 %
-0.01
39.2
54.5
13.3 %
30.8
23.7
10.2 %
11
14
25
4.2 %
-1.4
46.2 %
0.1
0.2
-1.1
57.7 %
-0.1
-1
63 %
-0.02
39.1
48.1
-9.6 %
26.6
21.5
-17 %
10
14
24
1.3 %
-2.6
-213 %
-0.4
0.3
-2.6
-204 %
0.1
-2.7
-217.4 %
-0.07
38.9
53.2
0.6 %
27.3
25.9
5.7 %
10.3
13.3
23.7
-5.2 %
2.3
483.3 %
—
0.2
2.5
600 %
0.1
2.3
560 %
0.06
39.2
52.9
15 %
28.5
24.5
26.9 %
10.8
14.3
25
0.8 %
-0.6
88.9 %
—
—
-0.5
90.7 %
—
-0.5
90.7 %
-0.01
38.8
46
-10.5 %
26.7
19.3
-15.4 %
10.7
14
24.8
-1.6 %
-5.4
-116 %
0.1
—
-5.4
-125 %
—
-5.4
-200 %
-0.14
38.8
51.4
5.5 %
28.6
22.8
7 %
10.3
15
25.2
7.2 %
-2.5
-13.6 %
-0.1
0.2
-2.4
-9.1 %
-0.8
-1.8
-172 %
-0.05
38.8
48.7
-13.2 %
27.4
21.3
-19.6 %
10.1
13.4
23.5
-8.6 %
-2.2
-375 %
—
—
-2.2
-375 %
0.2
2.5
212.5 %
0.06
39.1
56.1
-12.3 %
29.6
26.5
-8.3 %
10.6
15.1
25.7
1.6 %
0.8
-77.8 %
0.1
—
0.8
-77.8 %
0.1
0.8
-76.5 %
0.02
39.3
64
5.4 %
35.1
28.9
10.7 %
10.4
14.9
25.3
-3.1 %
3.6
—
-0.1
—
3.6
—
0.1
3.4
—
0.09
39.1
60.7
3.9 %
34.6
26.1
2 %
10.2
15.8
26.1
-5.4 %
—
100 %
0.6
-0.4
—
100 %
0.1
—
100 %
—
38.6
58.4
9.4 %
32.9
25.6
12.8 %
10.3
17.4
27.6
-0.4 %
-2.1
58 %
0.1
-0.1
-4.2
14.3 %
-0.5
-3.7
22.9 %
-0.1
38.6
53.4
0.4 %
30.7
22.7
-0.4 %
10.6
17
27.7
-2.1 %
-5
7.4 %
—
—
-4.9
9.3 %
—
-4.8
11.1 %
-0.13
38.5
53.2
-3.8 %
30.4
22.8
-2.6 %
10.3
18
28.3
4.4 %
-5.4
-50 %
—
—
-5.4
-50 %
—
-5.4
58.8 %
-0.14
38.5
55.3
0.4 %
31.8
23.4
1.8 %
10.1
16.9
27.1
11.3 %
-3.6
-164.7 %
-0.2
0.2
-3.6
-176.9 %
9.4
-13.1
-1308.6 %
-0.34
38.5
55.09
17.5 %
32.11
22.98
24.5 %
9.86
14.48
24.34
-4.4 %
-1.36
80.5 %
0.1
-0.05
-1.3
81.5 %
-0.41
-0.93
79.9 %
-0.02
38.54
46.87
11.7 %
28.4
18.46
11.1 %
9.99
15.46
25.45
7.2 %
-6.98
2.2 %
—
-0.06
-7.04
17 %
-2.44
-4.62
7.4 %
-0.12
38.54
41.95
-16.8 %
25.34
16.61
-17.5 %
9.86
13.89
23.74
-2.6 %
-7.14
-68 %
0.05
-0.03
-8.48
-98.6 %
-3.5
-4.99
-3.7 %
-0.12
41.17
50.42
—
30.3
20.13
—
9.94
14.44
24.38
—
-4.25
—
-0.12
0.11
-4.27
—
0.4
-4.81
—
-0.115
41.81