Saturday 17 October 2026 Export VICR’s income statement to Excel — free account

Vicor Corporation

Vicor Corporation’s revenue for fiscal 2025 (year ended December 2025) was $452.7 million, up 26.1% from fiscal 2024. In the quarter to June 2026, revenue grew 1.63%, EPS grew 17.4% and free cash flow fell 61.1%, each against the same quarter a year earlier.

191.50 28.42 −12.92%

Follow VICR

Alert me

Market cap: $10.1B
P/E: 60.0×
Fwd P/E: 96.1×
Dividend yield: —
F-score: 8/9
Altman Z: 42.48
Beneish M: −2.19
Dividend safety: n/a

Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

Total sells 412.45

Totals in millions of $.

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	6	12	3	11	24	10	22	33	5	3	1	3

Insider Ownership 43.94%

Capital & Financial Ratios $m

Market Cap 10,140.00

Revenue 474.01

Net Income 145.30

Free Cash Flow 51.27

Net Debt (453.58)

Current Ratio 13.25

Debt/Equity 0.00

P/E ratio 60.03

Fwd P/E 96.10

P/S ratio 18.56

P/B ratio 10.54

Past 5Y EPS Growth 44.80%

This Y EPS Growth 50.80%

Next Y EPS Growth 61.41%

Next Y revenue growth 42.08%

Next 5Y EPS Growth 47.39%

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

P/E against its own 10 years 29.16%

10-year low 10-year high

P/S against its own 10 years 94.66%

10-year low 10-year high

P/B against its own 10 years 79.32%

10-year low 10-year high

EV/Sales against its own 10 years 94.32%

10-year low 10-year high

EV/FCF against its own 10 years 62.52%

10-year low 10-year high

Dividends

Payout Ratio —

Annual Dividend Rate —

Annual Dividend Yield —

	total	individual payouts
2023	Powerpack
2022	Powerpack
2021	Powerpack
2020	Powerpack
2019	Powerpack
2018	Powerpack

special payouts not included in total or ratios

Assets vs Liabilities $m

	2023	2024	2025	Q'26
Cash	242	277	403	454
Receivables	53	53	61	79
Inventory	107	106	91	104
Other	19	27	33	33
	420	463	587	670

	2023	2024	2025	Q'26
Payables	12	9	12	20
ST’ Debt	—	—	—	—
Other	3	2	3	4
	44	62	65	51

Compound Annual Growth %

	10y	5y	3y
Sales	7.47%	8.83%	4.29%
Cash Flow	28.39%	32.06%	82.55%
Earnings	37.45%	45.94%	67.02%
Book Value	17.99%	15.18%	15.30%

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	113	143	—	—	—
’25	94	141	110	107	453
’24	84	86	93	96	359
’23	98	107	108	93	405
’22	88	102	103	105	399
’21	89	95	85	90	359
’20	63	71	78	84	297

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(4)	34	—	—	—
’25	20	65	38	16	140
’24	3	16	23	10	51
’23	10	19	24	22	75
’22	5	11	7	1	23
’21	18	12	10	14	54
’20	(1)	5	12	19	35

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(16)	23	—	—	—
’25	16	59	34	10	119
’24	(5)	9	14	8	27
’23	0	11	16	14	41
’22	(18)	(3)	(8)	(12)	(41)
’21	9	6	(5)	(3)	7
’20	(4)	(1)	4	8	6

Fiscal quarters ending in the months shown.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	0.44	1.04	—	—	—
’25	0.06	0.91	0.63	1.01	2.61
’24	(0.32)	(0.03)	0.26	0.23	0.14
’23	0.25	0.38	0.37	0.19	1.19
’22	0.11	0.24	0.04	0.18	0.57
’21	0.34	0.43	0.29	0.20	1.26
’20	(0.04)	0.06	0.13	0.25	0.41

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	7.00	13.90	16.30	26.50	30.42	74.08	42.90	35.48	30.90	38.92	Analyst estimates 2026–2028 Powerpack
	High	16.15	25.65	64.50	49.27	96.64	164.76	128.96	98.38	61.05	116.33
People
People	Employees	971	970	1,007	1,014	1,049	1,027	1,088	1,063	1,100	1,115
	Revenue/emp, $m	0.21	0.23	0.29	0.26	0.28	0.35	0.37	0.38	0.33	0.41
Income, $m
Income, $m	Revenue	200	228	291	263	297	359	399	405	359	453
	Gross margin, %	45.54	44.62	47.72	46.76	44.32	49.59	45.24	50.59	51.24	57.31
	EBT	(6)	0	33	15	18	57	29	60	10	95
	EBT margin, %	(3.01)	(0.04)	11.31	5.66	6.22	15.81	7.19	14.87	2.92	20.89
	Net income	(6)	0	32	14	18	57	25	54	6	119
	Depreciation	8	9	9	10	11	12	15	17	19	21
Per share, $
Per share, $	Revenue	5.16	5.81	7.30	6.52	7.03	8.23	9.07	9.14	7.99	10.05
	Earnings	(0.16)	0.00	0.80	0.35	0.42	1.30	0.58	1.21	0.14	2.63
	Cash flow	0.01	(0.06)	0.91	0.55	0.82	1.25	0.52	1.68	1.13	3.10
	Capex	(0.22)	(0.32)	(0.46)	(0.31)	(0.68)	(1.09)	(1.45)	(0.75)	(0.53)	(0.45)
	Free cash flow	(0.20)	(0.38)	0.45	0.24	0.14	0.15	(0.93)	0.93	0.61	2.65
	Book value	3.37	3.48	4.62	5.10	8.32	9.71	10.55	12.21	12.70	15.80
	Shares, m	39	39	40	40	42	44	44	44	45	45
Valuation, ×
Valuation, ×	P/E	0.00	2,115.00	47.84	133.49	224.93	97.68	95.02	34.98	357.66	41.52
	P/S	2.99	3.64	5.17	7.17	13.12	15.42	5.98	4.59	6.04	10.90
	P/B	4.57	6.08	8.18	9.15	11.08	13.08	5.14	3.44	3.81	6.93
	EV/Sales	2.71	3.45	4.93	6.84	12.40	14.79	5.50	4.00	5.27	10.01
	EV/FCF	(68.76)	(52.38)	79.71	185.02	604.12	795.33	(53.53)	39.40	69.49	38.02
Cash, $m
Cash, $m	Operating cash flow	1	(2)	36	22	35	54	23	75	51	140
	Capex	(8)	(13)	(18)	(12)	(29)	(48)	(64)	(33)	(24)	(20)
	Free cash flow	(8)	(15)	18	10	6	7	(41)	41	27	119
Balance, $m
Balance, $m	Working capital	90	91	129	149	276	308	298	376	401	522
	Total debt	—	—	—	4	5	5	8	—	—	—
	Net debt	(56)	(44)	(71)	(85)	(212)	(228)	(191)	(242)	(277)	(403)
	Shareholders’ equity	131	136	184	206	351	424	464	541	570	712
Returns, %
Returns, %	ROA	(4.01)	0.10	16.40	6.11	5.62	12.97	5.02	9.47	0.99	16.62
	ROIC	(5.27)	(0.92)	17.65	7.13	7.80	17.71	6.21	10.74	(0.28)	16.55
	ROE	(4.68)	0.12	19.80	7.23	6.43	14.61	5.73	10.66	1.10	18.49

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
JBL Jabil, Inc.	$30.1B	28.2×	31.7×	+28.65% (above 0%: growing)	+86.61% (above 0%: growing)	+7.13% (above 0%: growing)	9.43%	5.67%	Compare
FN Fabrinet	$13.8B	27.5×	38.1×	+44.64% (above 0%: growing)	+59.43% (above 0%: growing)	−885.01% (below 0%: shrinking)	12.01%	10.20%	Compare
TTMI TTM Technologies, Inc.	$10.7B	41.2×	53.7×	+37.42% (above 0%: growing)	+95.12% (above 0%: growing)	+22.47% (above 0%: growing)	21.10%	10.86%	Compare
VICR Vicor Corporation	$10.1B	60.0×	96.1×	+1.63% (above 0%: growing)	+17.39% (above 0%: growing)	−61.09% (below 0%: shrinking)	57.98%	24.33%
SANM Sanmina Corporation	$10.1B	30.8×	44.7×	+69.67% (above 0%: growing)	+69.53% (above 0%: growing)	−85.58% (below 0%: shrinking)	10.49%	6.39%	Compare
LFUS Littelfuse, Inc.	$10.0B	— (loss-making)	32.2×	+20.44% (above 0%: growing)	+52.16% (above 0%: growing)	+86.12% (above 0%: growing)	41.43%	16.21%	Compare
RAL Ralliant Corporation	$7.6B	— (loss-making)	31.1×	+12.82% (above 0%: growing)	+21.43% (above 0%: growing)	+34.28% (above 0%: growing)	51.59%	14.48%	Compare
PLXS Plexus Corp.	$6.4B	33.3×	39.4×	+28.13% (above 0%: growing)	−3.59% (below 0%: shrinking)	−105.73% (below 0%: shrinking)	10.07%	4.70%	Compare
OLED Universal Display Corporation	$3.6B	18.8×	20.1×	−11.43% (below 0%: shrinking)	−24.82% (below 0%: shrinking)	−45.68% (below 0%: shrinking)	75.82%	35.26%	Compare
Median of peers	$10.0B	29.5×	35.2×	+28.39%	+55.80%	−19.27%	16.56%	10.53%

All 49 Electronic Components stocks →

Vicor Corporation (VICR) key facts

Strength: Vicor Corporation’s revenue for fiscal 2025 (year ended December 2025) was $452.7 million, up 26.1% from fiscal 2024.
Vicor Corporation (VICR) is an Electronic Components company in the Technology sector, listed on Nasdaq.
As of October 16, 2026, VICR traded at $191.50, a market capitalization of $10.1 billion.
Return on equity was 18.5% and debt-to-equity 0.00.
Its Piotroski F-score is 8 out of 9 and its Altman Z-score is 42.48 (safe zone) for fiscal 2025.

Source: company filings (standardised) and stockrow calculations.