VICOR CORP

Annual Trend FY 2016 FY 2017 FY 2018 FY 2019 FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025
ASSETS
Current assets:
Cash and Cash Equivalents, at Carrying Value $56.2m $44.2m $70.6m $84.7m $161.7m $182.4m $190.6m $242.2m $277.3m $402.8m
Short-term Investments $50.2m $45.2m $0
Inventory, Net $27.1m $36.5m $47.4m $49.2m $57.3m $67.3m $101.4m $106.6m $106.0m $91.3m
Accounts Receivable, after Allowance for Credit Loss $25.2m $34.5m $43.7m $38.1m $41.0m $55.1m $65.4m $52.6m $52.9m $60.7m
Assets, Current $111.8m $118.8m $165.1m $179.1m $316.9m $356.8m $362.6m $420.4m $463.0m $587.4m
Property, Plant and Equipment, Net $37.6m $41.4m $50.4m $57.0m $74.8m $116.0m $166.0m $157.7m $152.7m $147.7m
Operating Lease, Right-of-Use Asset $4.3m $4.4m $4.6m $8.2m $7.4m $6.4m $6.0m
Other Assets, Noncurrent $2.2m $2.8m $2.8m $2.0m $1.7m $1.6m $5.4m $14.0m $22.5m $20.9m
Additional Financial Items
Accounts Receivable, after Allowance for Credit Loss, Current $25.2m $34.5m $43.7m $38.1m $41.0m $55.1m $65.4m $52.6m $52.9m $60.7m
Accrued Liabilities, Current $2.2m $3.0m $2.6m $2.7m $2.6m $4.2m $8.6m $5.1m $6.6m $3.7m
Assets $154.1m $165.7m $221.1m $240.7m $396.2m $477.2m $536.9m $594.9m $641.1m $785.8m
LIABILITIES AND EQUITY
Current liabilities:
Operating Lease, Liability, Current $1.5m $1.6m $1.6m $1.4m $1.9m $1.7m $1.6m
Accounts Payable, Current $7.6m $9.1m $16.1m $9.0m $14.1m $21.2m $22.2m $12.1m $8.7m $12.3m
Operating Lease, Liability, Noncurrent $2.9m $3.0m $3.2m $7.0m $6.4m $5.6m $5.6m
Deferred Revenue, Current $3.4m $5.8m $5.1m $5.5m $7.3m $7.9m $13.2m $3.2m $5.3m $3.4m
Deferred Revenue, Noncurrent $374k $303k $232k $1.1m $733k $413k $145k $1.0m $0 $3.4m
Liabilities, Current $22.2m $28.0m $36.0m $29.9m $40.5m $49.1m $64.5m $44.2m $61.8m $65.3m
Other Liabilities, Noncurrent $93k $102k
Liabilities $23.1m $29.3m $37.0m $34.9m $45.1m $53.3m $72.6m $53.8m $70.8m $74.0m
Stockholders’ equity:
Retained Earnings (Accumulated Deficit) $93.4m $93.6m $129.0m $143.1m $161.0m $217.6m $243.1m $296.7m $302.8m $421.4m
Accumulated Other Comprehensive Income (Loss), Net of Tax ($561k) ($478k) ($394k) ($383k) ($204k) ($1.3m) ($988k) ($1.3m) ($1.5m) ($1.7m)
Additional Paid in Capital, Common Stock $176.3m $181.4m $193.5m $201.3m $328.4m $345.7m $360.4m $383.8m $407.6m $462.2m
Stockholders' Equity Attributable to Parent $130.8m $136.1m $183.7m $205.6m $350.8m $423.6m $464.1m $540.9m $570.1m $711.6m
Stockholders' Equity Attributable to Noncontrolling Interest $208k $305k $434k $308k $335k $306k $248k $237k $220k $259k
Liabilities and Equity $154.1m $165.7m $221.1m $240.7m $396.2m $477.2m $536.9m $594.9m $641.1m $785.8m