2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $914M | $1.1B | $1.3B | $811M | $849M |
Cost of Revenue | $789M | $919M | $1.1B | $708M | $746M |
Gross Profit | $125M | $177M | $212M | $103M | $103M |
Gross Profit % | 14% | 16% | 17% | 13% | 12% |
R&D Expenses | $13M | $16M | $20M | $20M | $23M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $33M | $71M | $73M | -$43M | -$21M |
Dep. & Amort. | $24M | $26M | $35M | $35M | $31M |
Def. Tax | -$1.7M | -$1.9M | -$3.2M | $9.3M | -$782K |
Stock Comp. | $9.9M | $11M | $14M | $17M | $16M |
Chg. in WC | -$32M | -$93M | -$88M | $39M | $2.7M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $253M | $75M | $86M | $80M | $109M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $253M | $75M | $86M | $80M | $109M |
Receivables | $101M | $143M | $136M | $67M | $87M |
Inventory | $135M | $236M | $284M | $246M | $250M |
Q1 2025 revenues were $244.5M, up 5% sequentially and 21% year-over-year, near the midpoint of guidance; Q2 revenue guidance is $225M–$245M, about $10M lower than prior visibility due to several small factors including softer non-semi business, silicon carbide weakness, and the exit of the Scotland refurbishment business.
Gross margin for Q1 was 12.4%, below the forecast of 14.5%, primarily due to a slower transition from externally sourced to internally manufactured components, higher costs from a commercial space contract redesign, and the Scotland exit; Q2 gross margin is expected to improve to 12.5%–14%, with second half gross margin targeted at 15%–16%.
The company continues to make progress on qualifying proprietary components (valves, fittings, substrates) with major customers, expecting all four largest customers to be qualified on all three product families by end of 2025, which is key to long-term gross margin expansion.
CapEx for 2025 is expected to be about 4% of revenue (above historical average), front-half weighted, as ICHR expands global machining and non-semi capabilities; free cash flow in Q1 was $0.5M after $19M operating cash flow and $18.5M CapEx.
Full-year gross margin will not exceed 16% as previously anticipated due to Q1 miss and tariff uncertainties; Q2 EPS guidance is $0.10–$0.22 (non-GAAP), with OpEx expected to be flat in Q2 and moderate in the second half (4%–6% increase YoY), and a full-year non-GAAP tax rate of 12.5%.