Skip to main content
Institutional deep-dive - valuation, health, statements

Financial Analysis

Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data

Fundamentals

VICOR CORP VICR

· Technology · Electronic Components, NEC

FY2025 10-K, filed 2026-03-02
SEC EDGAR

Filing evidence summary

Constructive evidenceCoverage 4/5 core metrics

8 filing-based checks were evaluable.

Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.

Evidence signals

  • No current rule-based risk flags

    8 filing-based checks were evaluable.

    Why this surfaced

    The full financial analysis shows each value, threshold, and sector limitation.

  • Revenue expanded

    Latest reported annual revenue changed +13.5% from the prior reported annual observation.

    Why this surfaced

    Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-31.

  • Operating margin improved

    Operating margin changed +20.4 percentage points from the prior annual period.

    Why this surfaced

    Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-31.

  • Free cash flow was positive

    Latest reported free cash flow was $119M.

    Why this surfaced

    Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2025-12-31.

Core trend metrics

Latest annual revenue growth
+13.5%
as of 2025-12-31
Latest annual operating margin
20.1%
as of 2025-12-31
Free cash flow
$119M
as of 2025-12-31
ROIC snapshot
8.6%
period varies

Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.

Where to look next

Risk checks

0of 8 rule-based checks flagged

Financial movement

  • Cash→ flat
  • Long-term debt→ flat
  • Inventory→ flat
  • Receivables→ flat
  • Current assets→ flat

Source & freshness

Source
SEC EDGAR XBRL
Fetched
2026-09-06
Latest period end
2025-12-31
Filings
EDGAR ↗

Reported segment mix

figures as filed · share of the filed sum · change vs the prior period in the same filing
Fiscal year ending 2025-12-3110-K filed 2026-03-02prior period 2024-12-31 from the same filingView filing
By business segment
Revenue
  • Advancedproducts$249M
    61.0%
    +26.0% yoy
  • Brickproducts$159M
    39.0%
    -1.6% yoy

Members sum to the consolidated $408M for this period.

By product or service
Revenue
  • Product$350M
    share n/a
    +12.1% yoy
  • Direct Customers Contract Manufacturers And Non Stocking Distributors$235M
    share n/a
    +16.4% yoy
  • Stocking Distributors Net Of Sales Allowances$109M
    share n/a
    +5.3% yoy
  • Royalty$57.4M
    share n/a
    +23.2% yoy
  • Royalties$57.4M
    share n/a
    +23.2% yoy
  • Non Recurring Engineering$5.55M
    share n/a
    -3.5% yoy
  • Product And Service Other$1.02M
    share n/a
    -29.2% yoy

member sum exceeds the consolidated figure: this axis carries more than one breakdown, so shares are not computed.

By geography
Revenue
  • Country Us$201M
    share n/a
    +8.0% yoy
  • United States$201M
    share n/a
    +8.0% yoy
  • Asia Pacific$162M
    share n/a
    +25.0% yoy
  • Europe$42.9M
    share n/a
    +2.5% yoy
  • All Other Countries$1.79M
    share n/a
    +24.2% yoy

member sum exceeds the consolidated figure: this axis carries more than one breakdown, so shares are not computed.

Latest quarter
Quarter ending 2026-06-3010-Q filed 2026-07-29prior period 2025-06-30 from the same filingView filing
  • Advancedproducts$94.2M
    65.7%
    +55.5% yoy
  • Brickproducts$49.2M
    34.3%
    +38.6% yoy

Change is against the same quarter a year earlier, as reported in the same 10-Q.

Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.

Peer percentiles

latest fiscal year ending 2025-12-31 · among 4,104 US-listed filers · 815 in Technology
MetricValuevs all filersvs sector
Revenue
latest fiscal-year revenue as filed
$408M
41stof 3,301
middle third
38thof 777
middle third
Revenue growth
latest fiscal-year revenue vs the prior fiscal year
13.6%
69thof 3,135
top third
61stof 742
middle third
Gross margin
gross profit ÷ revenue
63.6%
80thof 1,603
top third
70thof 554
top third
Operating margin
operating income ÷ revenue
20.1%
85thof 2,819
top third
85thof 751
top third
Net margin
net income ÷ revenue
29.1%
90thof 3,263
top third
93rdof 769
top third
Free-cash-flow margin
(operating cash flow − |capex|) ÷ revenue
29.2%
91stof 2,679
top third
90thof 701
top third
Return on equity
net income ÷ stockholders' equity (positive equity only)
16.7%
82ndof 3,577
top third
76thof 719
top third
Days sales outstanding
receivables ÷ revenue × 365 · lower is ranked higher
54 days
43rdof 2,398
middle third
59thof 711
middle third
Cash conversion
operating cash flow ÷ net income (net income > 0)
1.2×
32ndof 2,135
bottom third
24thof 409
bottom third
Cash-flow accrual ratio
(net income − operating cash flow) ÷ average total assets · lower is ranked higher
-2.9%
39thof 3,291
middle third
26thof 665
bottom third
Balance-sheet accrual ratio
change in net operating assets ÷ average net operating assets · lower is ranked higher
5.3%
48thof 2,805
middle third
46thof 581
middle third

Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.

Earnings quality

latest fiscal year ending 2025-12-31 · accruals and cash conversion as filed
Cash conversion
1.18×
operating cash flow ÷ net income, latest fiscal year
Cash-flow accrual ratio
-2.9%
(net income − operating cash flow) ÷ average total assets
Balance-sheet accrual ratio
5.3%
change in net operating assets ÷ average net operating assets
Cash-backed years
3 of 5
fiscal years where operating cash flow met or exceeded net income
Mean cash conversion
2.55×
across the stored fiscal years with positive net income

Per fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.

Point-in-time ledger

first-reported vs latest filing · periods since 2020-01-01 · 3 changed periods
Line itemPeriodFirst reportedLatest filingChangeFilings
Revenue
RevenueFromContractWithCustomerExcludingAssessedTax
quarter 2025-09-30$110M
10-Q 2025-10-29
$408M
10-K 2026-03-02
+269.2%first · latest
Operating cash flow
NetCashProvidedByUsedInOperatingActivities
quarter 2020-03-31-$984K
10-Q 2020-05-04
-$909K
10-Q 2021-05-03
+7.6%first · latest
Operating cash flow
NetCashProvidedByUsedInOperatingActivities
fiscal year 2020-12-31$34.5M
10-K 2021-03-01
$34.7M
10-K 2023-02-28
+0.6%first · latest · 3 filings carry it

First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.

Notes by disclosure type

debt, leases, revenue, segments, contingencies, taxes and more · the filer's own words
Latest quarterly report10-Q FY2026 Q2 · filed 20260729View filing
Commitments and contingencies · 4,412 characters as filed

"11. Commitments and Contingencies Capital Expenditure Commitments At June 30, 2026, the Company had appro ximately $ 22,745,000 of canc elable and non-cancelable capital expenditure commitments, principally for manufacturing equipment. SynQor Litigation and Payment of Final Judgment Amount As previously reported in its Quarterly Reports on Form 10-Q and Annual Reports on Form 10-K, the Company is the defendant in a patent infringement lawsuit originally filed on January 28, 2011 by SynQor, Inc. (SynQor) in the U.S. District Court for the Eastern District of Texas (the District Court). SynQor alleged that certain of the Companys products infringed certain United States Patents owned by SynQor. On October 26, 2022, after a trial in the District Court, the jury returned a verdict finding that the Company willfully infringed one SynQor patent, and awarding SynQor damages in the amount of $ 6,500,000 . On May 20, 2024, the District Court issued an Amended Corrected Final Judgment, awarding SynQor actual damages of $ 6,500,000 , enhanced damages of $ 4,500,000 , costs in the amount of approximately $ 87,000 , attorney fees in the amount of $ 9,500,000 , and pre-judgment interest of approximately $ 5,400,000 , for a total judgment of approximately $ 26,000,000 . In addition, the District Court ordered that post-judgment interest would accrue at an amount of $ 2,323 per day starting on April 24, 2024 until the judgment is paid, compounded annually, and that additional post-judgment

CommitmentsAndContingenciesDisclosureTextBlock · excerpt; the full note is in the filing

Revenue disaggregation · 1,517 characters as filed

The following tables present the Companys net revenues disaggregated by the category of revenue, by product line (in thousands): Three Months Ended June 30, 2026 Brick Products Advanced Products Total Direct customers, contract manufacturers and non-stocking distributors $ 25,786 $ 52,371 $ 78,157 Stocking distributors, net of sales allowances 23,314 9,432 32,746 Non-recurring engineering 91 1,932 2,023 Royalties 30,426 30,426 Other $ 49,191 $ 94,161 $ 143,352 Six Months Ended June 30, 2026 Brick Products Advanced Products Total Direct customers, contract manufacturers and non-stocking distributors $ 50,691 $ 92,463 $ 143,154 Stocking distributors, net of sales allowances 46,373 17,794 64,167 Non-recurring engineering 176 3,433 3,609 Royalties 45,391 45,391 Other $ 97,240 $ 159,081 $ 256,321 Three Months Ended June 30, 2025 Brick Products Advanced Products Total Direct customers, contract manufacturers and non-stocking distributors $ 19,620 $ 40,154 $ 59,774 Stocking distributors, net of sales allowances 15,604 7,995 23,599 Non-recurring engineering 256 1,704 1,960 Royalties 10,353 10,353 Other 360 360 $ 35,480 $ 60,566 $ 96,046 Six Months Ended June 30, 2025 Brick Products Advanced Products Total Direct customers, contract manufacturers and non-stocking distributors $ 37,902 $ 83,642 $ 121,544 Stocking distributors, net of sales allowances 30,968 11,841 42,809 Non-recurring engineering 721 3,105 3,826 Royalties 21,115 21,115 Other 720 720 $ 69,591 $ 120,423 $ 190,014

DisaggregationOfRevenueTableTextBlock · excerpt; the full note is in the filing

Share-based compensation · 978 characters as filed

7. Stock-Based Compensation The Company uses the Black-Scholes option pricing model to calculate the fair value of stock option awards, whether they possess time-based vesting provisions or performance-based vesting provisions, and awards granted under the Vicor Corporation 2017 Employee Stock Purchase Plan (ESPP), as of their grant date. Stock-based compensation expense was as follows (in thousands): Three Months Ended Six Months Ended June 30, June 30, 2026 2025 2026 2025 Cost of product revenues $ 897 $ 899 $ 1,733 $ 1,866 Selling, general and administrative 2,085 1,790 4,044 3,984 Research and development 1,198 1,020 2,255 2,208 Total stock-based compensation $ 4,180 $ 3,709 $ 8,032 $ 8,058 Compensation expense by type of award was as follows (in thousands): Three Months Ended Six Months Ended June 30, June 30, 2026 2025 2026 2025 Stock options $ 3,792 $ 3,386 $ 7,319 $ 7,463 ESPP 388 323 713 595 Total stock-based compensation $ 4,180 $ 3,709 $ 8,032 $ 8,058

DisclosureOfCompensationRelatedCostsShareBasedPaymentsTextBlock · excerpt; the full note is in the filing

Fair value · 1,986 characters as filed

4. Fair Value Measurements The Company accounts for certain financial assets at fair value, defined as the price that would be received to sell an asset or paid to transfer a liability (i.e., an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. As such, fair value is a market-based measurement that should be determined based on assumptions market participants would use in pricing an asset or liability. A three-level hierarchy is used to show the extent and level of judgment used to estimate fair value measurements. Assets and liabilities measured at fair value on a recurring basis included the following as of June 30, 2026 (in thousands): Using Significant Quoted Prices Other Significant in Active Observable Unobservable Total Fair Markets Inputs Inputs Value as of (Level 1) (Level 2) (Level 3) June 30, 2026 Cash equivalents: Money market funds $ 412,129 $ $ $ 412,129 Long-term investment: Failed Auction Security 2,525 2,525 Assets and liabilities measured at fair value on a recurring basis included the following as of December 31, 2025 (in thousands): Using Significant Quoted Prices Other Significant in Active Observable Unobservable Total Fair Markets Inputs Inputs Value as of (Level 1) (Level 2) (Level 3) December 31, 2025 Cash equivalents: Money market funds $ 367,340 $ $ $ 367,340 Long-term investment: Failed Auction Security 2,462 2,462 The change in the esti

FairValueDisclosuresTextBlock · excerpt; the full note is in the filing

Income taxes · 1,613 characters as filed

9. Income Taxes The (benefit) provision for income taxes is based on the estimated annual effective tax rate for the year which includes estimated federal, state and foreign income taxes on the Company's projected pre-tax income (loss). The (benefit) provision for income taxes and the effective income tax rates were as follows (dollars in thousands): Three Months Ended Six Months Ended June 30, June 30, 2026 2025 2026 2025 (Benefit) provision for income taxes $ ( 10,863 ) $ 7,842 $ ( 11,136 ) $ 8,266 Effective income tax rate ( 27.9 )% 16.0 % ( 18.8 )% 15.9 % The effective tax rates differ from the statutory tax rates for the three and six months ended June 30, 2026 primarily due to excess deductions related to share-based compensation, and for the three and six months ended June 30, 2025 primarily due to the Companys full valuation allowance position against net domestic deferred tax assets as of June 30, 2025. The (benefit) provision for income taxes for the three and six months ended June 30, 2026 and 2025 included estimated federal, state, and foreign income taxes in jurisdictions in which the Company does not have sufficient tax attributes. The Company released its valuation allowance on the majority of its deferred tax assets as of December 31, 2025. The Company maintained a valuation allowance of $ 17,500,000 related primarily to state tax attributes as of June 30, 2026. On a periodic basis, the Company reassesses any valuation allowances that it maintains on its defer

IncomeTaxDisclosureTextBlock · excerpt; the full note is in the filing

Leases · 463 characters as filed

8. Rental Income Income, net under the Companys operating lease agreement, for its owned facility leased to a third party in California, was approximately $ 284,000 for the three-month periods ended June 30, 2026 and 2025 , and $ 567,000 for the six-month periods ended June 30, 2026 and 2025 . The initial term of the lease agreement expired on May 31, 2024 and was extended for an additional eighty-four months, commencing June 1, 2024 and ending May 31, 2031.

LesseeOperatingLeasesTextBlock · excerpt; the full note is in the filing

Revenue recognition · 3,311 characters as filed

6. Revenues The following tables present the Companys net revenues disaggregated by geography based on the location of the customer, by product line (in thousands): Three Months Ended June 30, 2026 Brick Products Advanced Products Total United States $ 20,355 $ 57,062 $ 77,417 Europe 12,115 4,099 16,214 Asia Pacific 16,698 32,705 49,403 All other 23 295 318 $ 49,191 $ 94,161 $ 143,352 Six Months Ended June 30, 2026 Brick Products Advanced Products Total United States $ 43,570 $ 91,560 $ 135,130 Europe 22,386 7,428 29,814 Asia Pacific 31,200 59,425 90,625 All other 84 668 752 $ 97,240 $ 159,081 $ 256,321 Three Months Ended June 30, 2025 Brick Products Advanced Products Total United States $ 15,422 $ 30,824 $ 46,246 Europe 6,142 4,720 10,862 Asia Pacific 13,822 24,880 38,702 All other 94 142 236 $ 35,480 $ 60,566 $ 96,046 Six Months Ended June 30, 2025 Brick Products Advanced Products Total United States $ 28,957 $ 54,131 $ 83,088 Europe 13,915 6,820 20,735 Asia Pacific 26,623 59,166 85,789 All other 96 306 402 $ 69,591 $ 120,423 $ 190,014 The following tables present the Companys net revenues disaggregated by the category of revenue, by product line (in thousands): Three Months Ended June 30, 2026 Brick Products Advanced Products Total Direct customers, contract manufacturers and non-stocking distributors $ 25,786 $ 52,371 $ 78,157 Stocking distributors, net of sales allowances 23,314 9,432 32,746 Non-recurring engineering 91 1,932 2,023 Royalties 30,426 30,426 Other $ 49,191

RevenueFromContractWithCustomerTextBlock · excerpt; the full note is in the filing

Segment reporting · 2,710 characters as filed

5. Segment Information The Company has determined its Chief Operating Decision Maker (CODM) to be the Chief Executive Officer (CEO). The CEO reviews financial information presented on a consolidated basis for purposes of managing the business, allocating resources, making operating decisions and assessing financial performance. The Company is organized and operates as a single operating and reportable segment. The CODM assesses performance for the segment and decides how to allocate resources based on consolidated net income. The CODM manages the business using consolidated expense information for the single operating segment. All expense categories on the Condensed Consolidated Statements of Operations are significant and there are no other significant segment expenses that would require disclosure. The Company offers a comprehensive range of modular building blocks enabling rapid design of a power system specific to a customers precise needs. Based on design, performance, and form factor considerations, as well as the range of evolving applications for which the products are appropriate, the Company categorizes its product portfolios as either Advanced Products or Brick Products, which together constitute one segment. Both product lines are built in the Companys manufacturing facility in Andover, Massachusetts employing similar processing and production techniques, and are supported by the same sales and marketing organizations. The measure of segment assets is reported on

SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing

Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.

Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.

Educational content only. Not financial advice. TrendNalysis provides educational and informational financial analysis built from public SEC filings and economic data (FRED, BLS). It is not financial, investment, tax, or legal advice and is not a recommendation to buy or sell any security. Market pricing is not currently included. Past performance does not guarantee future results. Always do your own research and consult a licensed financial professional before investing.