Originaltext
Diese Übersetzung bewerten
Mit deinem Feedback können wir Google Übersetzer weiter verbessern
Home
Silvaco Group, Inc. Common Stock
Silvaco Reports Third Quarter 2025 Financial Results
Business
Nov 12 2025
23 min read

Silvaco Reports Third Quarter 2025 Financial Results

news images

Achieved record gross bookings of $22.8 million and record revenue of $18.7 million 

Initiated cost-reduction actions expected to lower annualized non-GAAP operating expenses by at least $15 million

SANTA CLARA, Calif., Nov. 12, 2025 (GLOBE NEWSWIRE) -- Silvaco Group, Inc. (Nasdaq: SVCO) (“Silvaco” or the “Company”), a provider of TCAD, EDA software, and SIP solutions that enable innovative semiconductor design and digital twin modeling through AI software and innovation, today announced its third quarter 2025 results.

"I am pleased to report that Silvaco’s third quarter results set records for both revenue and bookings," said Walden Rhines, Silvaco’s Chief Executive Officer. “However, high operating expenses resulted in the company posting an operating loss even at record revenue.  Looking forward, we are prioritizing our core growth drivers and strengthening financial and operational discipline to position us for stronger results going forward.”

Chris Zegarelli, Silvaco’s Chief Financial Officer, added, “We have taken steps toward improving financial discipline with a cost reduction program implemented during the fourth quarter.  We expect the program will lower operating expenses by at least $15 million on an annualized basis and will position the company for more nimble execution and sustained profitability going forward.”

Third Quarter 2025 and Recent Business Highlights

  • Closed acquisition of Mixel Group, Inc. early in Q3.

  • Company-wide cost reduction program initiated, expected to reduce annualized non-GAAP operating expenses by at least $15 million.

  • Leadership Update: CEO Walden “Wally” Rhines and CFO Chris Zegarelli joined the company.

  • Product and Customer Momentum:

    • Jivaro parasitics reduction tool continues to see growing usage among leading semiconductor companies

    • Analog Power Conversion LLC adopts Silvaco’s Design Technology Co-Optimization Flow (DTCO) for Next Generation Silicon and Silicon Carbide Power Devices

    • Vicor adopts Silvaco’s Victory TCAD™ 3D Simulation Solution for Accurate Power Device Modeling and Simulation

Third Quarter 2025 Financial Results

GAAP Financial Results:

  • Revenue of $18.7 million, up 70% year-over-year.

    • TCAD revenue of $6.5 million, up 1% year-over-year.

    • EDA revenue of $10.4 million, up 294% year-over-year.

    • SIP revenue of $1.7 million, down 6% year-over-year.

  • GAAP gross margin of 77.9%, up 326 basis points year-over-year.

  • GAAP operating loss of $9.3 million, compared to $7.3 million operating loss in Q3 2024.

  • GAAP net loss of $5.3 million, compared to $6.6 million net loss in Q3 2024.

  • GAAP basic and diluted net loss per share of $0.18, compared to net loss per share of $0.23 in Q3 2024.

  • As of Q3 end, cash, cash equivalents, short term marketable securities and restricted cash totaled $27.8 million.

Key Operating Indicators and Non-GAAP Financial Results:

  • Gross bookings were $22.8 million, up 131% year-over-year.

  • Non-GAAP gross margin of 81.5%, up 179 basis points year-over-year.

  • Non-GAAP operating loss of $2.3 million, compared to $2.6 million loss in Q3 2024.

  • Non-GAAP net loss of $2.1 million, compared to a $1.8 million loss in Q3 2024.

  • Non-GAAP diluted net loss per share of $0.07, compared to net loss per share of $0.06 in Q3 2024.

For a discussion of the non-GAAP metrics presented in this press release, as well as a reconciliation of non-GAAP metrics to the nearest comparable GAAP metric, see “Discussion of Non-GAAP Financial Measures” and “GAAP to Non-GAAP Reconciliation” in the accompanying tables below.

Supplementary materials to this press release, including third quarter 2025 financial results, can be found at https://investors.silvaco.com/financial-information/quarterly-results.

Fourth Quarter Financial Outlook

As of November 12, 2025, Silvaco is providing guidance for its fourth quarter of 2025, which represents Silvaco’s current estimates on its operations and financial results. The financial information below represents forward-looking financial information and in some instances forward-looking, non-GAAP financial information, including estimates of Bookings, non-GAAP gross margin and non-GAAP operating expenses. GAAP gross margin is the most comparable GAAP measure to non-GAAP gross margin, GAAP operating expenses are the most comparable GAAP measures to non-GAAP operating expenses. Non-GAAP gross margin differs from GAAP gross margin in that it excludes items such as stock-based compensation expense, amortization of acquired intangible assets, acquisition-related professional fees and retention bonuses, and payroll tax from the IPO lock-up release. Non-GAAP operating expenses differ from GAAP operating expenses in that they exclude items such as acquisition-related litigation settlement and legal costs, stock-based compensation expense, amortization of acquired intangible assets, acquisition-related professional fees and retention bonuses, payroll tax from the IPO lock-up release, IPO preparation costs, and executive severance costs. Silvaco is unable to predict with reasonable certainty the ultimate outcome of these exclusions without unreasonable effort. Therefore, Silvaco has not provided guidance for GAAP gross margin or GAAP operating expenses or a reconciliation of the forward-looking non-GAAP gross margin or non-GAAP operating expenses to GAAP gross margin or GAAP operating income (loss) or GAAP operating expenses, respectively. However, it is important to note that these excluded items could be material to our results computed in accordance with GAAP in future periods.

Based on current business trends and conditions, the Company expects for fourth quarter 2025 the following:

  • Bookings in the range of $15 million to $19 million.

  • Revenue in the range of $14 million to $18 million.

  • Non-GAAP gross margin in the range of 78% to 82%.

  • Non-GAAP operating expenses of $16 million to $18 million.

Third Quarter 2025 Conference Call Details

A press release highlighting the Company's results along with supplemental financial results will be available at https://investors.silvaco.com/ along with an earnings presentation to accompany management’s prepared remarks. An archived replay of the conference call will be available on this website for a limited time after the call. Participants who want to join the call and ask a question may register for the call here to receive the dial-in numbers and unique PIN.

Date: Wednesday, November 12, 2025
Time: 5:00 p.m. Eastern time
Webcast: Here (live and replay)

About Silvaco

Silvaco is a provider of TCAD, EDA software, and SIP solutions that enable semiconductor design and digital twin modeling through AI software and innovation. Silvaco’s solutions are used for semiconductor and photonics processes, devices, and systems development across display, power devices, automotive, memory, high performance compute, foundries, photonics, internet of things, and 5G/6G mobile markets for complex SoC design. Silvaco is headquartered in Santa Clara, California, and has a global presence with offices located in North America, Europe, Egypt, Brazil, China, Japan, Korea, Singapore, Vietnam, and Taiwan.

Safe Harbor Statement

This press release contains forward-looking statements based on Silvaco's current expectations. The words “believe”, “estimate”, “expect”, “intend”, “anticipate”, “plan”, “project”, “will”, and similar phrases as they relate to Silvaco are intended to identify such forward-looking statements. These forward-looking statements reflect the current views and assumptions of Silvaco and are subject to various risks and uncertainties that could cause actual results to differ materially from expectations.

These forward-looking statements include but are not limited to, statements regarding our future operating results, financial position, and guidance, our business strategy and plans, our objectives for future operations, our development or delivery of new or enhanced products, and anticipated results of those products for our customers, our competitive positioning, projected costs, technological capabilities, and plans, and macroeconomic trends.

A variety of risks and factors that are beyond our control could cause actual results to differ materially from those in the forward-looking statements including, without limitation, the following: (a) market conditions; (b) anticipated trends, challenges and growth in our business and the markets in which we operate; (c) our ability to appropriately respond to changing technologies on a timely and cost-effective basis; (d) the size and growth potential of the markets for our software solutions, and our ability to serve those markets; (e) our expectations regarding competition in our existing and new markets; (f) the level of demand in our customers’ end markets; (g) regulatory developments in the United States and foreign countries; (h) changes in trade policies, including the imposition of tariffs; (i) proposed new software solutions, services or developments; (j) our ability to attract and retain key management personnel; (k) our customer relationships and our ability to retain and expand our customer relationships; (l) our ability to diversify our customer base and develop relationships in new markets; (m) the strategies, prospects, plans, expectations, and objectives of management for future operations; (n) public health crises, pandemics, and epidemics and their effects on our business and our customers’ businesses; (o) the impact of the current conflicts between Ukraine and Russia and Israel and Hamas and the ongoing trade disputes among the United States and China on our business, financial condition or prospects, including extreme volatility in the global capital markets making debt or equity financing more difficult to obtain, more costly or more dilutive, delays and disruptions of the global supply chains and the business activities of our suppliers, distributors, customers and other business partners; (p) changes in general economic or business conditions or economic or demographic trends in the United States and foreign countries including changes in tariffs, interest rates and inflation; (q) our ability to raise additional capital; (r) our ability to accurately forecast demand for our software solutions; (s) our ability to successfully retain key personnel, integrate and realize the benefits of acquisitions; (t) our expectations regarding the period during which we qualify as an emerging growth company under the JOBS Act and as a smaller reporting company under the Exchange Act; (u) our expectations regarding our ability to obtain, maintain, protect and enforce intellectual property protection for our technology; (v) our status as a controlled company; and (w) our use of the net proceeds from our initial public offering.

It is not possible for us to predict all risks, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results or outcomes to differ materially from those contained in any forward-looking statements we may make. Accordingly, you should not rely on any of the forward-looking statements. Additional information relating to the uncertainty affecting Silvaco’s business is contained in Silvaco’s filings with the Securities and Exchange Commission. These documents are available on the SEC Filings section of the Investor Relations section of Silvaco’s website at http://investors.silvaco.com/. These forward-looking statements represent Silvaco’s expectations as of the date of this press release. Subsequent events may cause these expectations to change, and Silvaco disclaims any obligation to update or alter these forward-looking statements in the future, whether as a result of new information, future events or otherwise.

Discussion of Non-GAAP Financial Measures and Other Key Business Metrics

We use certain non-GAAP financial measures and key business metrics to supplement the performance measures in our consolidated financial statements, which are presented in accordance with GAAP. These non-GAAP financial measures include non-GAAP cost of revenue, non-GAAP gross profit, non-GAAP operating income (loss), non-GAAP net income (loss), and non-GAAP diluted net income (loss) per share. Key business metrics include bookings. We use these non-GAAP financial measures and key business metrics for financial and operational decision-making and as a means to assist us in evaluating period-to-period comparisons.

We define non-GAAP cost of revenue and non-GAAP gross profit as our GAAP cost of revenue and GAAP gross profit adjusted to exclude certain costs, including stock-based compensation expense, amortization of acquired intangible assets, acquisition-related professional fees and retention bonuses and payroll tax from the IPO lock-up release. We define non-GAAP operating income (loss), as our GAAP operating income (loss) adjusted to exclude certain costs, including IPO preparation costs, acquisition-related litigation settlement and legal costs, stock-based compensation expense, amortization of acquired intangible assets, payroll tax from the IPO lock-up release, and executive severance costs. We define non-GAAP net income (loss) as our GAAP net income (loss) adjusted to exclude certain costs, including IPO preparation costs, acquisition-related litigation settlement and legal costs, acquisition-related professional fees and retention bonuses, stock-based compensation expense, amortization of acquired intangible assets, payroll tax from the IPO lock-up release, executive severance costs, change in fair value of contingent consideration, foreign exchange (gain) loss, loss on debt extinguishment, and the income tax effect on non-GAAP items. Our non-GAAP diluted net income (loss) per share is calculated in the same way as our non-GAAP net income (loss), but on a per share basis. We monitor non-GAAP cost of revenue, non-GAAP gross profit, non-GAAP operating income (loss), non-GAAP net income (loss) and non-GAAP diluted net income (loss) per share as non-GAAP financial measures to supplement the financial information we present in accordance with GAAP to provide investors with additional information regarding our financial results.

Certain items are excluded from our non-GAAP cost of revenue, non-GAAP gross profit, non-GAAP operating income (loss), non-GAAP net income (loss) and non-GAAP diluted net income (loss) per share because these items are non-cash in nature or are not indicative of our core operating performance and render comparisons with prior periods and competitors less meaningful. We adjust GAAP cost of revenue, GAAP gross profit, GAAP operating income (loss), GAAP net income (loss), and GAAP diluted net income (loss) per share for these items to arrive at non-GAAP cost of revenue, non-GAAP gross profit, non-GAAP operating income (loss), non-GAAP net income (loss), and non-GAAP diluted net income (loss) per share because these amounts can vary substantially from company to company within our industry depending upon accounting methods and book values of assets, capital structure and the method by which the assets were acquired. By excluding certain items that may not be indicative of our recurring core operating results, we believe that non-GAAP cost of revenue, non-GAAP gross profit, non-GAAP operating income (loss), non-GAAP net income (loss) and non-GAAP diluted net income (loss) per share provide meaningful supplemental information regarding our performance.

We believe these non-GAAP financial measures are useful to investors and others because they allow for additional information with respect to financial measures used by management in its financial and operational decision-making and they may be used by our institutional investors and the analyst community to help them analyze our financial performance and the health of our business. However, there are a number of limitations related to the use of non-GAAP financial measures, and these non-GAAP measures should be considered in addition to, not as a substitute for or in isolation from, our financial results prepared in accordance with GAAP. Other companies, including companies in our industry, may calculate these non-GAAP financial measures differently or not at all, which reduces their usefulness as comparative measures.

We define a booking as a signed contract and related purchase commitment from a customer, based on the value set forth in a purchase order. We believe bookings are a useful metric to measure whether we are successful in our sales efforts with new and existing customers and provide an indication of trends in our operating results that are not necessarily reflected in our revenue. Reported bookings may be subject to adjustments and potential cancellations prior to the satisfaction of our customer obligations.

 

SILVACO GROUP, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited, in thousands except share and par value amounts)

 

September 30, 2025

 

December 31, 2024

ASSETS

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

11,945

 

 

$

19,606

 

Restricted cash

 

12,375

 

 

 

 

Current marketable securities

 

3,528

 

 

 

63,071

 

Accounts receivable, net

 

7,485

 

 

 

9,211

 

Contract assets, net

 

12,576

 

 

 

11,932

 

Prepaid expenses and other current assets

 

5,092

 

 

 

3,460

 

Total current assets

 

53,001

 

 

 

107,280

 

Non-current assets:

 

 

 

Non-current marketable securities

 

 

 

 

4,785

 

Property and equipment, net

 

1,693

 

 

 

865

 

Operating lease right-of-use assets, net

 

2,745

 

 

 

1,711

 

Intangible assets, net

 

27,135

 

 

 

4,369

 

Goodwill

 

30,563

 

 

 

9,026

 

Non-current portion of contract assets

 

13,906

 

 

 

12,611

 

Other assets

 

1,548

 

 

 

1,698

 

Total non-current assets

 

77,590

 

 

 

35,065

 

Total assets

$

130,591

 

 

$

142,345

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

Current liabilities:

 

 

 

Accounts payable

$

3,638

 

 

$

3,316

 

Accrued expenses and other current liabilities

 

23,133

 

 

 

19,801

 

Accrued income taxes

 

1,462

 

 

 

1,668

 

Deferred revenue, current

 

1,038

 

 

 

744

 

Operating lease liabilities, current

 

11,352

 

 

 

7,497

 

Vendor financing obligation, current

 

1,139

 

 

 

1,462

 

Total current liabilities

 

41,762

 

 

 

34,488

 

Non-current liabilities:

 

 

 

Deferred revenue, non-current

 

4,956

 

 

 

3,593

 

Operating lease liabilities, non-current

 

1,681

 

 

 

946

 

Vendor financing obligation, non-current

 

1,993

 

 

 

2,928

 

Other non-current liabilities

 

1,101

 

 

 

307

 

Total liabilities

 

51,493

 

 

 

42,262

 

Stockholders' equity:

 

 

 

Preferred stock, $0.0001 par value; 10,000,000 shares authorized, no shares issued and outstanding as of September 30, 2025 and December 31, 2024

 

 

 

 

 

Common stock, $0.0001 par value; 500,000,000 shares authorized; 30,531,193 and 28,526,615 shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively

 

3

 

 

 

3

 

Additional paid-in capital

 

142,766

 

 

 

130,360

 

Accumulated deficit

 

(61,993

)

 

 

(28,012

)

Accumulated other comprehensive loss

 

(1,678

)

 

 

(2,268

)

Total stockholders' equity

 

79,098

 

 

 

100,083

 

Total liabilities and stockholders' equity

$

130,591

 

 

$

142,345

 

 

 

 

 


 

SILVACO GROUP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Unaudited, in thousands except share and per share amounts)

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

2025

 

2024

 

2025

 

2024

Revenue:

 

 

 

 

 

 

 

Software license revenue

$

13,757

 

 

$

6,840

 

 

$

30,983

 

 

$

30,121

 

Maintenance and service

 

4,915

 

 

 

4,132

 

 

 

13,829

 

 

 

11,700

 

Total revenue

 

18,672

 

 

 

10,972

 

 

 

44,812

 

 

 

41,821

 

Cost of revenue

 

4,133

 

 

 

2,786

 

 

 

10,653

 

 

 

9,620

 

Gross profit

 

14,539

 

 

 

8,186

 

 

 

34,159

 

 

 

32,201

 

Operating expenses:

 

 

 

 

 

 

 

Research and development

 

8,739

 

 

 

4,134

 

 

 

19,446

 

 

 

15,457

 

Selling and marketing

 

4,266

 

 

 

3,834

 

 

 

13,699

 

 

 

14,317

 

General and administrative

 

10,876

 

 

 

7,128

 

 

 

27,062

 

 

 

30,042

 

Litigation settlement

 

 

 

 

392

 

 

 

13,069

 

 

 

15,088

 

Total operating expenses

 

23,881

 

 

 

15,488

 

 

 

73,276

 

 

 

74,904

 

Operating loss

 

(9,342

)

 

 

(7,302

)

 

 

(39,117

)

 

 

(42,703

)

Loss on debt extinguishment

 

 

 

 

 

 

 

 

 

 

(718

)

Interest income

 

316

 

 

 

1,217

 

 

 

1,830

 

 

 

1,899

 

Interest and other income (expense), net

 

82

 

 

 

(278

)

 

 

(652

)

 

 

(832

)

Loss before income tax provision

 

(8,944

)

 

 

(6,363

)

 

 

(37,939

)

 

 

(42,354

)

Income tax (benefit) provision

 

(3,645

)

 

 

188

 

 

 

(3,958

)

 

 

1,207

 

Net loss

$

(5,299

)

 

$

(6,551

)

 

$

(33,981

)

 

$

(43,561

)

Net loss per share:

 

 

 

 

 

 

 

Basic and diluted

$

(0.18

)

 

$

(0.23

)

 

$

(1.16

)

 

$

(1.77

)

Weighted average shares used in computing per share amounts:

 

 

 

 

 

 

 

Basic and diluted

 

30,213,143

 

 

 

29,048,080

 

 

 

29,412,365

 

 

 

24,633,030

 

 

 

 

 

 

 

 

 


 

SILVACO GROUP, INC.

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

(Unaudited, in thousands)

 

Nine Months Ended September 30,

 

2025

 

2024

Cash flows from operating activities:

 

 

 

Net loss

$

(33,981

)

 

$

(43,561

)

Adjustments to reconcile net loss to net cash used in operating activities:

 

 

 

Depreciation and amortization

 

2,242

 

 

 

903

 

Stock-based compensation expense

 

7,469

 

 

 

24,388

 

Provision for (reversal of) estimated credit losses

 

(148

)

 

 

154

 

Litigation settlement

 

13,069

 

 

 

15,088

 

Loss on debt extinguishment

 

 

 

 

718

 

Accretion of discount on marketable securities, net

 

(460

)

 

 

(905

)

Change in fair value of contingent consideration

 

69

 

 

 

(18

)

Changes in operating assets and liabilities:

 

 

 

Accounts receivable

 

3,860

 

 

 

(1,336

)

Contract assets

 

(344

)

 

 

(4,479

)

Prepaid expenses and other current assets

 

(908

)

 

 

(479

)

Other assets

 

201

 

 

 

(12

)

Accounts payable

 

(630

)

 

 

1,022

 

Accrued expenses and other current liabilities

 

(18,752

)

 

 

(1,108

)

Related party funding of litigation apportionment agreement

 

6,000

 

 

 

 

Accrued income taxes

 

(4,370

)

 

 

836

 

Deferred revenue

 

2,127

 

 

 

(1,887

)

Other non-current liabilities

 

126

 

 

 

9

 

Net cash used in operating activities

 

(24,430

)

 

 

(10,667

)

Cash flows from investing activities:

 

 

 

Sales of marketable securities

 

29,752

 

 

 

 

Purchases of marketable securities

 

 

 

 

(81,608

)

Maturities of marketable securities

 

34,900

 

 

 

9,000

 

Acquisition of businesses

 

(32,879

)

 

 

 

Purchases of property and equipment

 

(580

)

 

 

(344

)

Net cash provided by (used in) investing activities

 

31,193

 

 

 

(72,952

)

Cash flows from financing activities:

 

 

 

Proceeds from initial public offering, net of underwriting fees

 

 

 

 

106,020

 

Proceeds from issuance of convertible note, net of debt issuance costs

 

 

 

 

4,852

 

Proceeds from loan facility

 

 

 

 

4,250

 

Repayment of loan facility

 

 

 

 

(4,250

)

Repayment of related party line of credit

 

 

 

 

(2,000

)

Deferred transaction costs

 

 

 

 

(2,649

)

Proceeds from issuance of common stock for share-based awards

 

361

 

 

 

 

Payment of payroll taxes related to shares withheld from employees

 

(1,294

)

 

 

 

Contingent consideration

 

(46

)

 

 

(74

)

Payments of vendor financing obligation

 

(1,259

)

 

 

(600

)

Net cash (used in) provided by financing activities

 

(2,238

)

 

 

105,549

 

Effect of exchange rate fluctuations on cash, cash equivalents and restricted cash

 

189

 

 

 

255

 

Net increase in cash, cash equivalents and restricted cash

 

4,714

 

 

 

22,185

 

Cash, cash equivalents and restricted cash, beginning of period

 

19,606

 

 

 

4,421

 

Cash, cash equivalents and restricted cash, end of period

$

24,320

 

 

$

26,606

 

Cash, cash equivalents and restricted cash:

 

 

 

Cash and cash equivalents

 

11,945

 

 

 

26,606

 

Restricted cash

 

12,375

 

 

 

 

Total cash, cash equivalents and restricted cash

$

24,320

 

 

$

26,606

 

 

 

 

 


 

SILVACO GROUP, INC.

REVENUE

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

2024

 

2025

 

 

Q1

Q2

Q3

Q4

Year

 

Q1

Q2

Q3

Revenue by Region:

 

 

 

 

 

 

 

 

 

 

Americas

 

27

%

51

%

31

%

40

%

38

%

 

20

%

36

%

55

%

APAC

 

62

%

41

%

58

%

52

%

53

%

 

66

%

57

%

40

%

EMEA

 

11

%

8

%

11

%

8

%

9

%

 

14

%

7

%

5

%

Total revenue

 

100

%

100

%

100

%

100

%

100

%

 

100

%

100

%

100

%

 

 

 

 

 

 

 

 

 

 

 

Revenue by Product Line:

 

 

 

 

 

 

 

 

 

 

TCAD

 

66

%

69

%

59

%

71

%

68

%

 

56

%

56

%

35

%

EDA

 

30

%

20

%

24

%

24

%

24

%

 

36

%

29

%

56

%

SIP

 

4

%

11

%

17

%

5

%

8

%

 

8

%

15

%

9

%

Total revenue

 

100

%

100

%

100

%

100

%

100

%

 

100

%

100

%

100

%

 

 

 

 

 

 

 

 

 

 

 

Revenue Item Category:

 

 

 

 

 

 

 

 

 

 

Software license revenue

 

77

%

74

%

62

%

78

%

74

%

 

71

%

60

%

74

%

Maintenance and service

 

23

%

26

%

38

%

22

%

26

%

 

29

%

40

%

26

%

Total revenue

 

100

%

100

%

100

%

100

%

100

%

 

100

%

100

%

100

%

 

 

 

 

 

 

 

 

 

 

 

Revenue by Country:

 

 

 

 

 

 

 

 

 

 

United States

 

26

%

50

%

30

%

39

%

37

%

 

20

%

30

%

55

%

China

 

11

%

17

%

25

%

23

%

18

%

 

14

%

28

%

16

%

Other

 

63

%

33

%

45

%

38

%

45

%

 

66

%

42

%

29

%

Total revenue

 

100

%

100

%

100

%

100

%

100

%

 

100

%

100

%

100

%

 

 

 

 

 

 

 

 

 

 

 


 

SILVACO GROUP, INC.

GAAP to Non-GAAP Reconciliation

(Unaudited, in thousands except per share amounts)

 

 

 

 

 

 

 

 

 

Quarter to Date

 

Year to Date

 

9/30/2025

 

9/30/2024

 

9/30/2025

 

9/30/2024

 

 

 

 

 

 

 

 

GAAP Cost of revenue

$

4,133

 

 

$

2,786

 

 

$

10,653

 

 

$

9,620

 

Less: Stock-based compensation expense

 

(402

)

 

 

(313

)

 

 

(960

)

 

 

(2,780

)

Less: Amortization of acquired intangible assets

 

(249

)

 

 

(249

)

 

 

(747

)

 

 

(498

)

Less: Acquisition-related professional fees and retention bonus

 

(32

)

 

 

 

 

 

(99

)

 

 

 

Non-GAAP Cost of revenue

$

3,450

 

 

$

2,224

 

 

$

8,847

 

 

$

6,342

 

GAAP Gross profit

$

14,539

 

 

$

8,186

 

 

$

34,159

 

 

$

32,201

 

Add: Stock-based compensation expense

 

402

 

 

 

313

 

 

 

960

 

 

 

2,780

 

Add: Amortization of acquired intangible assets

 

249

 

 

 

249

 

 

 

747

 

 

 

498

 

Add: Acquisition-related professional fees and retention bonus

 

32

 

 

 

 

 

 

99

 

 

 

 

Non-GAAP Gross profit

$

15,222

 

 

$

8,748

 

 

$

35,965

 

 

$

35,479

 

GAAP Research and development

$

8,739

 

 

$

4,134

 

 

$

19,446

 

 

$

15,457

 

Less: Stock-based compensation expense

 

(830

)

 

 

(491

)

 

 

(1,650

)

 

 

(4,556

)

Less: Acquisition-related professional fees and retention bonus

 

(91

)

 

 

 

 

 

(286

)

 

 

 

Less: Amortization of acquired intangible assets

 

(150

)

 

 

(46

)

 

 

(272

)

 

 

(163

)

Non-GAAP Research and development

$

7,668

 

 

$

3,597

 

 

$

17,238

 

 

$

10,738

 

GAAP Selling and marketing

$

4,266

 

 

$

3,834

 

 

$

13,699

 

 

$

14,317

 

Less: Stock-based compensation expense

 

(354

)

 

 

(379

)

 

 

(1,088

)

 

 

(3,931

)

Less: IPO preparation costs

 

 

 

 

 

 

 

 

 

 

(178

)

Non-GAAP Selling and marketing

$

3,912

 

 

$

3,455

 

 

$

12,611

 

 

$

10,208

 

GAAP General and administrative

$

10,876

 

 

$

7,128

 

 

$

27,062

 

 

$

30,042

 

Less: Stock-based compensation expense

 

(1,486

)

 

 

(1,376

)

 

 

(3,771

)

 

 

(13,121

)

Less: Acquisition-related litigation settlement and legal costs

 

(4

)

 

 

(1,491

)

 

 

(1,034

)

 

 

(4,106

)

Less: Acquisition-related professional fees and retention bonus

 

(1,440

)

 

 

 

 

 

(3,317

)

 

 

 

Less: Amortization of acquired intangible assets

 

(580

)

 

 

 

 

 

(944

)

 

 

 

Less: Executive severance

 

(1,392

)

 

 

 

 

 

(1,392

)

 

 

 

Less: IPO preparation costs

 

 

 

 

 

 

 

 

 

 

(695

)

Non-GAAP General and administrative

$

5,974

 

 

$

4,261

 

 

$

16,604

 

 

$

12,120

 

GAAP Litigation settlement

$

 

 

 

392

 

 

 

13,069

 

 

 

15,088

 

Less: Acquisition-related litigation settlement and legal costs

 

 

 

 

(392

)

 

 

(13,069

)

 

 

(15,088

)

Non-GAAP Litigation settlement

$

 

 

$

 

 

$

 

 

$

 

GAAP Operating expenses

$

23,881

 

 

$

15,488

 

 

$

73,276

 

 

$

74,904

 

Less: Stock-based compensation expense

 

(2,670

)

 

 

(2,246

)

 

 

(6,509

)

 

 

(21,608

)

Less: Acquisition-related litigation settlement and legal costs

 

(4

)

 

 

(1,883

)

 

 

(14,103

)

 

 

(19,194

)

Less: Acquisition-related professional fees and retention bonus

 

(1,531

)

 

 

 

 

 

(3,603

)

 

 

 

Less: IPO preparation costs

 

 

 

 

 

 

 

 

 

 

(873

)

Less: Executive severance

 

(1,392

)

 

 

 

 

 

(1,392

)

 

 

 

Less: Amortization of acquired intangible assets

 

(730

)

 

 

(46

)

 

 

(1,216

)

 

 

(163

)

Non-GAAP Operating expenses

$

17,554

 

 

$

11,313

 

 

$

46,453

 

 

$

33,066

 

GAAP Operating loss

$

(9,342

)

 

$

(7,302

)

 

$

(39,117

)

 

$

(42,703

)

Add: Stock-based compensation expense

 

3,072

 

 

 

2,559

 

 

 

7,469

 

 

 

24,388

 

Add: Acquisition-related litigation settlement and legal costs

 

4

 

 

 

1,883

 

 

 

14,103

 

 

 

19,194

 

Add: Acquisition-related professional fees and retention bonus

 

1,563

 

 

 

 

 

 

3,702

 

 

 

 

Add: IPO preparation costs

 

 

 

 

 

 

 

 

 

 

873

 

Add: Executive severance

 

1,392

 

 

 

 

 

 

1,392

 

 

 

 

Add: Amortization of acquired intangible assets

 

979

 

 

 

295

 

 

 

1,963

 

 

 

661

 

Non-GAAP Operating (loss) income

$

(2,332

)

 

$

(2,565

)

 

$

(10,488

)

 

$

2,413

 

GAAP Net loss

$

(5,299

)

 

$

(6,551

)

 

$

(33,981

)

 

$

(43,561

)

Add: Stock-based compensation expense

 

3,072

 

 

 

2,559

 

 

 

7,469

 

 

 

24,388

 

Add: Acquisition-related litigation settlement and legal costs

 

4

 

 

 

1,883

 

 

 

14,103

 

 

 

19,194

 

Add: Acquisition-related professional fees and retention bonus

 

1,563

 

 

 

 

 

 

3,702

 

 

 

 

Add: IPO preparation costs

 

 

 

 

 

 

 

 

 

 

873

 

Add: Amortization of acquired intangible assets

 

979

 

 

 

295

 

 

 

1,963

 

 

 

661

 

Add: Loss on debt extinguishment

 

 

 

 

 

 

 

 

 

 

718

 

Add (Less): Change in fair value of contingent consideration

 

16

 

 

 

 

 

 

68

 

 

 

(18

)

Add: Foreign exchange (gain) loss

 

(197

)

 

 

174

 

 

 

350

 

 

 

418

 

Add: Executive severance

 

1,392

 

 

 

 

 

 

1,392

 

 

 

 

Less: Income tax effect of non-GAAP adjustment

 

(3,592

)

 

 

(189

)

 

 

(4,170

)

 

 

(265

)

Non-GAAP Net (loss) income

$

(2,062

)

 

$

(1,829

)

 

$

(9,104

)

 

$

2,408

 

GAAP Net loss per share:

 

 

 

 

 

 

 

Basic and diluted:

$

(0.18

)

 

$

(0.23

)

 

$

(1.16

)

 

$

(1.77

)

Non-GAAP Net income (loss) per share:

 

 

 

 

 

 

 

Basic

$

(0.07

)

 

$

(0.06

)

 

$

(0.31

)

 

$

0.10

 

Diluted

$

(0.07

)

 

$

(0.06

)

 

$

(0.31

)

 

$

0.09

 

Weighted average shares used in GAAP and non-GAAP net income (loss) per share:

 

 

 

 

 

 

 

Basic

 

30,213,143

 

 

 

29,048,080

 

 

 

29,412,365

 

 

 

24,633,030

 

Diluted

 

30,213,143

 

 

 

29,048,080

 

 

 

29,412,365

 

 

 

26,244,892

 

 

 

 

 

 

 

 

 

Investor Contact:
Greg McNiff
investors@silvaco.com

Media Contact:
Tiffany Behany
press@silvaco.com