SEALSQ Corp LAES

Technology SIC 3674 - Semiconductors & Related Devices NAICS Manufacturing › Computer and Electronic Product Manufacturing › Semiconductor and Other Electronic Component Manufacturing › Semiconductor and Related Device Manufacturing derived Nasdaq

Last close —
Market cap —
52-week range — - —

No price or market cap here: this company files no 10-K, so the only share count SEC publishes for it counts its ordinary shares in its home market, while its US listing is a depositary receipt standing for some number of them. That number is in no filing, so a price multiplied by that count is not this company's value and is not shown. The financial statements below are as filed.

Valuation FY2025 figures against the last close

P/S—
P/E—
P/FCF—
EV/EBITDA—
Dividend yield—
Diluted EPS—

Annual financial statements

Income statement

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019
Revenue $18.3M$11.0M$30.1M$23.2M$17.0M$14.3M—
Cost of revenue $9.6M$7.3M$16.0M$13.3M$9.5M$8.1M—
Gross profit $8.6M$3.7M$14.0M$9.8M$7.1M$5.4M—
R&D $12.5M$5.0M$3.9M$2.3M$3.0M$4.1M—
SG&A $25.8M$10.8M$8.6M$3.1M$5.0M$6.8M—
Total operating expenses $48.4M$20.9M$18.2M$7.2M$12.2M$14.0M—
Operating income -$39.8M-$17.2M-$4.1M$2.6M-$5.0M-$8.6M—
Interest expense $67.0K$14.6K$4.9K————
Pre-tax income -$34.2M-$18.1M-$3.0M$2.5M-$4.8M-$9.2M—
Income tax $162.0K$3.1M$225.0K$3.2M$6.0K$5.0K—
Net income -$34.2M-$21.2M-$3.3M$5.8M-$4.8M-$9.2M—
EPS, basic —-0.60-0.210.41-0.34-7.09—
EPS, diluted —-0.60-0.210.41-0.34-7.09—
Shares, diluted (wtd. avg.) —27.7M7.8M6.6M6.6M1.3M—

Balance sheet

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019
Cash and equivalents $417.7M$84.6M$6.9M$4.1M$2.1M$1.8M$1.8M
Short-term investments $10.0M——————
Receivables $12.9M$3.8M$5.1M$2.2M$2.6M——
Inventory $2.0M$1.4M$5.2M$7.5M$2.7M——
Total current assets $449.6M$93.1M$20.3M$16.1M$8.2M——
Property, plant and equipment $3.8M$3.2M$3.2M$782.0K$886.0K——
Goodwill $5.7M——————
Other intangibles $21.0M$0$0$1.0K$5.0K——
Total assets $504.2M$97.6M$27.9M$21.7M$11.8M——
Accounts payable $16.8M$10.1M$7.0M$6.7M$7.3M——
Short-term debt $689.0K——————
Total current liabilities $28.2M$16.9M$8.7M$10.6M$7.8M——
Long-term debt $989.0K——————
Total liabilities $42.7M$21.1M$22.9M$21.4M$25.4M——
Retained earnings -$76.1M-$41.9M-$20.7M-$17.4M-$23.2M——
Total equity $461.5M$76.5M$4.7M$212.0K-$13.6M-$9.4M—

Cash flow

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019
Operating cash flow -$31.3M-$10.1M-$2.7M$446.0K-$3.4M-$3.0M—
Depreciation and amortisation $703.0K$630.0K$569.0K$404.0K$1.5M$2.2M—
Stock-based compensation $11.3M$148.0K—————
Capital expenditure $743.0K$571.0K$3.0M$299.0K$36.0K$52.0K—
Investing cash flow -$35.3M-$571.0K-$3.0M-$299.0K-$36.0K$163.0K—
Financing cash flow $399.5M$88.4M$8.6M$1.8M$3.5M$2.8M—

Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001104659-26-037706.

Plot the figures US dollars

Income statement Revenue Cost of revenue Gross profit R&D SG&A Total operating expenses Operating income Interest expense Pre-tax income Income tax Net income EPS, basic EPS, diluted Shares, diluted (wtd. avg.)
Balance sheet Cash and equivalents Short-term investments Receivables Inventory Total current assets Property, plant and equipment Goodwill Other intangibles Total assets Accounts payable Short-term debt Total current liabilities Long-term debt Total liabilities Retained earnings Total equity
Cash flow Operating cash flow Depreciation and amortisation Stock-based compensation Capital expenditure Investing cash flow Financing cash flow Dividends paid Buybacks
  • Total current liabilities
  • Property, plant and equipment
  • Total current assets
  • Cash and equivalents
Total current liabilities, Property, plant and equipment, Total current assets, Cash and equivalents by fiscal year, in US dollars The same figures are in the table below this chart. 0 200M 400M 600M Cash and equivalents, FY2019: 1.8M Cash and equivalents, FY2020: 1.8M Total current liabilities, FY2021: 7.8M Property, plant and equipment, FY2021: 886K Total current assets, FY2021: 8.2M Cash and equivalents, FY2021: 2.1M Total current liabilities, FY2022: 10.6M Property, plant and equipment, FY2022: 782K Total current assets, FY2022: 16.1M Cash and equivalents, FY2022: 4.1M Total current liabilities, FY2023: 8.7M Property, plant and equipment, FY2023: 3.2M Total current assets, FY2023: 20.3M Cash and equivalents, FY2023: 6.9M Total current liabilities, FY2024: 16.9M Property, plant and equipment, FY2024: 3.2M Total current assets, FY2024: 93.1M Cash and equivalents, FY2024: 84.6M Total current liabilities, FY2025: 28.2M Property, plant and equipment, FY2025: 3.8M Total current assets, FY2025: 449.6M Cash and equivalents, FY2025: 417.7M FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025
Fiscal year FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Total current liabilities — — $7.8M $10.6M $8.7M $16.9M $28.2M
Property, plant and equipment — — $886.0K $782.0K $3.2M $3.2M $3.8M
Total current assets — — $8.2M $16.1M $20.3M $93.1M $449.6M
Cash and equivalents $1.8M $1.8M $2.1M $4.1M $6.9M $84.6M $417.7M

Others in SIC 3674

TickerCompanyMarket capP/ERevenue growth
NVDA NVIDIA CORP $5.55T 47.0x 65.5%
AVGO Broadcom Inc. $1.70T 75.0x 23.9%
MU MICRON TECHNOLOGY INC $1.15T 133.9x 48.9%
AMD ADVANCED MICRO DEVICES INC $779.62B 180.2x 34.3%
INTC INTEL CORP $483.22B — -0.5%
AMAT APPLIED MATERIALS INC /DE $360.86B 52.5x 4.4%
TXN TEXAS INSTRUMENTS INC $236.02B 47.4x 13.0%
MRVL Marvell Technology, Inc. $196.03B 72.8x 42.1%