Silvaco Reports Third Quarter 2025 Financial Results

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

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) (โ€œSilvacoโ€ or the โ€œCompanyโ€), 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 Silvacoโ€™s third quarter results set records for both revenue and bookings," said Walden Rhines, Silvacoโ€™s Chief Executive Officer. โ€œHowever, high operating expenses resulted in the company posting an operating loss even at record revenue.ย  Looking forward, we are prioritizing our core growth drivers and strengthening financial and operational discipline to position us for stronger results going forward.โ€

Chris Zegarelli, Silvacoโ€™s Chief Financial Officer, added, โ€œWe have taken steps toward improving financial discipline with a cost reduction program implemented during the fourth quarter.ย  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.โ€

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 โ€œWallyโ€ 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 Silvacoโ€™s Design Technology Co-Optimization Flow (DTCO) for Next Generation Silicon and Silicon Carbide Power Devices
    • Vicor adopts Silvacoโ€™s Victory TCADโ„ข 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 โ€œDiscussion of Non-GAAP Financial Measuresโ€ and โ€œGAAP to Non-GAAP Reconciliationโ€ 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 Silvacoโ€™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 managementโ€™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. Silvacoโ€™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 โ€œbelieveโ€, โ€œestimateโ€, โ€œexpectโ€, โ€œintendโ€, โ€œanticipateโ€, โ€œplanโ€, โ€œprojectโ€, โ€œwillโ€, 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 customersโ€™ 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 customersโ€™ 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 Silvacoโ€™s business is contained in Silvacoโ€™s filings with the Securities and Exchange Commission. These documents are available on the SEC Filings section of the Investor Relations section of Silvacoโ€™s website atย http://investors.silvaco.com/.ย These forward-looking statements represent Silvacoโ€™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.

ย 
SILVACO GROUP, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited, in thousands except share and par value amounts)
ย September 30, 2025ย December 31, 2024
ASSETSย ย ย 
Current assets:ย ย ย 
Cash and cash equivalents$11,945ย ย $19,606ย 
Restricted cashย 12,375ย ย ย โ€”ย 
Current marketable securitiesย 3,528ย ย ย 63,071ย 
Accounts receivable, netย 7,485ย ย ย 9,211ย 
Contract assets, netย 12,576ย ย ย 11,932ย 
Prepaid expenses and other current assetsย 5,092ย ย ย 3,460ย 
Total current assetsย 53,001ย ย ย 107,280ย 
Non-current assets:ย ย ย 
Non-current marketable securitiesย โ€”ย ย ย 4,785ย 
Property and equipment, netย 1,693ย ย ย 865ย 
Operating lease right-of-use assets, netย 2,745ย ย ย 1,711ย 
Intangible assets, netย 27,135ย ย ย 4,369ย 
Goodwillย 30,563ย ย ย 9,026ย 
Non-current portion of contract assetsย 13,906ย ย ย 12,611ย 
Other assetsย 1,548ย ย ย 1,698ย 
Total non-current assetsย 77,590ย ย ย 35,065ย 
Total assets$130,591ย ย $142,345ย 
LIABILITIES AND STOCKHOLDERS' EQUITYย ย ย 
Current liabilities:ย ย ย 
Accounts payable$3,638ย ย $3,316ย 
Accrued expenses and other current liabilitiesย 23,133ย ย ย 19,801ย 
Accrued income taxesย 1,462ย ย ย 1,668ย 
Deferred revenue, currentย 1,038ย ย ย 744ย 
Operating lease liabilities, currentย 11,352ย ย ย 7,497ย 
Vendor financing obligation, currentย 1,139ย ย ย 1,462ย 
Total current liabilitiesย 41,762ย ย ย 34,488ย 
Non-current liabilities:ย ย ย 
Deferred revenue, non-currentย 4,956ย ย ย 3,593ย 
Operating lease liabilities, non-currentย 1,681ย ย ย 946ย 
Vendor financing obligation, non-currentย 1,993ย ย ย 2,928ย 
Other non-current liabilitiesย 1,101ย ย ย 307ย 
Total liabilitiesย 51,493ย ย ย 42,262ย 
Stockholders' equity:ย ย ย 
Preferred stock, $0.0001 par value; 10,000,000 shares authorized, no shares issued and outstanding as of Septemberย 30, 2025 and December 31, 2024ย โ€”ย ย ย โ€”ย 
Common stock, $0.0001 par value; 500,000,000 shares authorized; 30,531,193 and 28,526,615 shares issued and outstanding as of Septemberย 30, 2025 and December 31, 2024, respectivelyย 3ย ย ย 3ย 
Additional paid-in capitalย 142,766ย ย ย 130,360ย 
Accumulated deficitย (61,993)ย ย (28,012)
Accumulated other comprehensive lossย (1,678)ย ย (2,268)
Total stockholders' equityย 79,098ย ย ย 100,083ย 
Total liabilities and stockholders' equity$130,591ย ย $142,345ย 
ย ย ย ย 


ย 
SILVACO GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Unaudited, in thousands except share and per share amounts)
ย ย ย ย ย ย ย ย 
ย Three Months Ended September 30,ย Nine Months Ended September 30,
ย 2025
ย 2024
ย 2025
ย 2024
Revenue:ย ย ย ย ย ย ย 
Software license revenue$13,757ย ย $6,840ย ย $30,983ย ย $30,121ย 
Maintenance and serviceย 4,915ย ย ย 4,132ย ย ย 13,829ย ย ย 11,700ย 
Total revenueย 18,672ย ย ย 10,972ย ย ย 44,812ย ย ย 41,821ย 
Cost of revenueย 4,133ย ย ย 2,786ย ย ย 10,653ย ย ย 9,620ย 
Gross profitย 14,539ย ย ย 8,186ย ย ย 34,159ย ย ย 32,201ย 
Operating expenses:ย ย ย ย ย ย ย 
Research and developmentย 8,739ย ย ย 4,134ย ย ย 19,446ย ย ย 15,457ย 
Selling and marketingย 4,266ย ย ย 3,834ย ย ย 13,699ย ย ย 14,317ย 
General and administrativeย 10,876ย ย ย 7,128ย ย ย 27,062ย ย ย 30,042ย 
Litigation settlementย โ€”ย ย ย 392ย ย ย 13,069ย ย ย 15,088ย 
Total operating expensesย 23,881ย ย ย 15,488ย ย ย 73,276ย ย ย 74,904ย 
Operating lossย (9,342)ย ย (7,302)ย ย (39,117)ย ย (42,703)
Loss on debt extinguishmentย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย (718)
Interest incomeย 316ย ย ย 1,217ย ย ย 1,830ย ย ย 1,899ย 
Interest and other income (expense), netย 82ย ย ย (278)ย ย (652)ย ย (832)
Loss before income tax provisionย (8,944)ย ย (6,363)ย ย (37,939)ย ย (42,354)
Income tax (benefit) provisionย (3,645)ย ย 188ย ย ย (3,958)ย ย 1,207ย 
Net loss$(5,299)ย $(6,551)ย $(33,981)ย $(43,561)
Net loss per share:ย ย ย ย ย ย ย 
Basic and diluted$(0.18)ย $(0.23)ย $(1.16)ย $(1.77)
Weighted average shares used in computing per share amounts:ย ย ย ย ย ย ย 
Basic and dilutedย 30,213,143ย ย ย 29,048,080ย ย ย 29,412,365ย ย ย 24,633,030ย 
ย ย ย ย ย ย ย ย 


ย 
SILVACO GROUP, INC.
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
(Unaudited, in thousands)
ย Nine Months Ended September 30,
ย 2025
ย 2024
Cash flows from operating activities:ย ย ย 
Net loss$(33,981)ย $(43,561)
Adjustments to reconcile net loss to net cash used in operating activities:ย ย ย 
Depreciation and amortizationย 2,242ย ย ย 903ย 
Stock-based compensation expenseย 7,469ย ย ย 24,388ย 
Provision for (reversal of) estimated credit lossesย (148)ย ย 154ย 
Litigation settlementย 13,069ย ย ย 15,088ย 
Loss on debt extinguishmentย โ€”ย ย ย 718ย 
Accretion of discount on marketable securities, netย (460)ย ย (905)
Change in fair value of contingent considerationย 69ย ย ย (18)
Changes in operating assets and liabilities:ย ย ย 
Accounts receivableย 3,860ย ย ย (1,336)
Contract assetsย (344)ย ย (4,479)
Prepaid expenses and other current assetsย (908)ย ย (479)
Other assetsย 201ย ย ย (12)
Accounts payableย (630)ย ย 1,022ย 
Accrued expenses and other current liabilitiesย (18,752)ย ย (1,108)
Related party funding of litigation apportionment agreementย 6,000ย ย ย โ€”ย 
Accrued income taxesย (4,370)ย ย 836ย 
Deferred revenueย 2,127ย ย ย (1,887)
Other non-current liabilitiesย 126ย ย ย 9ย 
Net cash used in operating activitiesย (24,430)ย ย (10,667)
Cash flows from investing activities:ย ย ย 
Sales of marketable securitiesย 29,752ย ย ย โ€”ย 
Purchases of marketable securitiesย โ€”ย ย ย (81,608)
Maturities of marketable securitiesย 34,900ย ย ย 9,000ย 
Acquisition of businessesย (32,879)ย ย โ€”ย 
Purchases of property and equipmentย (580)ย ย (344)
Net cash provided by (used in) investing activitiesย 31,193ย ย ย (72,952)
Cash flows from financing activities:ย ย ย 
Proceeds from initial public offering, net of underwriting feesย โ€”ย ย ย 106,020ย 
Proceeds from issuance of convertible note, net of debt issuance costsย โ€”ย ย ย 4,852ย 
Proceeds from loan facilityย โ€”ย ย ย 4,250ย 
Repayment of loan facilityย โ€”ย ย ย (4,250)
Repayment of related party line of creditย โ€”ย ย ย (2,000)
Deferred transaction costsย โ€”ย ย ย (2,649)
Proceeds from issuance of common stock for share-based awardsย 361ย ย ย โ€”ย 
Payment of payroll taxes related to shares withheld from employeesย (1,294)ย ย โ€”ย 
Contingent considerationย (46)ย ย (74)
Payments of vendor financing obligationย (1,259)ย ย (600)
Net cash (used in) provided by financing activitiesย (2,238)ย ย 105,549ย 
Effect of exchange rate fluctuations on cash, cash equivalents and restricted cashย 189ย ย ย 255ย 
Net increase in cash, cash equivalents and restricted cashย 4,714ย ย ย 22,185ย 
Cash, cash equivalents and restricted cash, beginning of periodย 19,606ย ย ย 4,421ย 
Cash, cash equivalents and restricted cash, end of period$24,320ย ย $26,606ย 
Cash, cash equivalents and restricted cash:ย ย ย 
Cash and cash equivalentsย 11,945ย ย ย 26,606ย 
Restricted cashย 12,375ย ย ย โ€”ย 
Total cash, cash equivalents and restricted cash$24,320ย ย $26,606ย 
ย ย ย ย 


ย 
SILVACO GROUP, INC.
REVENUE
(Unaudited)
ย ย ย ย ย ย ย ย ย ย ย 
ย ย 2024
ย 2025
ย ย Q1Q2Q3Q4Yearย Q1Q2Q3
Revenue by Region:ย ย ย ย ย ย ย ย ย ย 
Americasย 27%51%31%40%38%ย 20%36%55%
APACย 62%41%58%52%53%ย 66%57%40%
EMEAย 11%8%11%8%9%ย 14%7%5%
Total revenueย 100%100%100%100%100%ย 100%100%100%
ย ย ย ย ย ย ย ย ย ย ย 
Revenue by Product Line:ย ย ย ย ย ย ย ย ย ย 
TCADย 66%69%59%71%68%ย 56%56%35%
EDAย 30%20%24%24%24%ย 36%29%56%
SIPย 4%11%17%5%8%ย 8%15%9%
Total revenueย 100%100%100%100%100%ย 100%100%100%
ย ย ย ย ย ย ย ย ย ย ย 
Revenue Item Category:ย ย ย ย ย ย ย ย ย ย 
Software license revenueย 77%74%62%78%74%ย 71%60%74%
Maintenance and serviceย 23%26%38%22%26%ย 29%40%26%
Total revenueย 100%100%100%100%100%ย 100%100%100%
ย ย ย ย ย ย ย ย ย ย ย 
Revenue by Country:ย ย ย ย ย ย ย ย ย ย 
United Statesย 26%50%30%39%37%ย 20%30%55%
Chinaย 11%17%25%23%18%ย 14%28%16%
Otherย 63%33%45%38%45%ย 66%42%29%
Total revenueย 100%100%100%100%100%ย 100%100%100%
ย ย ย ย ย ย ย ย ย ย ย 


ย 
SILVACO GROUP, INC.
GAAP toย Non-GAAPย Reconciliation
(Unaudited, in thousands except per share amounts)
ย ย ย ย ย ย ย ย 
ย Quarter to Dateย Year to Date
ย 9/30/2025ย 9/30/2024ย 9/30/2025ย 9/30/2024
ย ย ย ย ย ย ย ย 
GAAP Cost of revenue$4,133ย ย $2,786ย ย $10,653ย ย $9,620ย 
Less: Stock-based compensation expenseย (402)ย ย (313)ย ย (960)ย ย (2,780)
Less: Amortization of acquired intangible assetsย (249)ย ย (249)ย ย (747)ย ย (498)
Less: Acquisition-related professional fees and retention bonusย (32)ย ย โ€”ย ย ย (99)ย ย โ€”ย 
Non-GAAP Cost of revenue$3,450ย ย $2,224ย ย $8,847ย ย $6,342ย 
GAAP Gross profit$14,539ย ย $8,186ย ย $34,159ย ย $32,201ย 
Add: Stock-based compensation expenseย 402ย ย ย 313ย ย ย 960ย ย ย 2,780ย 
Add: Amortization of acquired intangible assetsย 249ย ย ย 249ย ย ย 747ย ย ย 498ย 
Add: Acquisition-related professional fees and retention bonusย 32ย ย ย โ€”ย ย ย 99ย ย ย โ€”ย 
Non-GAAP Gross profit$15,222ย ย $8,748ย ย $35,965ย ย $35,479ย 
GAAP Research and development$8,739ย ย $4,134ย ย $19,446ย ย $15,457ย 
Less: Stock-based compensation expenseย (830)ย ย (491)ย ย (1,650)ย ย (4,556)
Less: Acquisition-related professional fees and retention bonusย (91)ย ย โ€”ย ย ย (286)ย ย โ€”ย 
Less: Amortization of acquired intangible assetsย (150)ย ย (46)ย ย (272)ย ย (163)
Non-GAAP Research and development$7,668ย ย $3,597ย ย $17,238ย ย $10,738ย 
GAAP Selling and marketing$4,266ย ย $3,834ย ย $13,699ย ย $14,317ย 
Less: Stock-based compensation expenseย (354)ย ย (379)ย ย (1,088)ย ย (3,931)
Less: IPO preparation costsย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย (178)
Non-GAAP Selling and marketing$3,912ย ย $3,455ย ย $12,611ย ย $10,208ย 
GAAP General and administrative$10,876ย ย $7,128ย ย $27,062ย ย $30,042ย 
Less: Stock-based compensation expenseย (1,486)ย ย (1,376)ย ย (3,771)ย ย (13,121)
Less: Acquisition-related litigationย settlementย and legal costsย (4)ย ย (1,491)ย ย (1,034)ย ย (4,106)
Less: Acquisition-related professional fees and retention bonusย (1,440)ย ย โ€”ย ย ย (3,317)ย ย โ€”ย 
Less: Amortization of acquired intangible assetsย (580)ย ย โ€”ย ย ย (944)ย ย โ€”ย 
Less: Executive severanceย (1,392)ย ย โ€”ย ย ย (1,392)ย ย โ€”ย 
Less: IPO preparation costsย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย (695)
Non-GAAP General and administrative$5,974ย ย $4,261ย ย $16,604ย ย $12,120ย 
GAAP Litigation settlement$โ€”ย ย ย 392ย ย ย 13,069ย ย ย 15,088ย 
Less: Acquisition-related litigationย settlementย and legal costsย โ€”ย ย ย (392)ย ย (13,069)ย ย (15,088)
Non-GAAP Litigation settlement$โ€”ย ย $โ€”ย ย $โ€”ย ย $โ€”ย 
GAAP Operating expenses$23,881ย ย $15,488ย ย $73,276ย ย $74,904ย 
Less: Stock-based compensation expenseย (2,670)ย ย (2,246)ย ย (6,509)ย ย (21,608)
Less: Acquisition-related litigationย settlementย and legal costsย (4)ย ย (1,883)ย ย (14,103)ย ย (19,194)
Less: Acquisition-related professional fees and retention bonusย (1,531)ย ย โ€”ย ย ย (3,603)ย ย โ€”ย 
Less: IPO preparation costsย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย (873)
Less: Executive severanceย (1,392)ย ย โ€”ย ย ย (1,392)ย ย โ€”ย 
Less: Amortization of acquired intangible assetsย (730)ย ย (46)ย ย (1,216)ย ย (163)
Non-GAAP Operating expenses$17,554ย ย $11,313ย ย $46,453ย ย $33,066ย 
GAAP Operating loss$(9,342)ย $(7,302)ย $(39,117)ย $(42,703)
Add: Stock-based compensation expenseย 3,072ย ย ย 2,559ย ย ย 7,469ย ย ย 24,388ย 
Add: Acquisition-related litigationย settlementย and legal costsย 4ย ย ย 1,883ย ย ย 14,103ย ย ย 19,194ย 
Add: Acquisition-related professional fees and retention bonusย 1,563ย ย ย โ€”ย ย ย 3,702ย ย ย โ€”ย 
Add: IPO preparation costsย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 873ย 
Add: Executive severanceย 1,392ย ย ย โ€”ย ย ย 1,392ย ย ย โ€”ย 
Add: Amortization of acquired intangible assetsย 979ย ย ย 295ย ย ย 1,963ย ย ย 661ย 
Non-GAAP Operating (loss) income$(2,332)ย $(2,565)ย $(10,488)ย $2,413ย 
GAAP Net loss$(5,299)ย $(6,551)ย $(33,981)ย $(43,561)
Add: Stock-based compensation expenseย 3,072ย ย ย 2,559ย ย ย 7,469ย ย ย 24,388ย 
Add: Acquisition-related litigationย settlementย and legal costsย 4ย ย ย 1,883ย ย ย 14,103ย ย ย 19,194ย 
Add: Acquisition-related professional fees and retention bonusย 1,563ย ย ย โ€”ย ย ย 3,702ย ย ย โ€”ย 
Add: IPO preparation costsย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 873ย 
Add: Amortization of acquired intangible assetsย 979ย ย ย 295ย ย ย 1,963ย ย ย 661ย 
Add: Loss on debt extinguishmentย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 718ย 
Add (Less): Change in fair value of contingent considerationย 16ย ย ย โ€”ย ย ย 68ย ย ย (18)
Add: Foreign exchange (gain) lossย (197)ย ย 174ย ย ย 350ย ย ย 418ย 
Add: Executive severanceย 1,392ย ย ย โ€”ย ย ย 1,392ย ย ย โ€”ย 
Less: Income tax effect of non-GAAP adjustmentย (3,592)ย ย (189)ย ย (4,170)ย ย (265)
Non-GAAP Net (loss) income$(2,062)ย $(1,829)ย $(9,104)ย $2,408ย 
GAAP Net loss per share:ย ย ย ย ย ย ย 
Basic and diluted:$(0.18)ย $(0.23)ย $(1.16)ย $(1.77)
Non-GAAP Net income (loss) per share:ย ย ย ย ย ย ย 
Basic$(0.07)ย $(0.06)ย $(0.31)ย $0.10ย 
Diluted$(0.07)ย $(0.06)ย $(0.31)ย $0.09ย 
Weighted average shares used in GAAP and non-GAAP net income (loss) per share:ย ย ย ย ย ย ย 
Basicย 30,213,143ย ย ย 29,048,080ย ย ย 29,412,365ย ย ย 24,633,030ย 
Dilutedย 30,213,143ย ย ย 29,048,080ย ย ย 29,412,365ย ย ย 26,244,892ย 
ย ย ย ย ย ย ย ย 

Investor Contact:
Greg McNiff
investors@silvaco.com

Media Contact:
Tiffany Behany
press@silvaco.com


Primary Logo

Recent Quotes

View More
Symbol Price Change (%)
AMZN  239.89
+1.51 (0.63%)
AAPL  259.20
-1.28 (-0.49%)
AMD  246.83
+1.79 (0.73%)
BAC  53.35
+0.81 (1.54%)
GOOG  319.21
+3.49 (1.11%)
META  634.53
+4.67 (0.74%)
MSFT  384.37
+13.50 (3.64%)
NVDA  189.31
+0.68 (0.36%)
ORCL  155.62
+17.53 (12.69%)
TSLA  352.42
+3.47 (0.99%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.

Gift this article