Silvaco Reports Second Quarter 2025 Financial Results

Achieved Gross Bookings of $12.91 Million and Revenue of $12.05 Million

Landed 10 New Logos in Photonics, Automotive, Military, Foundry, and Power

Achieved Trailing Twelve-Month ACV Growth of 26%

SANTA CLARA, Calif., Aug. 06, 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 second quarter 2025 results.

"With the acquisition of Mixel Group, Inc., we estimate that we have expanded our Serviceable Addressable Market (SAM) by another $110 million, in addition to the estimated $600 million in incremental SAM from our previous acquisitions this year. These acquisitions reinforce our position in fast-expanding markets and further diversify our growth engine," said Dr. Babak Taheri, Silvacoโ€™s Chief Executive Officer. Dr. Taheri continued, "We are equally confident in our long-term growth trajectory, underpinned by strong market demand, strategic expansion, and the increasing value of our technology stack."

Commenting on the financial results and outlook, Dan Shaw, Silvacoโ€™s Senior Director of FP&A, added, โ€œDespite the current macroeconomic headwinds, we continue to work towards closing delayed customer orders and introducing our newly acquired products to our existing and new customer base to ensure the company is well positioned for higher growth rates moving forward.โ€

Second Quarter 2025 and Recent Third Quarter 2025 Business Highlights

  • Closed acquisition of Mixel Group, Inc. onย August 1st, expanding Silvacoโ€™s SAM by an additional estimated $110 million

  • 14% of Q2 revenue from 10 new customers
  • 6% of Q2 revenue from new customers acquired in previous two quarters
  • 40% of Q2 revenue from expansion in existing customers
  • 40% of Q2 revenue from renewals

  • Leadership Update: Three new additions to the Executive team, including Senior VP of EDA Business Unit, Senior VP of Silicon IP Business Unit, and VP of Business Development

  • Our recent customer success announcements include:
    • Alps Alpine adopted Silvacoโ€™sย Jivaro Proโ„ข to accelerate SPICE post-layout simulationย 
    • Collaboration with Fraunhofer ISIT to advance Next-Generation GaN with Silvacoโ€™s DTCO Flow,ย strengthening our lead position in power electronicsย 
    • Wavetek deployed Silvacoโ€™s Victory TCADโ„ข to drive innovation in GaN-based connectivity solution

  • We have settled our ongoing dispute with the former shareholders of Nangate, Inc.

Second Quarter 2025 Financial Results

GAAP Financial Results

  • Revenue of $12.05 million, down 19% year-over-year and down 15% quarter-over-quarter.
    • TCAD revenue of $6.8 million, down 34% year-over-year.
    • EDA revenue of $3.4 million, up 15% year-over-year.
    • SIP revenue of $1.8 million, up 11% year-over-year.
  • GAAP gross profit and GAAP gross margin were $8.5 million and 71%, respectively, which includes the impact of $0.4 million in stock-based compensation expense, $0.2 million in amortization of acquired intangible assets, and $0.1 million in acquisition-related professional fees and retention bonuses, down from $10.1 million and up from 68%, respectively, in Q2 2024.
  • GAAP net loss of $9.4 million, compared to a GAAP net loss of $38.4 million in Q2 2024.
  • GAAP basic net loss per share of ($0.32), compared to GAAP net loss per share of ($1.55) in Q2 2024.
  • As of Q2 end, cash, cash equivalents, restricted cash and marketable securities totaled $55.5 million.

Key Operating Indicators and Non-GAAP Financial Results:

  • Gross bookings were $12.9 million, down 34% year-over-year.
  • As of the end of Q2, the remaining performance obligation balance was $36.4 million, 50% of which is expected to be recognized as revenue in the next 12 months.
  • Non-GAAP gross profit and non-GAAP gross margin were $9.2 million and 76%, respectively, down from $12.8 million and 86% in Q2 2024.
  • Non-GAAP net loss of $4.6 million, compared to non-GAAP net income of $1.8 million in Q2 2024.
  • Non-GAAP diluted net loss per share of ($0.16), compared to non-GAAP diluted net income per share of $0.07 in Q2 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 our second quarter 2025 financial results, can be found at https://investors.silvaco.com/financial-information/quarterly-results

Third Quarter and Full Year 2025 Financial Outlook

As of August 6, 2025, Silvaco is providing guidance for its third quarter of 2025 and its full-year 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 non-GAAP gross margin, non-GAAP operating income (loss) and non-GAAP diluted net income (loss) per share. GAAP gross margin is the most comparable GAAP measure to non-GAAP gross margin, GAAP operating income (loss) is the most comparable GAAP measure to non-GAAP operating income (loss). GAAP diluted net income (loss) per share is the most comparable GAAP measure to non-GAAP diluted net income (loss) per share. 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 income (loss) differs from GAAP operating income (loss) in that it excludes 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. Non-GAAP diluted net income (loss) per share differs from GAAP diluted net income (loss) per share in that it excludes certain costs, including IPO preparation costs, 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, 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. 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, GAAP operating income (loss) or GAAP diluted net income (loss) per share or a reconciliation of the forward-looking non-GAAP gross margin or non-GAAP operating income (loss) or non-GAAP diluted net income (loss) per share guidance to GAAP gross margin or GAAP operating income (loss) or GAAP diluted net income (loss) per share, 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 third quarter 2025 the following:

  • Gross bookings in the range of $14.0 millionย to $18.2 million, reflecting a 42% to 84% increase from the third quarter of 2024.
  • Revenue in the range of $14.0 millionย to $18.0 million, representing a 28% increase to 64% increase from the third quarter of 2024.โ€‹
  • Non-GAAP gross margin in the range of 81%ย to 85%, which would compare to 86% from the third quarter of 2024.โ€‹
  • Non-GAAP operatingย income (loss) in the range of ($3.5 million) to $0.5 million, compared to income of ($2.6 million) from the third quarter of 2024.โ€‹
  • Non-GAAP net income (loss) per diluted share in the range of ($0.12)ย to $0.02, compared toย ($0.06) from the third quarter of 2024. โ€‹

Based on current business trends and conditions, the Company expects for full year 2025, the following:

  • Gross bookings in the range of $67.0 million to $74.0 million, reflecting a 2% to 13% increase from 2024.โ€‹
  • Revenue in the range of $64.0 million to $70.0 million, representing a 7% to 17% increase from 2024.
  • Non-GAAP gross margin in the range of 83% to 86%, which would compare to 86% in 2024.โ€‹
  • Non-GAAP operating income (loss) in the range of ($2.0 million)ย to $1.0 million, compared to $5.5 million income in 2024.โ€‹
  • Non-GAAP net income (loss) per diluted share in the range of ($0.07) to $0.03, compared to $0.25 income in 2024.โ€‹

Q2 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, August 6, 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 at http://investors.silvaco.com/. 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

We use certain non-GAAP financial measures 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. We use these non-GAAP financial measures 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.


SILVACO GROUP, INC.
CONDENSED CONSOLIDATEDย BALANCE SHEETS
(Unaudited, in thousands except share and per share amounts)
ย ย ย ย 
ย June 30,
2025
ย December 31,
2024
ASSETSย ย ย 
Current assets:ย ย ย 
Cash and cash equivalents$13,132ย ย $19,606ย 
Restricted cashย 16,500ย ย ย โ€”ย 
Current marketable securitiesย 25,853ย ย ย 63,071ย 
Accounts receivable, netย 9,888ย ย ย 9,211ย 
Contract assets, netย 12,126ย ย ย 11,932ย 
Prepaid expenses and other current assetsย 4,628ย ย ย 3,460ย 
Total current assetsย 82,127ย ย ย 107,280ย 
Non-current assets:ย ย ย 
Non-current marketable securitiesย โ€”ย ย ย 4,785ย 
Property and equipment, netย 991ย ย ย 865ย 
Operating lease right-of-use assets, netย 2,170ย ย ย 1,711ย 
Intangible assets, netย 12,514ย ย ย 4,369ย 
Goodwillย 18,692ย ย ย 9,026ย 
Non-current portion of contract assetsย 9,407ย ย ย 12,611ย 
Other assetsย 1,728ย ย ย 1,698ย 
Total non-current assetsย 45,502ย ย ย 35,065ย 
Total assets$127,629ย ย $142,345ย 
LIABILITIES AND STOCKHOLDERS' EQUITYย ย ย 
Current liabilities:ย ย ย 
Accounts payable$1,853ย ย $3,316ย 
Accrued expenses and other current liabilitiesย 23,952ย ย ย 19,801ย 
Accrued income taxesย 1,524ย ย ย 1,668ย 
Deferred revenue, currentย 9,303ย ย ย 7,497ย 
Operating lease liabilities, currentย 864ย ย ย 744ย 
Vendor financing obligation, currentย 1,114ย ย ย 1,462ย 
Total current liabilitiesย 38,610ย ย ย 34,488ย 
Non-current liabilities:ย ย ย 
Deferred revenue, non-currentย 5,207ย ย ย 3,593ย 
Operating lease liabilities, non-currentย 1,279ย ย ย 946ย 
Vendor financing obligation, non-currentย 1,949ย ย ย 2,928ย 
Other non-current liabilitiesย 996ย ย ย 307ย 
Total liabilitiesย 48,041ย 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 Juneย 30, 2025 and December 31, 2024ย โ€”ย ย ย โ€”ย 
Common stock, $0.0001 par value; 500,000,000 shares authorized; 29,603,494 and 28,526,615 shares issued and outstanding as of Juneย 30, 2025 and December 31, 2024, respectivelyย 3ย ย ย 3ย 
Additional paid-in capitalย 137,572ย ย ย 130,360ย 
Accumulated deficitย (56,694)ย ย (28,012)
Accumulated other comprehensive lossย (1,293)ย ย (2,268)
Total stockholders' equityย 79,588ย ย ย 100,083ย 
Total liabilities and stockholders' equity$127,629ย ย $142,345ย 
ย ย ย ย 



SILVACO GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited, in thousands except share and per share amounts)
ย ย ย ย ย ย ย ย 
ย Three Months Ended June 30,ย Six months ended June 30,
ย ย 2025ย ย ย 2024ย ย ย 2025ย ย ย 2024ย 
Revenue:ย ย ย ย ย ย ย 
Software license revenue$7,217ย ย $11,023ย ย $17,226ย ย $23,281ย 
Maintenance and serviceย 4,831ย ย ย 3,937ย ย ย 8,914ย ย ย 7,568ย 
Total revenueย 12,048ย ย ย 14,960ย ย ย 26,140ย ย ย 30,849ย 
Cost of revenueย 3,504ย ย ย 4,861ย ย ย 6,520ย ย ย 6,834ย 
Gross profitย 8,544ย ย ย 10,099ย ย ย 19,620ย ย ย 24,015ย 
Operating expenses:ย ย ย ย ย ย ย 
Research and developmentย 5,907ย ย ย 7,707ย ย ย 10,707ย ย ย 11,323ย 
Selling and marketingย 4,714ย ย ย 7,171ย ย ย 9,433ย ย ย 10,483ย 
General and administrativeย 8,066ย ย ย 18,314ย ย ย 16,186ย ย ย 22,914ย 
Litigation settlementย โ€”ย ย ย 14,696ย ย ย 13,069ย ย ย 14,696ย 
Total operating expensesย 18,687ย ย ย 47,888ย ย ย 49,395ย ย ย 59,416ย 
Operating lossย (10,143)ย ย (37,789)ย ย (29,775)ย ย (35,401)
Loss on debt extinguishmentย โ€”ย ย ย (718)ย ย โ€”ย ย ย (718)
Interest incomeย 651ย ย ย 682ย ย ย 1,514ย ย ย 682ย 
Interest and other expense, netย (443)ย ย (349)ย ย (734)ย ย (554)
Loss before income tax provisionย (9,935)ย ย (38,174)ย ย (28,995)ย ย (35,991)
Income tax (benefit) provisionย (526)ย ย 214ย ย ย (313)ย ย 1,019ย 
Net loss$(9,409)ย $(38,388)ย $(28,682)ย $(37,010)
Net loss per share:ย ย ย ย ย ย ย 
Basic and dilutedย (0.32)ย ย (1.55)ย ย (0.99)ย ย (1.65)
Weighted average shares used in computing per share amounts:ย ย ย ย ย ย ย 
Basic and dilutedย 29,312,982ย ย ย 24,811,112ย ย ย 29,005,331ย ย ย 22,405,557ย 
ย ย ย ย ย ย ย ย 



SILVACO GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited, in thousands)
ย ย ย ย 
ย Six Months Ended June 30,
ย ย 2025ย ย ย 2024ย 
Cash flows from operating activities:ย ย ย 
Net loss$(28,682)ย $(37,010)
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:ย ย ย 
Depreciation and amortizationย 1,146ย ย ย 475ย 
Stock-based compensation expenseย 4,397ย ย ย 21,829ย 
Provision for credit lossesย 116ย ย ย 143ย 
Litigation settlementย 13,069ย ย ย 14,696ย 
Loss on debt extinguishmentย โ€”ย ย ย 718ย 
Accretion of discount on marketable securities, netย (462)ย ย (194)
Change in fair value of contingent considerationย 52ย ย ย (18)
Changes in operating assets and liabilities:ย ย ย 
Accounts receivableย 97ย ย ย (3,102)
Contract assetsย 4,832ย ย ย (4,081)
Prepaid expenses and other current assetsย (1,073)ย ย (882)
Other assetsย 32ย ย ย (84)
Accounts payableย (1,576)ย ย (2)
Accrued expenses and other current liabilitiesย (16,586)ย ย (1,287)
Related party funding of litigation apportionment agreementย 6,000ย ย ย โ€”ย 
Accrued income taxesย (714)ย ย 687ย 
Deferred revenueย 2,719ย ย ย (673)
Other non-current liabilitiesย 20ย ย ย (9)
ย  ย Net cash used in operating activitiesย (16,613)ย ย (8,794)
Cash flows from investing activities:ย ย ย 
Sales of marketable securitiesย 10,345ย ย ย โ€”ย 
Purchases of marketable securitiesย โ€”ย ย ย (67,809)
Maturities of marketable securitiesย 32,000ย ย ย โ€”ย 
Acquisition of businessesย (14,306)ย ย โ€”ย 
Purchases of property and equipmentย (222)ย ย (56)
ย  ย Net cash provided by (used in) investing activitiesย 27,817ย ย ย (67,865)
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 (2,126)
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 (586)ย ย โ€”ย 
Contingent considerationย (46)ย ย (22)
Payments of vendor financing obligationย (1,328)ย ย (300)
ย  ย Net cash (used in) provided by financing activitiesย (1,599)ย ย 106,424ย 
Effect of exchange rate fluctuations on cash and cash equivalents and restricted cashย 421ย ย ย 88ย 
Net increase in cash and cash equivalents and restricted cashย 10,026ย ย ย 29,853ย 
Cash and cash equivalents and restricted cash, beginning of periodย 19,606ย ย ย 4,421ย 
Cash and cash equivalents and restricted cash, end of period$29,632ย ย $34,274ย 
Cash and cash equivalents and restricted cash:ย ย ย 
Cash and cash equivalentsย 13,132ย ย ย 34,274ย 
Restricted cashย 16,500ย ย ย โ€”ย 
Total cash and cash equivalents and restricted cash$29,632ย ย $34,274ย 
ย ย ย ย 



SILVACO GROUP, INC.
REVENUE
(Unaudited)
ย ย 2024ย ย 2025ย 
ย ย Q1Q2Q3Q4Yearย Q1Q2
Revenue by Region:ย ย ย ย ย ย ย ย ย 
Americasย 27%51%31%40%38%ย 20%36%
APACย 62%41%58%52%53%ย 66%57%
EMEAย 11%8%11%8%9%ย 14%7%
Total revenueย 100%100%100%100%100%ย 100%100%
ย ย ย ย ย ย ย ย ย ย 
Revenue by Product Line:ย ย ย ย ย ย ย ย ย 
TCADย 66%69%59%71%68%ย 56%56%
EDAย 30%20%24%24%24%ย 36%29%
SIPย 4%11%17%5%8%ย 8%15%
Total revenueย 100%100%100%100%100%ย 100%100%
ย ย ย ย ย ย ย ย ย ย 
Revenue Item Category:ย ย ย ย ย ย ย ย ย 
Software license revenueย 77%74%62%78%74%ย 71%60%
Maintenance and serviceย 23%26%38%22%26%ย 29%40%
Total revenueย 100%100%100%100%100%ย 100%100%
ย ย ย ย ย ย ย ย ย ย 
Revenue by Country:ย ย ย ย ย ย ย ย ย 
United Statesย 26%50%30%39%37%ย 20%30%
Chinaย 11%17%25%23%18%ย 14%28%
Otherย 63%33%45%38%45%ย 66%42%
Total revenueย 100%100%100%100%100%ย 100%100%
ย ย ย ย ย ย ย ย ย ย 



SILVACO GROUP, INC.
GAAP to Non-GAAP Reconciliation
(Unaudited, in thousands except per share amounts)
ย 
ย Three Months Endedย Six Months Ended
ย 6/30/2025ย 6/30/2024ย 6/30/2025ย 6/30/2024
ย ย ย ย ย ย ย ย 
GAAP Cost of revenue$ 3,504ย ย $ 4,861ย ย $ 6,520ย ย $ 6,834ย 
Less: Stock-based compensation expenseย (359)ย ย (2,467)ย ย (558)ย ย (2,467)
Less: Amortization of acquired intangible assetsย (249)ย ย (249)ย ย (498)ย ย (249)
Less: Acquisition-related professional fees and retention bonusย (59)ย ย โ€”ย ย ย (67)ย ย โ€”ย 
Non-GAAP Cost of revenue$ 2,837ย ย $ 2,145ย ย $ 5,397ย ย $ 4,118ย 
GAAP Gross profit$ 8,544ย ย $ 10,099ย ย $ 19,620ย ย $ 24,015ย 
Add: Stock-based compensation expenseย 359ย ย ย 2,467ย ย ย 558ย ย ย 2,467ย 
Add: Amortization of acquired intangible assetsย 249ย ย ย 249ย ย ย 498ย ย ย 249ย 
Add: Acquisition-related professional fees and retention bonusย 59ย ย ย โ€”ย ย ย 67ย ย ย โ€”ย 
Non-GAAP Gross profit$ 9,211ย ย $ 12,815ย ย $ 20,743ย ย $ 26,731ย 
GAAP Research and development$ 5,907ย ย $ 7,707ย ย $ 10,707ย ย $ 11,323ย 
Less: Stock-based compensation expenseย (576)ย ย (4,065)ย ย (820)ย ย (4,065)
Less: Acquisition-related professional fees and retention bonusย (177)ย ย โ€”ย ย ย (195)ย ย โ€”ย 
Less: Amortization of acquired intangible assetsย (71)ย ย (47)ย ย (122)ย ย (117)
Non-GAAP Research and development$ 5,083ย ย $ 3,595ย ย $ 9,570ย ย $ 7,141ย 
GAAP Selling and marketing$ 4,714ย ย $ 7,171ย ย $ 9,433ย ย $ 10,483ย 
Less: Stock-based compensation expenseย (411)ย ย (3,552)ย ย (734)ย ย (3,552)
Less: IPO preparation costsย โ€”ย ย ย (39)ย ย โ€”ย ย ย (178)
Non-GAAP Selling and marketing$ 4,303ย ย $ 3,580ย ย $ 8,699ย ย $ 6,753ย 
GAAP General and administrative$ 8,066ย ย $ 18,314ย ย $ 16,186ย ย $ 22,914ย 
Less: Stock-based compensation expenseย (774)ย ย (11,745)ย ย (2,285)ย ย (11,745)
Less: Acquisition-related litigationย settlementย and legal costsย (304)ย ย (2,021)ย ย (1,030)ย ย (2,615)
Less: Acquisition-related professional fees and retention bonusย (1,200)ย ย โ€”ย ย ย (1,877)ย ย โ€”ย 
Less: Amortization of acquired intangible assetsย (302)ย ย โ€”ย ย ย (364)ย ย โ€”ย 
Less: IPO preparation costsย โ€”ย ย ย (568)ย ย โ€”ย ย ย (695)
Non-GAAP General and administrative$ 5,486ย ย $ 3,980ย ย $ 10,630ย ย $ 7,859ย 
GAAP Litigation settlement$ -ย ย $ 14,696ย ย $ 13,069ย ย $ 14,696ย 
Less: Acquisition-related litigationย settlementย and legal costsย โ€”ย ย ย (14,696)ย ย (13,069)ย ย (14,696)
Non-GAAP Litigation settlement$ -ย ย $ -ย ย $ -ย ย $ -ย 
GAAP Operating expenses$ 18,687ย ย $ 47,888ย ย $ 49,395ย ย $ 59,416ย 
Less: Stock-based compensation expenseย (1,761)ย ย (19,362)ย ย (3,839)ย ย (19,362)
Less: Acquisition-related litigationย settlementย and legal costsย (304)ย ย (16,717)ย ย (14,099)ย ย (17,311)
Less: Acquisition-related professional fees and retention bonusย (1,377)ย ย โ€”ย ย ย (2,072)ย ย โ€”ย 
Less: IPO preparation costsย โ€”ย ย ย (607)ย ย โ€”ย ย ย (873)
Less: Amortization of acquired intangible assetsย (373)ย ย (47)ย ย (486)ย ย (117)
Non-GAAP Operating expenses$ 14,872ย ย $ 11,155ย ย $ 28,899ย ย $ 21,753ย 
GAAP Operating loss$ (10,143)ย $ (37,789)ย $ (29,775)ย $ (35,401)
Add: Stock-based compensation expenseย 2,120ย ย ย 21,829ย ย ย 4,397ย ย ย 21,829ย 
Add: Acquisition-related litigationย settlementย and legal costsย 304ย ย ย 16,717ย ย ย 14,099ย ย ย 17,311ย 
Add: Acquisition-related professional fees and retention bonusย 1,436ย ย ย โ€”ย ย ย 2,139ย ย ย โ€”ย 
Add: IPO preparation costsย โ€”ย ย ย 607ย ย ย โ€”ย ย ย 873ย 
Add: Amortization of acquired intangible assetsย 622ย ย ย 296ย ย ย 984ย ย ย 366ย 
Non-GAAP Operating (loss) income$ (5,661)ย $ 1,660ย ย $ (8,156)ย $ 4,978ย 
GAAP Net loss$ (9,409)ย $ (38,388)ย $ (28,682)ย $ (37,010)
Add: Stock-based compensation expenseย 2,120ย ย ย 21,829ย ย ย 4,397ย ย ย 21,829ย 
Add: Acquisition-related litigationย settlementย and legal costsย 304ย ย ย 16,717ย ย ย 14,099ย ย ย 17,311ย 
Add: Acquisition-related professional fees and retention bonusย 1,436ย ย ย โ€”ย ย ย 2,139ย ย ย โ€”ย 
Add: IPO preparation costsย โ€”ย ย ย 607ย ย ย โ€”ย ย ย 873ย 
Add: Amortization of acquired intangible assetsย 622ย ย ย 296ย ย ย 984ย ย ย 366ย 
Add: Loss on debt extinguishmentย โ€”ย ย ย 718ย ย ย โ€”ย ย ย 718ย 
Add (Less): Change in fair value of contingent considerationย 17ย ย ย (10)ย ย 52ย ย ย (18)
Add: Foreign exchange lossย 342ย ย ย 114ย ย ย 547ย ย ย 244ย 
Less: Income tax effect of non-GAAP adjustmentย (7)ย ย (43)ย ย (12)ย ย (76)
Non-GAAP Net (loss) income$ (4,575)ย $ 1,840ย ย $ (6,476)ย $ 4,237ย 
GAAP Net loss per share:ย ย ย ย ย ย ย 
Basic and diluted:$(0.32)ย $(1.55)ย $(0.99)ย $(1.65)
Non-GAAP Net income (loss) per share:ย ย ย ย ย ย ย 
Basic$(0.16)ย $0.07ย ย $(0.22)ย $0.19ย 
Diluted$(0.16)ย $0.07ย ย $(0.22)ย $0.18ย 
Weighted average shares used in GAAP and non-GAAP net income (loss) per share:ย ย ย ย ย ย ย 
Basicย 29,312,982ย ย ย 24,811,112ย ย ย 29,005,331ย ย ย 22,405,557ย 
Dilutedย 29,312,982ย ย ย 25,408,465ย ย ย 29,005,331ย ย ย 23,052,554ย 
ย ย ย ย ย ย ย ย 


Contacts
Media Relations:
Tiffany Behany, press@silvaco.com

Investor Relations:
Greg McNiff, investors@silvaco.com


Primary Logo

Recent Quotes

View More
Symbol Price Change (%)
AMZN  210.41
+1.69 (0.81%)
AAPL  274.40
-0.22 (-0.08%)
AMD  217.34
+1.34 (0.62%)
BAC  56.23
-0.18 (-0.33%)
GOOG  318.10
-6.30 (-1.94%)
META  670.42
-6.80 (-1.00%)
MSFT  421.99
+8.39 (2.03%)
NVDA  189.93
-0.11 (-0.06%)
ORCL  163.75
+7.16 (4.57%)
TSLA  422.49
+5.17 (1.24%)
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