Free Trial
→ Trump’s New Dollar revealed (From Porter & Company) (Ad)tc pixel Free LAES Stock Alerts

SEALSQ (LAES) Financials

SEALSQ logo
$3.72 +0.24 (+6.90%)
Closing price 04:00 PM Eastern
Extended Trading
$3.70 -0.02 (-0.65%)
As of 05:18 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Compare
Annual Income Statements for SEALSQ

Annual Income Statements for SEALSQ

This table shows SEALSQ's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2021 2022 2023 2024 2025
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders		 -4.83 3.90 -3.27 -21 -34
Consolidated Net Income / (Loss)		 -4.83 5.77 -3.27 -21 -34
Net Income / (Loss) Continuing Operations		 -4.83 3.90 -3.27 -21 -34
Total Pre-Tax Income 		-4.82 2.53 -3.04 -18 -34
Total Operating Income		 -5.04 2.58 -4.14 -17 -40
Total Gross Profit		 7.15 9.80 14 3.73 8.63
Total Revenue		 17 23 30 11 18
Operating Revenue		 17 23 30 11 18
Total Cost of Revenue		 9.85 13 16 7.25 9.62
Operating Cost of Revenue		 9.85 13 16 7.25 9.62
Total Operating Expenses		 12 9.22 18 21 48
Selling, General & Admin Expense		 4.98 3.09 8.64 11 26
Marketing Expense		 4.25 3.82 5.65 5.45 13
Research & Development Expense		 3.05 2.31 3.95 4.99 12
Other Operating Expenses / (Income)		 -0.09 - -0.05 -0.36 -2.61
Total Other Income / (Expense), net		 0.22 -0.06 1.10 -0.93 5.59
Interest Expense		 0.17 0.36 0.69 1.10 0.22
Interest & Investment Income		 - - 2.44 1.06 8.90
Other Income / (Expense), net		 0.39 0.30 -0.66 -0.88 -3.08
Income Tax Expense		 0.01 -3.25 0.23 3.09 -0.16
Other Gains / (Losses), net		 - - 0.00 0.00 -0.15
Basic Earnings per Share		 ($0.34) $0.41 ($1.28) ($3.61) ($1.44)
Weighted Average Basic Shares Outstanding		 - - 15.45M 100.04M 191.53M
Diluted Earnings per Share		 ($0.34) $0.41 ($1.28) ($3.61) ($1.44)
Weighted Average Diluted Shares Outstanding		 - - 15.45M 100.04M 191.53M
Weighted Average Basic & Diluted Shares Outstanding		 - - 15.45M 100.04M 191.53M

Quarterly Income Statements for SEALSQ

No quarterly income statements for SEALSQ are available.

Annual Cash Flow Statements for SEALSQ

This table details how cash moves in and out of SEALSQ's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2021 2022 2023 2024 2025
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents		 0.23 1.99 2.84 78 333
Net Cash From Operating Activities		 -3.36 0.45 -2.75 -10 -31
Net Cash From Continuing Operating Activities		 -3.33 0.45 -2.75 -10 -31
Net Income / (Loss) Continuing Operations		 -4.83 5.77 -3.27 -21 -34
Consolidated Net Income / (Loss)		 -4.83 5.77 -3.27 -21 -34
Depreciation Expense		 1.53 0.40 0.57 0.63 0.70
Amortization Expense		 0.17 0.36 0.69 1.00 1.75
Non-Cash Adjustments To Reconcile Net Income		 0.78 0.02 -2.18 2.50 8.31
Changes in Operating Assets and Liabilities, net		 -0.98 -6.11 1.45 6.95 -7.82
Net Cash From Investing Activities		 -0.04 -0.30 -3.02 -0.57 -35
Net Cash From Continuing Investing Activities		 -0.04 -0.30 -3.02 -0.57 -35
Purchase of Property, Plant & Equipment		 -0.04 -0.30 -3.02 -0.57 -0.74
Acquisitions		 - - 0.00 0.00 -11
Purchase of Investments		 - - 0.00 0.00 -24
Other Investing Activities, net		 - - 0.00 0.00 -0.50
Net Cash From Financing Activities		 3.46 1.75 8.63 88 400
Net Cash From Continuing Financing Activities		 3.46 1.75 8.63 88 400
Repayment of Debt		 0.00 0.00 -0.68 -3.27 -5.13
Repurchase of Common Equity		 - 0.00 -0.30 -5.94 -29
Issuance of Debt		 3.46 1.75 9.60 20 0.00
Issuance of Common Equity		 - 0.00 0.00 78 437
Other Financing Activities, net		 0.00 0.00 0.00 0.00 -3.03
Effect of Exchange Rate Changes		 - 0.10 -0.02 - 0.08
Cash Interest Paid		 - - 0.00 0.00 0.03
Cash Income Taxes Paid		 0.00 0.00 0.00 0.00 0.01

Quarterly Cash Flow Statements for SEALSQ

No quarterly cash flow statements for SEALSQ are available.

Annual Balance Sheets for SEALSQ

This table presents SEALSQ's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024 2025
Period end date 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets		 22 28 98 504
Total Current Assets		 16 20 93 450
Cash & Equivalents		 4.06 6.90 85 418
Short-Term Investments		 - - 0.00 10
Accounts Receivable		 2.91 6.77 3.83 13
Inventories, net		 7.51 5.23 1.42 2.01
Prepaid Expenses		 0.39 0.61 0.36 0.88
Other Current Assets		 1.25 0.77 2.84 6.11
Plant, Property, & Equipment, net		 0.78 3.23 3.20 3.77
Total Noncurrent Assets		 5.45 4.44 1.30 51
Long-Term Investments		 - - 0.00 14
Noncurrent Note & Lease Receivables		 - - 0.00 0.16
Goodwill		 - - 0.00 5.66
Intangible Assets		 0.00 0.00 0.00 21
Noncurrent Deferred & Refundable Income Taxes		 3.30 3.08 0.19 2.30
Other Noncurrent Operating Assets		 2.15 1.36 1.11 7.36
Total Liabilities & Shareholders' Equity		 22 28 98 504
Total Liabilities		 21 23 21 43
Total Current Liabilities		 11 8.72 17 28
Short-Term Debt		 - 1.28 4.83 0.69
Accounts Payable		 6.74 6.96 10 17
Current Deferred Revenue		 - 0.00 0.01 0.03
Current Deferred & Payable Income Tax Liabilities		 0.05 0.00 0.00 0.00
Other Current Liabilities		 3.85 0.47 1.99 11
Total Noncurrent Liabilities		 11 14 4.19 14
Long-Term Debt		 1.49 3.17 3.11 0.99
Noncurrent Deferred & Payable Income Tax Liabilities		 - - 0.00 4.37
Noncurrent Employee Benefit Liabilities		 0.40 0.43 0.46 2.16
Other Noncurrent Operating Liabilities		 8.93 11 0.62 6.91
Commitments & Contingencies		 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests		 0.14 5.03 76 462
Total Preferred & Common Equity		 0.21 5.03 76 462
Total Common Equity		 0.14 5.03 76 462
Common Stock		 17 25 118 537
Retained Earnings		 -17 -21 -42 -76
Accumulated Other Comprehensive Income / (Loss)		 0.78 0.78 0.76 0.85

Quarterly Balance Sheets for SEALSQ

No quarterly balance sheets for SEALSQ are available.

Annual Metrics And Ratios for SEALSQ

This table displays calculated financial ratios and metrics derived from SEALSQ's official financial filings.

Metric 2021 2022 2023 2024 2025
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding		 0.00 0.00 15,446,807.00 - 191,525,129.00
DEI Adjusted Shares Outstanding		 0.00 0.00 15,446,807.00 - 191,525,129.00
DEI Earnings Per Adjusted Shares Outstanding		 0.00 0.00 -0.21 - -0.18
Growth Metrics		 - - - - -
Revenue Growth		 0.00% 36.50% 29.57% -63.47% 66.21%
EBITDA Growth		 0.00% 223.49% -197.09% -1,304.57% -145.93%
EBIT Growth		 0.00% 161.88% -266.53% -622.73% -137.26%
NOPAT Growth		 0.00% 267.27% -149.11% -315.14% -131.51%
Net Income Growth		 0.00% 219.54% -156.64% -548.75% -61.28%
EPS Growth		 0.00% 220.59% -412.20% -185.71% 60.11%
Operating Cash Flow Growth		 0.00% 113.26% -715.47% -268.59% -208.74%
Free Cash Flow Firm Growth		 0.00% 0.00% -194.49% -5.11% -432.42%
Invested Capital Growth		 0.00% 0.00% 255.47% -174.68% 10,502.72%
Revenue Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00%
EBITDA Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00%
EBIT Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00%
NOPAT Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00%
Net Income Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00%
EPS Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Cash Flow Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00%
Free Cash Flow Firm Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00%
Invested Capital Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00%
Profitability Metrics		 - - - - -
Gross Margin		 42.05% 42.24% 46.74% 33.95% 47.28%
EBITDA Margin		 -17.36% 15.70% -11.77% -140.06% -221.53%
Operating Margin		 -29.66% 11.13% -13.78% -156.55% -218.05%
EBIT Margin		 -27.38% 12.41% -15.96% -154.93% -234.94%
Profit (Net Income) Margin		 -28.40% 24.87% -10.87% -193.07% -187.34%
Tax Burden Percent		 100.12% 228.51% 107.39% 117.03% 99.96%
Interest Burden Percent		 103.59% 87.67% 63.45% 106.48% 79.77%
Effective Tax Rate		 0.00% -128.51% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)		 0.00% 0.00% -628.10% -3,674.41% -265.99%
ROIC Less NNEP Spread (ROIC-NNEP)		 0.00% 0.00% -610.70% -3,652.12% -263.54%
Return on Net Nonoperating Assets (RNNOA)		 0.00% 0.00% 501.63% 3,623.26% 253.28%
Return on Equity (ROE)		 0.00% 8,423.36% -126.47% -51.15% -12.71%
Cash Return on Invested Capital (CROIC)		 0.00% 0.00% -276.37% 0.00% -232.68%
Operating Return on Assets (OROA)		 0.00% 26.59% -19.34% -27.11% -14.25%
Return on Assets (ROA)		 0.00% 53.28% -13.18% -33.79% -11.36%
Return on Common Equity (ROCE)		 0.00% 8,423.36% -126.47% -51.11% -12.71%
Return on Equity Simple (ROE_SIMPLE)		 0.00% 2,721.70% 0.00% -27.23% 0.00%
Net Operating Profit after Tax (NOPAT)		 -3.53 5.90 -2.90 -12 -28
NOPAT Margin		 -20.76% 25.44% -9.64% -109.59% -152.64%
Net Nonoperating Expense Percent (NNEP)		 0.00% -14.72% -17.40% -22.29% -2.45%
Return On Investment Capital (ROIC_SIMPLE)		 - 363.01% -30.57% -14.55% -6.01%
Cost of Revenue to Revenue		 57.95% 57.19% 53.26% 66.05% 52.72%
SG&A Expenses to Revenue		 29.33% 13.32% 28.76% 98.72% 141.31%
R&D to Revenue		 17.95% 9.95% 13.13% 45.40% 68.36%
Operating Expenses to Revenue		 71.72% 39.76% 60.52% 190.50% 265.34%
Earnings before Interest and Taxes (EBIT)		 -4.65 2.88 -4.80 -17 -43
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 -2.95 3.64 -3.54 -15 -40
Valuation Ratios		 - - - - -
Price to Book Value (P/BV)		 0.00 0.00 0.00 1.22 0.82
Price to Tangible Book Value (P/TBV)		 0.00 0.00 0.00 1.22 0.87
Price to Revenue (P/Rev)		 0.00 0.00 0.00 8.65 20.72
Price to Earnings (P/E)		 0.00 0.00 0.00 0.00 0.00
Dividend Yield		 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield		 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)		 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)		 0.00 0.00 0.00 1.38 0.00
Enterprise Value to EBITDA (EV/EBITDA)		 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)		 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)		 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)		 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)		 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency		 - - - - -
Debt to Equity		 0.00 10.87 0.88 0.06 0.00
Long-Term Debt to Equity		 0.00 10.87 0.63 0.00 0.00
Financial Leverage		 0.00 -13.15 -0.82 -0.99 -0.96
Leverage Ratio		 0.00 158.09 9.60 1.51 1.12
Compound Leverage Factor		 0.00 138.61 6.09 1.61 0.89
Debt to Total Capital		 0.00% 91.57% 46.94% 5.84% 0.36%
Short-Term Debt to Total Capital		 0.00% 0.00% 13.48% 5.84% 0.15%
Long-Term Debt to Total Capital		 0.00% 91.57% 33.46% 0.00% 0.21%
Preferred Equity to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital		 0.00% 8.43% 53.06% 94.07% 99.64%
Debt to EBITDA		 0.00 0.41 -1.26 -0.31 -0.04
Net Debt to EBITDA		 0.00 -0.70 0.69 5.19 10.89
Long-Term Debt to EBITDA		 0.00 0.41 -0.90 0.00 -0.02
Debt to NOPAT		 0.00 0.25 -1.54 -0.40 -0.06
Net Debt to NOPAT		 0.00 -0.44 0.84 6.63 15.81
Long-Term Debt to NOPAT		 0.00 0.25 -1.09 0.00 -0.04
Altman Z-Score		 0.00 0.00 0.00 2.78 5.86
Noncontrolling Interest Sharing Ratio		 0.00% 0.00% 0.00% 0.09% 0.00%
Liquidity Ratios		 - - - - -
Current Ratio		 0.00 1.52 2.33 6.00 15.92
Quick Ratio		 0.00 0.66 1.57 5.84 15.60
Cash Flow Metrics		 - - - - -
Free Cash Flow to Firm (FCFF)		 0.00 7.57 -7.15 -7.51 -49
Operating Cash Flow to CapEx		 -9,344.44% 149.16% -90.86% -1,962.35% -4,206.86%
Free Cash Flow to Firm to Interest Expense		 0.00 21.31 -10.38 -6.81 -220.69
Operating Cash Flow to Interest Expense		 -20.14 1.26 -3.98 -10.16 -140.17
Operating Cash Flow Less CapEx to Interest Expense		 -20.36 0.41 -8.37 -10.68 -143.50
Efficiency Ratios		 - - - - -
Asset Turnover		 0.00 2.14 1.21 0.18 0.06
Accounts Receivable Turnover		 0.00 0.00 6.21 1.71 2.18
Inventory Turnover		 0.00 0.00 2.51 2.18 5.61
Fixed Asset Turnover		 0.00 0.00 14.98 3.42 5.24
Accounts Payable Turnover		 0.00 0.00 2.34 0.85 0.72
Days Sales Outstanding (DSO)		 0.00 0.00 58.79 213.45 167.67
Days Inventory Outstanding (DIO)		 0.00 0.00 145.25 167.30 65.06
Days Payable Outstanding (DPO)		 0.00 0.00 156.16 428.66 510.04
Cash Conversion Cycle (CCC)		 0.00 0.00 47.88 -47.91 -277.31
Capital & Investment Metrics		 - - - - -
Invested Capital		 0.00 -1.66 2.59 -1.93 21
Invested Capital Turnover		 0.00 -27.88 65.13 33.53 1.74
Increase / (Decrease) in Invested Capital		 0.00 -1.66 4.25 -4.52 21
Enterprise Value (EV)		 0.00 0.00 0.00 15 -62
Market Capitalization		 0.00 0.00 0.00 95 378
Book Value per Share		 $0.00 $0.00 $0.33 $5.04 $4.61
Tangible Book Value per Share		 $0.00 $0.00 $0.33 $5.04 $4.35
Total Capital		 0.00 1.63 9.48 83 463
Total Debt		 0.00 1.49 4.45 4.83 1.68
Total Long-Term Debt		 0.00 1.49 3.17 0.00 0.99
Net Debt		 0.00 -2.57 -2.44 -80 -440
Capital Expenditures (CapEx)		 0.04 0.30 3.02 0.57 0.74
Debt-free, Cash-free Net Working Capital (DFCFNWC)		 0.00 1.44 5.93 -2.25 -5.61
Debt-free Net Working Capital (DFNWC)		 0.00 5.50 13 82 422
Net Working Capital (NWC)		 0.00 5.50 12 78 421
Net Nonoperating Expense (NNE)		 1.30 0.13 0.37 9.17 6.33
Net Nonoperating Obligations (NNO)		 0.00 -1.80 -2.44 -80 -440
Total Depreciation and Amortization (D&A)		 1.70 0.76 1.26 1.63 2.45
Debt-free, Cash-free Net Working Capital to Revenue		 0.00% 6.20% 19.74% -20.50% -30.74%
Debt-free Net Working Capital to Revenue		 0.00% 23.69% 42.68% 750.14% 2,312.51%
Net Working Capital to Revenue		 0.00% 23.69% 38.43% 706.17% 2,308.73%
Earnings Adjustments		 - - - - -
Adjusted Basic Earnings per Share		 $0.00 $0.00 ($1.28) ($0.60) ($1.44)
Adjusted Weighted Average Basic Shares Outstanding		 0.00 0.00 15.45M 100.04M 191.53M
Adjusted Diluted Earnings per Share		 $0.00 $0.00 ($1.28) ($0.60) ($1.44)
Adjusted Weighted Average Diluted Shares Outstanding		 0.00 0.00 15.45M 100.04M 191.53M
Adjusted Basic & Diluted Earnings per Share		 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 0.00 0.00 15.45M 100.04M 191.53M
Normalized Net Operating Profit after Tax (NOPAT)		 -3.53 1.81 -2.90 -12 -28
Normalized NOPAT Margin		 -20.76% 7.79% -9.64% -109.59% -152.64%
Pre Tax Income Margin		 -28.37% 10.88% -10.12% -164.98% -187.42%
Debt Service Ratios		 - - - - -
EBIT to Interest Expense		 -27.87 8.11 -6.96 -15.42 -192.30
NOPAT to Interest Expense		 -21.13 16.63 -4.21 -10.91 -124.93
EBIT Less CapEx to Interest Expense		 -28.08 7.27 -11.35 -15.94 -195.63
NOPAT Less CapEx to Interest Expense		 -21.35 15.78 -8.59 -11.43 -128.26
Payout Ratios		 - - - - -
Dividend Payout Ratio		 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio		 0.00% 0.00% -9.03% -22.90% -84.80%

Quarterly Metrics And Ratios for SEALSQ

No quarterly metrics and ratios for SEALSQ are available.


Financials Breakdown Chart

SEALSQ Financials - Frequently Asked Questions

According to the most recent income statement we have on file, SEALSQ's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

SEALSQ's net income appears to be on an upward trend, with a most recent value of -$34.19 million in 2025, rising from -$4.83 million in 2021. The previous period was -$21.20 million in 2024. Find out what analysts predict for SEALSQ in the coming months.

SEALSQ's total operating income in 2025 was -$39.80 million, based on the following breakdown:
  • Total Gross Profit: $8.63 million
  • Total Operating Expenses: $48.43 million

Over the last 4 years, SEALSQ's total revenue changed from $17.00 million in 2021 to $18.25 million in 2025, a change of 7.4%.

SEALSQ's total liabilities were at $42.67 million at the end of 2025, a 102.4% increase from 2024, and a 99.0% increase since 2022.

In the past 3 years, SEALSQ's cash and equivalents has ranged from $4.06 million in 2022 to $417.66 million in 2025, and is currently $417.66 million as of their latest financial filing in 2025.

Over the last 4 years, SEALSQ's book value per share changed from 0.00 in 2021 to 4.61 in 2025, a change of 461.3%.


Related Companies

Financial statements for NASDAQ:LAES last updated on 5/28/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners
Hidden on Tesla's filing: A $12 billion "super startup"
Tesla's most recent SEC filing contains a single line showing $12 billion in revenue from a new venture Elon M...
Banyan Hill Publishing | Sponsoredtc pixel
The "hidden" half of the SpaceX IPO
Most investors are focused on the SpaceX IPO - but the bigger opportunity may lie elsewhere. On Feb. 2, Elon M...
Weiss Ratings | Sponsoredtc pixel
A letter from Shannon Stansberry
Porter Stansberry nearly canceled the entire project. When he first saw the claimed returns - only one down ye...
Porter & Company | Sponsoredtc pixel
CODE RED: AI Meltdown Imminent?
After correctly predicting the 2008 and 2020 stock market meltdowns, I believe this AI company is about to tri...
Paradigm Press | Sponsoredtc pixel
Better than SpaceX? Grab this ticker instead.
Larry Benedict generated $274 million for his clients by finding the trades most investors missed. Now he says...
Brownstone Research | Sponsoredtc pixel
A 25,000% opportunity
Angel investor Jason Calacanis - who made a fortune on an early Uber stake - says Elon Musk's latest project c...
The Oxford Club | Sponsoredtc pixel
How daily 'stock bets' hit 87% of the time
A daily trading system claims an 87% win rate on short-term stock plays - and it runs just one hour a day, fro...
Trade To Close | Sponsoredtc pixel
This Tech Could Be Bigger Than Apple, Amazon, and Microsoft Combined
A breakthrough technology backed by Elon Musk, Sam Altman, and Nvidia CEO Jensen Huang may hold the answer to ...
Altimetry | Sponsoredtc pixel