Free Trial

SkyWater Technology (SKYT) Financials

SkyWater Technology logo
$34.90 -0.69 (-1.94%)
Closing price 05/13/2026 04:00 PM Eastern
Extended Trading
$34.90 0.00 (0.00%)
As of 05:49 AM 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.
Annual Income Statements for SkyWater Technology

Annual Income Statements for SkyWater Technology

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

Metric 2020 2021 2022 2023 2024
Period end date 1/3/2021 1/2/2022 1/1/2023 12/31/2023 12/29/2024
Net Income / (Loss) Attributable to Common Shareholders
-21 -51 -40 -31 -6.79
Consolidated Net Income / (Loss)
-20 -47 -37 -25 -2.52
Net Income / (Loss) Continuing Operations
-20 -47 -37 -25 -2.52
Total Pre-Tax Income
-15 -54 -36 -26 -2.28
Total Operating Income
-8.64 -57 -30 -15 6.56
Total Gross Profit
23 -7.47 26 59 70
Total Revenue
140 163 213 287 342
Operating Revenue
140 163 213 287 342
Total Cost of Revenue
118 170 187 227 273
Operating Cost of Revenue
118 170 187 227 273
Total Operating Expenses
31 50 56 74 63
Selling, General & Admin Expense
25 44 46 64 48
Research & Development Expense
4.21 8.75 9.43 10 15
Total Other Income / (Expense), net
-6.15 2.91 -6.30 -11 -8.84
Interest Expense
6.93 3.54 6.30 11 8.84
Income Tax Expense
4.92 -6.79 0.81 -0.52 0.24
Net Income / (Loss) Attributable to Noncontrolling Interest
0.90 3.29 2.72 5.66 4.28
Basic Earnings per Share
($1.15) ($1.76) ($0.97) ($0.68) ($0.14)
Weighted Average Basic Shares Outstanding
18M 29.04M 40.84M 45.51M 47.40M
Diluted Earnings per Share
($1.15) ($1.76) ($0.97) ($0.68) ($0.14)
Weighted Average Diluted Shares Outstanding
18M 29.04M 40.84M 45.51M 47.40M
Weighted Average Basic & Diluted Shares Outstanding
- 39.90M 43.91M 47.28M 48.00M

Quarterly Income Statements for SkyWater Technology

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

Metric Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 7/2/2023 10/1/2023 12/31/2023 3/31/2024 6/30/2024 9/29/2024 12/29/2024 3/30/2025 6/29/2025 9/28/2025 3/29/2026
Net Income / (Loss) Attributable to Common Shareholders
-8.59 -7.57 -10 -5.73 -1.90 1.51 -0.68 -7.35 -9.98 144 -12
Consolidated Net Income / (Loss)
-6.52 -6.60 -8.40 -4.63 -0.96 2.63 0.44 -6.22 -8.86 145 -11
Net Income / (Loss) Continuing Operations
-6.52 -6.60 -8.40 -4.63 -0.96 2.63 0.44 -6.22 -8.86 145 -11
Total Pre-Tax Income
-6.50 -6.70 -8.85 -4.59 -1.08 2.72 0.68 -5.83 -8.12 113 -11
Total Operating Income
-3.55 -4.19 -5.95 -2.20 1.40 4.71 2.65 -4.02 -6.48 7.85 -5.28
Total Gross Profit
17 14 12 13 17 20 19 14 11 36 32
Total Revenue
70 72 79 80 93 94 75 61 59 151 161
Operating Revenue
70 72 79 80 93 94 75 61 59 151 161
Total Cost of Revenue
53 57 67 67 76 74 56 47 48 115 129
Operating Cost of Revenue
53 57 67 67 76 74 56 47 48 115 129
Total Operating Expenses
20 18 18 15 16 16 17 18 17 28 37
Selling, General & Admin Expense
18 16 15 11 12 12 12 15 14 24 32
Research & Development Expense
2.40 2.23 2.87 4.01 3.38 3.43 4.22 3.25 3.37 4.37 5.00
Total Other Income / (Expense), net
-2.95 -2.51 -2.90 -2.39 -2.48 -1.99 -1.98 -1.81 -1.64 105 -6.16
Interest Expense
2.95 2.51 2.90 2.39 2.48 1.99 1.98 1.81 1.64 5.32 6.16
Income Tax Expense
0.03 -0.10 -0.45 0.04 -0.13 0.09 0.23 0.38 0.74 -32 -0.28
Net Income / (Loss) Attributable to Noncontrolling Interest
2.07 0.97 1.92 1.10 0.94 1.12 1.12 1.13 1.12 1.14 1.16
Basic Earnings per Share
($0.19) ($0.16) ($0.23) ($0.12) ($0.04) $0.03 ($0.01) ($0.15) ($0.21) $2.98 ($0.25)
Weighted Average Basic Shares Outstanding
44.74M 46.45M 45.51M 47.10M 47.40M 47.52M 47.40M 47.79M 48.09M 48.28M 48.78M
Diluted Earnings per Share
($0.19) ($0.16) ($0.23) ($0.12) ($0.04) $0.03 ($0.01) ($0.15) ($0.21) $2.95 ($0.25)
Weighted Average Diluted Shares Outstanding
44.74M 46.45M 45.51M 47.10M 47.40M 47.64M 47.40M 47.79M 48.09M 48.77M 48.78M
Weighted Average Basic & Diluted Shares Outstanding
46.28M 47.02M 47.28M 47.35M 47.48M 47.66M 48.00M 48.04M 48.18M 48.51M 49.20M

Annual Cash Flow Statements for SkyWater Technology

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

Metric 2020 2021 2022 2023 2024
Period end date 1/3/2021 1/2/2022 1/1/2023 12/31/2023 12/29/2024
Net Change in Cash & Equivalents
2.83 5.48 17 -12 0.46
Net Cash From Operating Activities
96 -56 -14 10 18
Net Cash From Continuing Operating Activities
96 -56 -14 10 18
Net Income / (Loss) Continuing Operations
-20 -47 -37 -25 -2.52
Consolidated Net Income / (Loss)
-20 -47 -37 -25 -2.52
Depreciation Expense
19 27 28 29 19
Amortization Expense
1.66 0.62 0.91 1.76 1.68
Non-Cash Adjustments To Reconcile Net Income
-8.86 7.66 -1.07 -25 28
Changes in Operating Assets and Liabilities, net
104 -44 -5.46 30 -27
Net Cash From Investing Activities
-88 -30 -17 -10 -11
Net Cash From Continuing Investing Activities
-88 -30 -17 -10 -11
Purchase of Property, Plant & Equipment
-86 -31 -17 -8.62 -7.94
Acquisitions
-4.09 -1.22 -0.40 -1.87 -3.32
Sale of Property, Plant & Equipment
1.68 2.16 0.00 0.00 0.06
Net Cash From Financing Activities
-5.19 91 49 -11 -6.79
Net Cash From Continuing Financing Activities
-5.19 91 49 -11 -6.79
Repayment of Debt
-56 -7.32 -32 -300 -348
Repurchase of Common Equity
-20 -1.87 -0.46 0.00 0.00
Payment of Dividends
-2.47 -2.93 -1.21 -0.11 -5.62
Issuance of Debt
71 0.00 63 259 347
Issuance of Common Equity
0.00 104 22 24 2.76
Other Financing Activities, net
2.49 -1.12 -2.75 5.73 -2.35
Cash Interest Paid
4.44 2.74 4.44 8.76 6.55
Cash Income Taxes Paid
0.15 2.92 0.00 0.01 0.11

Quarterly Cash Flow Statements for SkyWater Technology

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

Metric Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 7/2/2023 10/1/2023 12/31/2023 3/31/2024 6/30/2024 9/29/2024 12/29/2024 3/30/2025 6/29/2025 9/28/2025 3/29/2026
Net Change in Cash & Equivalents
2.34 1.17 1.04 1.62 -1.64 2.32 -1.84 32 -1.86 -18 -0.99
Net Cash From Operating Activities
-6.92 -3.65 32 -3.92 9.35 14 -1.28 56 -1.67 -47 28
Net Cash From Continuing Operating Activities
-6.92 -3.65 32 -3.92 9.35 14 -1.28 56 -1.67 -47 28
Net Income / (Loss) Continuing Operations
-6.52 -6.60 -8.40 -4.63 -0.96 2.63 0.44 -6.22 -8.86 145 -11
Consolidated Net Income / (Loss)
-6.52 -6.60 -8.40 -4.63 -0.96 2.63 0.44 -6.22 -8.86 145 -11
Depreciation Expense
7.21 7.09 7.28 5.07 4.06 4.17 5.40 4.51 4.54 12 14
Amortization Expense
0.52 0.47 0.41 0.44 0.44 0.44 0.35 0.24 0.24 0.70 0.70
Non-Cash Adjustments To Reconcile Net Income
-7.14 -3.25 -12 15 14 -17 16 17 10 -179 9.98
Changes in Operating Assets and Liabilities, net
-0.99 -1.36 44 -20 -8.31 24 -24 40 -7.98 -26 14
Net Cash From Investing Activities
-0.16 -1.26 -6.01 -2.07 -1.15 -13 4.59 -15 -3.59 -88 -10
Net Cash From Continuing Investing Activities
-0.16 -1.26 -6.01 -2.07 -1.15 -13 4.59 -15 -3.59 -88 -10
Purchase of Property, Plant & Equipment
0.24 -1.26 -4.75 -1.26 -0.83 -12 5.95 -15 -2.64 -0.83 -9.05
Acquisitions
-0.40 - -1.26 -0.81 -0.34 -0.80 -1.37 -0.41 -0.95 -87 -1.05
Net Cash From Financing Activities
9.42 6.08 -25 7.61 -9.84 0.58 -5.15 -8.39 3.40 117 -19
Net Cash From Continuing Financing Activities
9.42 6.08 -25 7.61 -9.84 0.58 -5.15 -8.39 3.40 117 -19
Repayment of Debt
-61 -72 -104 -83 -84 -89 -92 -133 -65 -90 -166
Payment of Dividends
-0.45 0.48 -0.11 0.00 -3.97 -0.72 -0.94 -1.60 -0.42 -0.92 -1.52
Issuance of Debt
62 61 77 91 77 83 96 125 64 205 148
Issuance of Common Equity
9.45 10 0.19 1.26 0.32 7.81 -6.63 1.89 -0.53 2.85 2.10
Other Financing Activities, net
-0.12 5.63 2.40 -2.27 0.80 -0.25 -0.63 -0.27 4.50 -0.04 -0.68
Cash Interest Paid
2.54 2.75 2.18 1.37 2.04 1.61 1.52 1.02 1.40 3.65 2.81

Annual Balance Sheets for SkyWater Technology

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

Metric 2020 2021 2022 2023 2024 2025
Period end date 1/3/2021 1/2/2022 1/1/2023 12/31/2023 12/29/2024 12/28/2025
Total Assets
263 264 306 317 312 734
Total Current Assets
77 74 117 146 130 193
Cash & Equivalents
7.44 13 30 18 19 23
Accounts Receivable
30 39 28 66 52 100
Inventories, net
27 18 13 15 15 25
Prepaid Expenses
12 3.85 10 17 23 27
Other Current Assets
- - 35 30 21 18
Plant, Property, & Equipment, net
178 0.00 180 159 165 512
Total Noncurrent Assets
8.56 189 9.30 11 16 29
Intangible Assets
4.56 3.89 5.61 5.67 7.78 9.17
Other Noncurrent Operating Assets
4.00 185 3.69 5.34 8.49 20
Total Liabilities & Shareholders' Equity
263 264 306 317 312 734
Total Liabilities
265 204 252 256 250 538
Total Current Liabilities
86 48 132 144 154 324
Short-Term Debt
12 1.84 58 27 33 190
Accounts Payable
17 7.64 21 20 30 35
Accrued Expenses
25 17 25 48 37 57
Current Deferred Revenue
31 21 28 50 55 42
Current Deferred & Payable Income Tax Liabilities
1.71 - - - - 0.00
Total Noncurrent Liabilities
178 233 120 112 96 214
Long-Term Debt
70 58 35 36 35 33
Noncurrent Deferred Revenue
95 88 68 66 52 149
Noncurrent Deferred & Payable Income Tax Liabilities
8.06 1.00 1.24 0.68 0.63 6.37
Other Noncurrent Operating Liabilities
2.00 81 14 9.33 8.72 25
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-1.58 60 54 61 62 196
Total Preferred & Common Equity
-0.02 61 54 54 56 188
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
-0.02 61 54 54 56 188
Common Stock
3.77 116 148 179 190 203
Retained Earnings
-3.78 -54 -94 -125 -134 -15
Noncontrolling Interest
-1.57 -1.20 0.31 6.96 5.88 7.99

Quarterly Balance Sheets for SkyWater Technology

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

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 10/2/2022 4/2/2023 7/2/2023 10/1/2023 3/31/2024 6/30/2024 9/29/2024 3/30/2025 6/29/2025 9/28/2025 3/29/2026
Total Assets
271 293 299 300 312 290 315 327 335 787 733
Total Current Assets
77 108 118 124 143 121 140 150 156 239 182
Cash & Equivalents
9.32 14 16 17 20 18 21 51 49 31 22
Accounts Receivable
49 67 77 43 58 52 61 39 32 85 89
Inventories, net
12 14 16 17 16 15 14 14 13 20 26
Prepaid Expenses
6.12 12 9.07 8.65 25 17 15 25 42 51 20
Other Current Assets
- - - 38 25 18 29 20 19 51 25
Plant, Property, & Equipment, net
184 175 170 166 157 157 163 163 162 517 510
Total Noncurrent Assets
9.87 9.61 11 9.90 12 13 12 14 17 31 41
Intangible Assets
6.09 5.32 5.22 4.84 6.32 6.80 7.22 7.79 8.44 8.97 10
Other Noncurrent Operating Assets
3.78 4.29 5.52 5.05 5.69 6.02 4.91 5.78 8.73 22 31
Total Liabilities & Shareholders' Equity
271 293 299 300 312 290 315 327 335 787 733
Total Liabilities
235 235 236 232 253 234 247 267 283 587 545
Total Current Liabilities
73 123 130 128 149 134 160 127 148 356 354
Short-Term Debt
1.05 54 56 49 36 29 25 26 30 150 177
Accounts Payable
19 14 14 14 26 19 30 12 15 51 60
Accrued Expenses
29 26 32 39 31 33 31 28 41 63 64
Current Deferred Revenue
24 28 28 25 56 53 73 61 61 92 52
Current Deferred & Payable Income Tax Liabilities
- - - - - - 0.39 - - - 0.45
Total Noncurrent Liabilities
162 113 105 104 104 100 86 140 135 231 191
Long-Term Debt
73 35 35 38 36 37 36 34 35 34 32
Noncurrent Deferred Revenue
74 63 60 56 59 53 41 97 91 164 126
Noncurrent Deferred & Payable Income Tax Liabilities
0.97 1.24 1.20 1.12 0.62 0.57 0.38 0.60 0.60 7.90 5.64
Other Noncurrent Operating Liabilities
11 14 9.60 9.47 9.20 8.91 8.78 8.44 8.32 26 27
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
36 57 63 68 59 57 69 59 52 200 188
Total Preferred & Common Equity
36 56 59 63 51 51 56 53 45 193 180
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
36 56 59 63 51 51 56 53 45 193 180
Common Stock
127 155 167 178 182 184 187 193 195 200 208
Retained Earnings
-91 -99 -107 -115 -131 -133 -131 -139 -149 -7.28 -27
Noncontrolling Interest
-0.37 0.99 3.56 4.95 8.06 5.36 12 6.03 6.73 6.94 7.63

Annual Metrics And Ratios for SkyWater Technology

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

Metric 2020 2021 2022 2023 2024
Period end date 1/3/2021 1/2/2022 1/1/2023 12/31/2023 12/29/2024
Growth Metrics
- - - - -
Revenue Growth
0.00% 15.96% 30.76% 34.63% 19.39%
EBITDA Growth
0.00% -278.93% 97.06% 2,486.94% 69.40%
EBIT Growth
0.00% -544.25% 41.23% 50.32% 144.36%
NOPAT Growth
0.00% -560.77% 47.87% 50.32% 144.36%
Net Income Growth
0.00% -140.45% 22.22% 31.94% 89.97%
EPS Growth
0.00% -53.04% 44.89% 29.90% 79.41%
Operating Cash Flow Growth
0.00% -157.88% 74.32% 170.51% 83.12%
Free Cash Flow Firm Growth
0.00% 0.00% -5,322.83% 101.21% -280.79%
Invested Capital Growth
0.00% -57.98% 283.48% -9.97% 6.59%
Revenue Q/Q Growth
0.00% -0.76% 14.25% 5.16% -1.06%
EBITDA Q/Q Growth
0.00% -185.56% 97.80% -31.79% 32.94%
EBIT Q/Q Growth
0.00% -44.49% 49.30% -96.31% 420.78%
NOPAT Q/Q Growth
0.00% -62.90% 49.30% -96.31% 420.78%
Net Income Q/Q Growth
0.00% -45.26% 39.15% -31.12% 77.84%
EPS Q/Q Growth
0.00% 100.00% -100.00% -33.33% 61.11%
Operating Cash Flow Q/Q Growth
0.00% -70.20% 41.52% 133.66% -64.14%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% -287.10% 103.05% -108.49%
Invested Capital Q/Q Growth
0.00% -73.26% 16.24% -23.64% 3.12%
Profitability Metrics
- - - - -
Gross Margin
16.16% -4.59% 12.19% 20.68% 20.34%
EBITDA Margin
9.02% -13.92% -0.31% 5.55% 7.87%
Operating Margin
-6.15% -35.07% -13.98% -5.16% 1.92%
EBIT Margin
-5.60% -31.10% -13.98% -5.16% 1.92%
Profit (Net Income) Margin
-14.04% -29.11% -17.32% -8.75% -0.74%
Tax Burden Percent
133.25% 87.47% 102.24% 97.97% 110.54%
Interest Burden Percent
188.18% 106.99% 121.15% 173.21% -34.71%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
-8.35% -77.66% -28.30% -9.33% 4.23%
ROIC Less NNEP Spread (ROIC-NNEP)
-26.79% -110.98% -124.43% -36.81% -11.05%
Return on Net Nonoperating Assets (RNNOA)
1,252.92% -84.84% -36.44% -34.44% -8.28%
Return on Equity (ROE)
1,244.57% -162.50% -64.74% -43.76% -4.05%
Cash Return on Invested Capital (CROIC)
0.00% 3.99% -145.57% 1.17% -2.16%
Operating Return on Assets (OROA)
-2.99% -19.23% -10.46% -4.75% 2.08%
Return on Assets (ROA)
-7.49% -18.00% -12.95% -8.06% -0.80%
Return on Common Equity (ROCE)
12.57% -170.21% -65.25% -40.99% -3.63%
Return on Equity Simple (ROE_SIMPLE)
0.00% -77.55% -68.70% -46.69% -4.37%
Net Operating Profit after Tax (NOPAT)
-6.05 -40 -21 -10 4.59
NOPAT Margin
-4.31% -24.55% -9.79% -3.61% 1.34%
Net Nonoperating Expense Percent (NNEP)
18.45% 33.32% 96.13% 27.48% 15.28%
Return On Investment Capital (ROIC_SIMPLE)
- - -14.19% -8.38% 3.51%
Cost of Revenue to Revenue
83.84% 104.59% 87.81% 79.32% 79.66%
SG&A Expenses to Revenue
17.82% 26.77% 21.74% 22.29% 14.03%
R&D to Revenue
3.00% 5.37% 4.43% 3.55% 4.39%
Operating Expenses to Revenue
22.31% 30.48% 26.17% 25.84% 18.43%
Earnings before Interest and Taxes (EBIT)
-7.86 -51 -30 -15 6.56
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
13 -23 -0.67 16 27
Valuation Ratios
- - - - -
Price to Book Value (P/BV)
0.00 10.36 5.51 8.42 12.33
Price to Tangible Book Value (P/TBV)
0.00 11.07 6.16 9.41 14.26
Price to Revenue (P/Rev)
0.69 3.89 1.39 1.58 2.08
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)
2.34 22.32 3.07 4.79 6.83
Enterprise Value to Revenue (EV/Rev)
1.21 4.17 1.69 1.76 2.24
Enterprise Value to EBITDA (EV/EBITDA)
13.42 0.00 0.00 31.69 28.41
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 116.62
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 166.60
Enterprise Value to Operating Cash Flow (EV/OCF)
1.77 0.00 0.00 49.97 41.44
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 331.20 0.00 388.91 0.00
Leverage & Solvency
- - - - -
Debt to Equity
-51.45 1.01 1.72 1.04 1.06
Long-Term Debt to Equity
-44.08 0.98 0.65 0.59 0.55
Financial Leverage
-46.76 0.76 0.29 0.94 0.75
Leverage Ratio
-166.17 9.03 5.00 5.43 5.08
Compound Leverage Factor
-312.70 9.66 6.06 9.40 -1.76
Debt to Total Capital
101.98% 50.14% 63.24% 50.87% 51.51%
Short-Term Debt to Total Capital
14.61% 1.53% 39.28% 21.65% 25.01%
Long-Term Debt to Total Capital
87.37% 48.61% 23.96% 29.22% 26.50%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
-1.96% -1.00% 0.21% 5.63% 4.49%
Common Equity to Total Capital
-0.02% 50.86% 36.55% 43.50% 44.00%
Debt to EBITDA
6.44 -2.66 -139.42 3.95 2.50
Net Debt to EBITDA
5.85 -2.09 -94.34 2.80 1.80
Long-Term Debt to EBITDA
5.51 -2.58 -52.82 2.27 1.29
Debt to NOPAT
-13.47 -1.51 -4.46 -6.07 14.69
Net Debt to NOPAT
-12.24 -1.18 -3.02 -4.29 10.58
Long-Term Debt to NOPAT
-11.54 -1.46 -1.69 -3.49 7.56
Altman Z-Score
0.59 1.68 0.59 1.27 2.19
Noncontrolling Interest Sharing Ratio
98.99% -4.74% -0.78% 6.34% 10.34%
Liquidity Ratios
- - - - -
Current Ratio
0.89 1.56 0.88 1.02 0.86
Quick Ratio
0.43 1.09 0.44 0.58 0.47
Cash Flow Metrics
- - - - -
Free Cash Flow to Firm (FCFF)
0.00 2.05 -107 1.30 -2.34
Operating Cash Flow to CapEx
114.39% -194.66% -83.84% 116.98% 234.09%
Free Cash Flow to Firm to Interest Expense
0.00 0.58 -17.03 0.12 -0.27
Operating Cash Flow to Interest Expense
13.87 -15.72 -2.27 0.93 2.09
Operating Cash Flow Less CapEx to Interest Expense
1.75 -23.80 -4.98 0.14 1.20
Efficiency Ratios
- - - - -
Asset Turnover
0.53 0.62 0.75 0.92 1.09
Accounts Receivable Turnover
4.68 4.69 6.32 6.10 5.69
Inventory Turnover
4.33 7.63 12.10 15.83 18.25
Fixed Asset Turnover
0.79 0.00 0.00 1.69 2.11
Accounts Payable Turnover
7.01 13.94 13.01 11.17 11.08
Days Sales Outstanding (DSO)
77.96 77.75 57.79 59.84 64.14
Days Inventory Outstanding (DIO)
84.22 47.86 30.16 23.06 20.00
Days Payable Outstanding (DPO)
52.05 26.18 28.05 32.68 32.94
Cash Conversion Cycle (CCC)
110.12 99.44 59.89 50.23 51.20
Capital & Investment Metrics
- - - - -
Invested Capital
72 30 117 105 112
Invested Capital Turnover
1.94 3.16 2.89 2.58 3.15
Increase / (Decrease) in Invested Capital
0.00 -42 86 -12 6.93
Enterprise Value (EV)
170 680 359 504 765
Market Capitalization
97 634 296 452 711
Book Value per Share
$0.00 $1.57 $1.29 $1.14 $1.21
Tangible Book Value per Share
($0.25) $1.47 $1.15 $1.02 $1.05
Total Capital
80 120 147 124 131
Total Debt
82 60 93 63 67
Total Long-Term Debt
70 58 35 36 35
Net Debt
74 47 63 44 49
Capital Expenditures (CapEx)
84 29 17 8.62 7.89
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-5.52 16 12 11 -8.35
Debt-free Net Working Capital (DFNWC)
1.92 28 42 29 10
Net Working Capital (NWC)
-9.76 27 -16 2.18 -22
Net Nonoperating Expense (NNE)
14 7.43 16 15 7.11
Net Nonoperating Obligations (NNO)
74 -29 63 44 49
Total Depreciation and Amortization (D&A)
21 28 29 31 20
Debt-free, Cash-free Net Working Capital to Revenue
-3.93% 9.55% 5.65% 3.68% -2.44%
Debt-free Net Working Capital to Revenue
1.37% 17.48% 19.75% 10.09% 3.07%
Net Working Capital to Revenue
-6.95% 16.35% -7.34% 0.76% -6.50%
Earnings Adjustments
- - - - -
Adjusted Basic Earnings per Share
$0.00 ($1.76) ($0.97) ($0.68) ($0.14)
Adjusted Weighted Average Basic Shares Outstanding
0.00 29.04M 40.84M 45.51M 47.40M
Adjusted Diluted Earnings per Share
$0.00 ($1.76) ($0.97) ($0.68) ($0.14)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 29.04M 40.84M 45.51M 47.40M
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 39.90M 43.91M 47.28M 48.00M
Normalized Net Operating Profit after Tax (NOPAT)
-4.58 -42 -21 -10 4.59
Normalized NOPAT Margin
-3.26% -25.71% -9.79% -3.61% 1.34%
Pre Tax Income Margin
-10.53% -33.28% -16.94% -8.93% -0.67%
Debt Service Ratios
- - - - -
EBIT to Interest Expense
-1.13 -14.30 -4.73 -1.37 0.74
NOPAT to Interest Expense
-0.87 -11.29 -3.31 -0.96 0.52
EBIT Less CapEx to Interest Expense
-13.26 -22.38 -7.44 -2.16 -0.15
NOPAT Less CapEx to Interest Expense
-13.00 -19.36 -6.02 -1.75 -0.37
Payout Ratios
- - - - -
Dividend Payout Ratio
-12.53% -6.17% -3.29% -0.43% -223.32%
Augmented Payout Ratio
-115.34% -10.11% -4.53% -0.43% -223.32%

Quarterly Metrics And Ratios for SkyWater Technology

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

Metric Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 7/2/2023 10/1/2023 12/31/2023 3/31/2024 6/30/2024 9/29/2024 12/29/2024 3/30/2025 6/29/2025 9/28/2025 3/29/2026
DEI Shares Outstanding
- - - - - - - 47,995,078.00 48,037,024.00 48,175,815.00 48,508,000.00
DEI Adjusted Shares Outstanding
- - - - - - - 47,995,078.00 48,037,024.00 48,175,815.00 48,508,000.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - -0.15 -0.21 2.99 -0.25
Growth Metrics
- - - - - - - - - - -
Revenue Growth
47.26% 36.88% 21.61% 20.49% 33.69% 30.99% -4.63% -23.03% -36.72% 60.68% 162.15%
EBITDA Growth
212.86% 55.13% -81.05% -50.05% 41.35% 176.14% 385.22% -78.06% -128.74% 1,314.89% 1,227.31%
EBIT Growth
67.96% 17.52% -557.22% -101.00% 139.45% 212.36% 144.55% -82.74% -562.71% 2,419.52% -31.20%
NOPAT Growth
67.96% 17.52% -557.22% -101.00% 139.45% 255.03% 141.67% -82.74% -562.71% 121.19% -31.20%
Net Income Growth
46.43% -1.58% -243.46% -29.89% 85.36% 139.81% 105.26% -34.24% -827.43% 5,423.29% -79.35%
EPS Growth
40.63% 5.88% -283.33% -20.00% 78.95% 118.75% 95.65% -25.00% -425.00% 9,733.33% -66.67%
Operating Cash Flow Growth
-125.47% -146.52% 482.95% 64.60% 235.03% 491.79% -104.03% 1,526.27% -117.83% -429.65% -50.15%
Free Cash Flow Firm Growth
-191.36% -507.39% 108.76% 187.20% 197.40% 183.57% -169.49% 98.50% -5.91% -797.07% -873.82%
Invested Capital Growth
30.71% 37.04% -9.97% -16.35% -23.93% -21.06% 6.59% -38.57% -34.81% 224.44% 448.68%
Revenue Q/Q Growth
5.62% 2.60% 10.51% 0.61% 17.19% 0.52% -19.54% -18.80% -3.64% 155.22% 0.00%
EBITDA Q/Q Growth
-36.85% -19.22% -48.67% 90.76% 78.69% 57.81% -9.80% -91.37% -334.07% 7,868.12% 0.00%
EBIT Q/Q Growth
-224.11% -18.09% -42.04% 63.03% 163.61% 236.36% -43.68% -251.66% -61.06% 1,931.49% 0.00%
NOPAT Q/Q Growth
-224.11% -18.09% -42.04% 63.03% 163.61% 364.09% -61.82% -262.12% -61.06% 321.85% 0.00%
Net Income Q/Q Growth
-82.95% -1.20% -27.25% 44.86% 79.38% 375.18% -83.18% -1,506.79% -42.44% 1,738.84% 0.00%
EPS Q/Q Growth
-90.00% 15.79% -43.75% 47.83% 66.67% 175.00% -133.33% -1,400.00% -40.00% 1,504.76% 0.00%
Operating Cash Flow Q/Q Growth
37.56% 47.21% 968.72% -112.36% 338.20% 53.16% -108.93% 4,475.84% -102.98% -2,731.01% 0.00%
Free Cash Flow Firm Q/Q Growth
-50.29% -15.27% 118.63% 170.22% 67.86% -1.10% -115.49% 871.93% -20.44% -832.74% 0.00%
Invested Capital Q/Q Growth
3.47% 0.02% -23.64% 5.85% -5.91% 3.79% 3.12% -39.00% -0.14% 416.53% 0.00%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
23.87% 19.75% 15.17% 16.30% 18.34% 21.57% 25.56% 23.26% 18.45% 24.03% 20.01%
EBITDA Margin
5.98% 4.71% 2.19% 4.15% 6.33% 9.93% 11.13% 1.18% -2.87% 87.45% 5.99%
Operating Margin
-5.08% -5.85% -7.52% -2.76% 1.50% 5.02% 3.51% -6.56% -10.97% 5.21% -3.28%
EBIT Margin
-5.08% -5.85% -7.52% -2.76% 1.50% 5.02% 3.51% -6.56% -10.97% 78.71% -3.28%
Profit (Net Income) Margin
-9.35% -9.22% -10.61% -5.82% -1.02% 2.80% 0.59% -10.14% -15.00% 96.29% -6.94%
Tax Burden Percent
100.38% 98.57% 94.92% 100.89% 88.26% 96.58% 65.48% 106.58% 109.14% 128.09% 97.52%
Interest Burden Percent
183.12% 159.82% 148.68% 208.59% -77.29% 57.78% 25.45% 145.05% 125.27% 95.51% 216.71%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 3.42% 34.52% 0.00% 0.00% -28.09% 0.00%
Return on Invested Capital (ROIC)
-7.42% -9.38% -13.60% -4.75% 2.80% 13.61% 7.25% -16.56% -25.71% 10.03% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
-13.09% -14.84% -21.49% -9.60% -0.35% 10.12% 4.47% -27.75% -39.17% 149.98% 0.00%
Return on Net Nonoperating Assets (RNNOA)
-18.56% -19.18% -20.11% -10.48% -0.36% 8.17% 3.35% -14.21% -23.12% 107.92% 0.00%
Return on Equity (ROE)
-25.98% -28.55% -33.71% -15.23% 2.45% 21.78% 10.60% -30.77% -48.83% 117.94% 0.00%
Cash Return on Invested Capital (CROIC)
-31.48% -35.68% 1.17% 8.70% 20.86% 22.38% -2.16% 51.48% 39.60% -105.75% -138.34%
Operating Return on Assets (OROA)
-4.48% -5.59% -6.93% -2.74% 1.65% 5.65% 3.81% -6.65% -10.16% 49.50% 0.00%
Return on Assets (ROA)
-8.23% -8.81% -9.78% -5.77% -1.12% 3.15% 0.64% -10.28% -13.90% 60.56% 0.00%
Return on Common Equity (ROCE)
-25.15% -27.29% -31.57% -14.05% 2.26% 19.01% 9.50% -27.12% -43.41% 109.44% 0.00%
Return on Equity Simple (ROE_SIMPLE)
-32.09% -30.44% 0.00% -50.95% -40.01% -20.23% 0.00% -7.68% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-2.48 -2.93 -4.17 -1.54 0.98 4.55 1.74 -2.82 -4.53 10 -3.69
NOPAT Margin
-3.56% -4.10% -5.26% -1.93% 1.05% 4.85% 2.30% -4.59% -7.68% 6.67% -2.30%
Net Nonoperating Expense Percent (NNEP)
5.67% 5.46% 7.89% 4.85% 3.15% 3.49% 2.78% 11.19% 13.46% -139.95% 7.60%
Return On Investment Capital (ROIC_SIMPLE)
- - -3.37% - - - 1.33% -2.35% -3.85% 2.62% -0.93%
Cost of Revenue to Revenue
76.13% 80.25% 84.83% 83.70% 81.66% 78.43% 74.44% 76.74% 81.55% 75.97% 79.99%
SG&A Expenses to Revenue
25.53% 22.49% 19.07% 14.03% 13.21% 12.89% 16.47% 24.52% 23.72% 15.92% 20.18%
R&D to Revenue
3.43% 3.12% 3.63% 5.04% 3.62% 3.66% 5.58% 5.30% 5.70% 2.90% 3.11%
Operating Expenses to Revenue
28.96% 25.60% 22.69% 19.06% 16.84% 16.55% 22.05% 29.82% 29.42% 18.82% 23.29%
Earnings before Interest and Taxes (EBIT)
-3.55 -4.19 -5.95 -2.20 1.40 4.71 2.65 -4.02 -6.48 119 -5.28
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
4.18 3.37 1.73 3.30 5.90 9.32 8.40 0.73 -1.70 132 9.62
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
7.06 0.00 8.42 9.37 7.04 7.64 12.33 6.34 10.50 4.52 7.27
Price to Tangible Book Value (P/TBV)
7.74 0.00 9.41 10.68 8.11 8.77 14.26 7.43 12.91 4.74 7.69
Price to Revenue (P/Rev)
1.65 0.00 1.58 1.60 1.12 1.24 2.08 1.05 1.64 2.51 0.00
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6.91 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 14.47% 0.00%
Enterprise Value to Invested Capital (EV/IC)
3.61 0.00 4.79 4.86 3.97 4.43 6.83 5.17 7.30 2.92 4.01
Enterprise Value to Revenue (EV/Rev)
1.96 0.00 1.76 1.80 1.28 1.39 2.24 1.09 1.72 2.97 0.00
Enterprise Value to EBITDA (EV/EBITDA)
22.49 0.00 31.69 42.97 29.03 23.78 28.41 14.53 29.74 36.21 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 116.62 74.66 0.00 171,812.46 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 166.60 106.66 0.00 131,700.79 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 49.97 31.36 12.40 9.36 41.44 4.52 7.40 176.88 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 388.91 50.89 16.43 17.47 0.00 7.65 14.54 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.45 1.29 1.04 1.21 1.17 0.89 1.06 1.01 1.26 0.92 1.12
Long-Term Debt to Equity
0.55 0.56 0.59 0.60 0.66 0.53 0.55 0.57 0.68 0.17 0.17
Financial Leverage
1.42 1.29 0.94 1.09 1.03 0.81 0.75 0.51 0.59 0.72 0.79
Leverage Ratio
5.72 5.49 5.43 5.18 4.92 4.51 5.08 5.38 5.75 4.11 4.29
Compound Leverage Factor
10.48 8.78 8.07 10.80 -3.80 2.60 1.29 7.80 7.20 3.92 9.29
Debt to Total Capital
59.13% 56.25% 50.87% 54.76% 53.84% 47.02% 51.51% 50.31% 55.83% 47.92% 52.73%
Short-Term Debt to Total Capital
36.53% 31.92% 21.65% 27.60% 23.45% 19.05% 25.01% 22.14% 25.81% 38.99% 44.59%
Long-Term Debt to Total Capital
22.60% 24.33% 29.22% 27.16% 30.39% 27.96% 26.50% 28.17% 30.02% 8.93% 8.14%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
2.31% 3.19% 5.63% 6.14% 4.35% 9.58% 4.49% 5.04% 5.72% 1.81% 1.92%
Common Equity to Total Capital
38.56% 40.55% 43.50% 39.10% 41.81% 43.41% 44.00% 44.65% 38.45% 50.27% 45.35%
Debt to EBITDA
4.12 3.74 3.95 5.71 4.63 3.00 2.50 2.47 3.92 6.46 0.00
Net Debt to EBITDA
3.38 3.00 2.80 4.12 3.35 1.98 1.80 0.37 0.97 5.37 0.00
Long-Term Debt to EBITDA
1.57 1.62 2.27 2.83 2.61 1.79 1.29 1.38 2.11 1.20 0.00
Debt to NOPAT
-15.43 -16.54 -6.07 -6.46 -8.65 -42.49 14.69 18.14 -29.89 23,482.64 0.00
Net Debt to NOPAT
-12.69 -13.25 -4.29 -4.67 -6.25 -28.04 10.58 2.69 -7.42 19,535.61 0.00
Long-Term Debt to NOPAT
-5.90 -7.16 -3.49 -3.21 -4.88 -25.27 7.56 10.16 -16.07 4,377.19 0.00
Altman Z-Score
1.32 0.00 1.36 1.47 1.37 1.53 2.15 1.20 1.22 1.64 1.08
Noncontrolling Interest Sharing Ratio
3.16% 4.41% 6.34% 7.74% 7.45% 12.72% 10.34% 11.85% 11.11% 7.21% 5.52%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.91 0.97 1.02 0.96 0.90 0.87 0.86 1.18 1.06 0.67 0.51
Quick Ratio
0.72 0.48 0.58 0.52 0.53 0.51 0.47 0.71 0.55 0.33 0.31
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-35 -40 7.48 20 34 34 -5.20 40 32 -234 -310
Operating Cash Flow to CapEx
0.00% -290.92% 667.71% -311.68% 1,130.23% 121.57% 0.00% 378.92% -63.22% -5,685.90% 308.29%
Free Cash Flow to Firm to Interest Expense
-11.81 -16.02 2.58 8.46 13.67 16.88 -2.63 22.14 19.50 -43.95 -50.41
Operating Cash Flow to Interest Expense
-2.35 -1.46 10.95 -1.64 3.77 7.20 -0.65 30.89 -1.02 -8.87 4.53
Operating Cash Flow Less CapEx to Interest Expense
-2.26 -1.96 9.31 -2.17 3.43 1.28 2.36 22.74 -2.63 -9.02 3.06
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.88 0.96 0.92 0.99 1.10 1.13 1.09 1.01 0.93 0.63 0.00
Accounts Receivable Turnover
3.99 5.89 6.10 4.81 5.01 6.65 5.69 6.68 6.88 4.76 0.00
Inventory Turnover
14.01 14.48 15.83 16.34 17.46 18.25 18.25 16.99 16.07 15.31 0.00
Fixed Asset Turnover
1.42 1.56 1.69 1.81 1.98 2.10 2.11 2.02 1.82 1.02 0.00
Accounts Payable Turnover
13.94 12.47 11.17 12.27 16.13 12.72 11.08 13.46 13.11 6.52 0.00
Days Sales Outstanding (DSO)
91.49 61.95 59.84 75.93 72.90 54.89 64.14 54.65 53.08 76.68 0.00
Days Inventory Outstanding (DIO)
26.05 25.21 23.06 22.34 20.90 20.00 20.00 21.48 22.71 23.84 0.00
Days Payable Outstanding (DPO)
26.19 29.28 32.68 29.75 22.62 28.70 32.94 27.13 27.85 55.97 0.00
Cash Conversion Cycle (CCC)
91.36 57.88 50.23 68.52 71.18 46.20 51.20 49.00 47.95 44.54 0.00
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
138 138 105 111 105 109 112 68 68 353 375
Invested Capital Turnover
2.08 2.29 2.58 2.46 2.67 2.81 3.15 3.61 3.35 1.50 0.00
Increase / (Decrease) in Invested Capital
32 37 -12 -22 -33 -29 6.93 -43 -36 244 307
Enterprise Value (EV)
497 0.00 504 541 415 482 765 354 498 1,031 1,505
Market Capitalization
419 0.00 452 481 362 429 711 339 475 871 1,310
Book Value per Share
$1.33 $1.35 $1.14 $1.09 $1.09 $1.18 $1.21 $1.11 $0.94 $3.99 $3.70
Tangible Book Value per Share
$1.22 $1.25 $1.02 $0.95 $0.94 $1.03 $1.05 $0.95 $0.77 $3.81 $3.49
Total Capital
154 155 124 131 123 129 131 120 118 384 397
Total Debt
91 87 63 72 66 61 67 60 66 184 210
Total Long-Term Debt
35 38 36 36 37 36 35 34 35 34 32
Net Debt
75 70 44 52 48 40 49 8.94 16 153 187
Capital Expenditures (CapEx)
-0.24 1.26 4.75 1.26 0.83 12 -5.95 15 2.64 0.83 9.05
Debt-free, Cash-free Net Working Capital (DFCFNWC)
28 28 11 10 -2.76 -16 -8.35 -1.73 -11 1.40 -17
Debt-free Net Working Capital (DFNWC)
44 46 29 30 16 4.59 10 50 39 32 5.13
Net Working Capital (NWC)
-12 -3.93 2.18 -5.80 -13 -20 -22 23 8.34 -117 -172
Net Nonoperating Expense (NNE)
4.04 3.67 4.23 3.09 1.94 1.92 1.29 3.40 4.32 -135 7.46
Net Nonoperating Obligations (NNO)
75 70 44 52 48 40 49 8.94 16 153 187
Total Depreciation and Amortization (D&A)
7.73 7.57 7.69 5.51 4.50 4.61 5.75 4.75 4.78 13 15
Debt-free, Cash-free Net Working Capital to Revenue
11.07% 10.35% 3.68% 3.48% -0.85% -4.65% -2.44% -0.53% -3.68% 0.40% 0.00%
Debt-free Net Working Capital to Revenue
17.46% 16.71% 10.09% 10.14% 4.82% 1.33% 3.07% 15.28% 13.36% 9.32% 0.00%
Net Working Capital to Revenue
-4.73% -1.44% 0.76% -1.93% -4.09% -5.80% -6.50% 7.11% 2.88% -33.83% 0.00%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.19) ($0.16) ($0.23) ($0.12) ($0.04) $0.03 ($0.01) ($0.15) ($0.21) $2.98 ($0.25)
Adjusted Weighted Average Basic Shares Outstanding
44.74M 46.45M 45.51M 47.10M 47.39M 47.52M 47.40M 47.79M 48.09M 48.28M 48.78M
Adjusted Diluted Earnings per Share
($0.19) ($0.16) ($0.23) ($0.12) ($0.04) $0.03 ($0.01) ($0.15) ($0.21) $2.95 ($0.25)
Adjusted Weighted Average Diluted Shares Outstanding
44.74M 46.45M 45.51M 47.10M 47.39M 47.64M 47.40M 47.79M 48.09M 48.77M 48.78M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
46.28M 47.02M 47.28M 47.35M 47.48M 47.66M 48.00M 48.04M 48.18M 48.51M 49.20M
Normalized Net Operating Profit after Tax (NOPAT)
-2.48 -2.93 -4.17 -1.54 0.98 4.55 1.74 -2.82 -4.53 5.50 -3.69
Normalized NOPAT Margin
-3.56% -4.10% -5.26% -1.93% 1.05% 4.85% 2.30% -4.59% -7.68% 3.65% -2.30%
Pre Tax Income Margin
-9.31% -9.35% -11.18% -5.77% -1.16% 2.90% 0.89% -9.52% -13.74% 75.18% -7.12%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-1.20 -1.67 -2.05 -0.92 0.56 2.37 1.34 -2.22 -3.96 22.29 -0.86
NOPAT to Interest Expense
-0.84 -1.17 -1.44 -0.64 0.39 2.29 0.88 -1.55 -2.77 1.89 -0.60
EBIT Less CapEx to Interest Expense
-1.12 -2.17 -3.69 -1.45 0.23 -3.55 4.35 -10.37 -5.57 22.14 -2.33
NOPAT Less CapEx to Interest Expense
-0.76 -1.67 -3.08 -1.17 0.06 -3.64 3.89 -9.71 -4.38 1.73 -2.07
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
-4.33% 0.43% -0.43% 3.90% -12.13% -32.50% -223.32% -175.99% -30.62% 2.98% 0.00%
Augmented Payout Ratio
-4.33% 0.43% -0.43% 3.90% -12.13% -32.50% -223.32% -175.99% -30.62% 2.98% 0.00%

Financials Breakdown Chart

Key Financial Trends

SkyWater Technology (NASDAQ: SKYT) has shown notable top-line growth and an active capital-raising program over the last several years, with a clear ramp in 2025 into 2026. While revenue has expanded, profitability has remained uneven quarter-to-quarter, and the company has funded growth with substantial debt and selective equity actions. Below are the most relevant points drawn from the last four years of quarterly data, focused on elements that retail investors typically care about.

  • Revenue growth up to 2025–2026: Q3 2025 operating revenue was about $150.7 million, and Q1 2026 rose to roughly $160.7 million, marking a meaningful expansion from the mid- to high-$60s–$90s million range seen earlier in 2024–2025.
  • Substantial debt financing to support growth: The company raised funding via debt issuances in multiple quarters, including about $204.9 million in Q3 2025 and about $147.5 million in Q1 2026, with earlier quarter activity around $95.5 million in Q4 2024. This underscores a strategy of leveraging debt to fund capacity expansion and ramp initiatives.
  • Ongoing, modest equity financing to bolster liquidity: Quarterly issuance of common equity has occurred, e.g., roughly $2.1 million in Q1 2026 and about $2.85 million in Q3 2025, indicating a measured level of equity financing to support liquidity alongside debt.
  • Operating cash flow supportive in several periods: Q1 2025 posted a solid positive cash flow from continuing operating activities (~$56.0 million), and Q1 2026 also showed positive cash generation (~$27.9 million). These show periods of meaningful cash generation from core operations despite quarterly volatility.
  • Cash balance and liquidity trend: Cash & equivalents have generally ranged in the low tens of millions to around $31 million in some quarters (peaking around $30–31 million in late-2024 to 2025). In Q1 2026 the cash balance was about $22.2 million, still providing a basic liquidity cushion for near-term needs.
  • Gross margins historically in the mid- to high-20% range and trending variably: For example, gross margins have hovered in the 20–26% band across several quarters (e.g., Q4 2024 around 25.6% vs. Q1 2025 around 23%), with some quarters showing compression or expansion tied to mix, pricing, or cost structure during ramp periods.
  • Profitability is episodic and volatile: Net income swings markedly by quarter. For example, a hefty positive net income appears in some quarters (driven in part by non-operating items in certain periods) while other quarters show losses (e.g., Q1 2026 shows a net loss, whereas Q3 2025 shows a large net income figure). This indicates earnings quality depends heavily on non-core items and quarterly timing.
  • Debt and interest burden as a recurring headwind: Short-term debt has been elevated (tens to low hundreds of millions in various periods) with long-term debt in the tens of millions. Interest expense has ranged from roughly $1–6 million per quarter, acting as a recurring drag on net income during ramp phases.
  • Investing cash outlays tied to capacity and asset growth: Capital expenditures and acquisitions have produced sizable cash outflows in some quarters (e.g., PPE purchases in the low to mid single-digit millions, and larger acquisitions in certain periods), reflecting ongoing investments to scale manufacturing capability.
  • High reliance on external funding to sustain growth: The combination of debt issuances and equity issuances in multiple quarters points to a capital-intensive ramp. While this supports growth, it also increases leverage and interest obligations, which can weigh on profitability and cash flow if the ramp underperforms or if market conditions tighten.

Notes and quick takeaways for investors:

  • SkyWater’s top-line growth suggests a successful ramp in advanced manufacturing capacity, but quarterly profitability remains uneven as the company navigates a capital-intensive growth phase.
  • Cash flow from operations has been positive in several quarters but not uniformly across all periods, highlighting ongoing working-capital and ramp-related volatility.
  • Debt levels and interest costs present a meaningful ongoing headwind to margins, particularly if incremental revenue growth slows or if capex outlays accelerate further.
  • The company has demonstrated access to capital markets (both debt and selective equity) to fund growth, which supports longer runway for expansion plans.
  • Liquidity is modest but persistent; a rising cash balance in some quarters and continued financing activity help with near-term liquidity, though the cushion is not large compared with total liabilities.
05/14/26 05:46 AM ETAI Generated. May Contain Errors.

SkyWater Technology Financials - Frequently Asked Questions

According to the most recent income statement we have on file, SkyWater Technology's fiscal year ends in December. Their fiscal year 2024 ended on December 29, 2024.

SkyWater Technology's net income appears to be on a downward trend, with a most recent value of -$2.52 million in 2024, falling from -$19.71 million in 2020. The previous period was -$25.09 million in 2023. Check out SkyWater Technology's forecast to explore projected trends and price targets.

SkyWater Technology's total operating income in 2024 was $6.56 million, based on the following breakdown:
  • Total Gross Profit: $69.63 million
  • Total Operating Expenses: $63.07 million

Over the last 4 years, SkyWater Technology's total revenue changed from $140.44 million in 2020 to $342.27 million in 2024, a change of 143.7%.

SkyWater Technology's total liabilities were at $538.10 million at the end of 2025, a 115.0% increase from 2024, and a 103.2% increase since 2020.

In the past 5 years, SkyWater Technology's cash and equivalents has ranged from $7.44 million in 2020 to $30.03 million in 2022, and is currently $23.22 million as of their latest financial filing in 2025.

Over the last 4 years, SkyWater Technology's book value per share changed from 0.00 in 2020 to 1.21 in 2024, a change of -134,433.3%.



Financial statements for NASDAQ:SKYT last updated on 5/9/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners