IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — KLIC

Balance Sheet

(in billions USD)
MetricQ3 2026Q2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.370.340.280.250.290.280.370.360.420.400.390.550.450.460.440.390.260.24
Short-term Investments0.150.150.200.310.300.260.240.280.280.310.350.250.300.230.370.250.310.34
Inventory0.230.210.180.160.160.190.180.180.240.230.220.210.220.210.200.150.140.13
Total Current Assets1.100.980.910.930.951.011.011.051.181.181.191.271.391.321.461.181.040.95
Property, Plant & Equipment0.070.060.060.060.060.060.060.070.110.110.110.090.070.070.070.070.060.06
Goodwill0.070.070.070.070.070.090.090.090.090.090.100.070.070.070.070.070.070.06
Intangible Assets0.000.000.010.010.010.020.030.030.030.030.040.030.040.040.040.050.050.04
Total Non-current Assets*0.210.200.200.190.200.240.240.250.310.330.340.280.240.240.240.230.220.20
Total Assets1.321.191.111.121.151.251.261.301.491.511.521.551.631.561.701.411.261.15
Accounts Payable0.120.090.070.050.050.050.050.050.060.050.050.060.100.100.150.140.120.09
Total Current Liabilities0.320.230.200.190.180.170.170.170.180.200.200.220.270.270.340.310.260.20
Total Non-current Liabilities*0.090.090.090.100.100.110.120.120.140.140.140.150.150.150.150.130.130.14
Total Liabilities0.410.330.290.290.280.280.280.290.330.340.340.370.420.420.500.440.390.34
Retained Earnings1.281.231.211.201.221.311.241.241.351.341.351.351.291.181.070.820.720.66
Total Stockholder Equity0.910.860.830.840.860.970.971.011.161.171.181.181.211.141.210.970.870.81

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021
Total Revenue330.41242.62199.63177.56148.41161.99166.12181.32181.65172.07171.19202.32190.92173.02176.23286.31372.14384.28460.89485.33
Cost of Revenue172.46122.92100.6796.3579.17121.6079.0493.6696.92155.6091.29106.48100.9088.9387.53153.63181.45182.57237.65254.01
Gross Profit157.95119.7098.9681.2169.2440.3887.0887.6684.7316.4779.9095.8490.0284.0988.71132.69190.69201.71223.24231.32
Research & Development43.9138.4040.3838.8535.7437.2237.8138.7637.9437.7036.8137.6236.5836.0034.5132.3634.0537.2833.1734.93
Selling, General & Admin45.7742.7440.7641.4839.6048.0138.6146.2138.5239.4541.3938.7536.3935.4642.3832.7934.5635.0938.9641.55
Total Operating Expenses89.6881.1481.1480.3275.34125.050.4484.9776.45121.6378.2076.3694.5171.4676.8865.1468.6172.3772.1376.48
Operating Income68.2738.5717.820.89(6.09)(84.67)86.652.698.28(105.15)1.6919.47(4.49)12.6311.8267.54122.08129.34151.11154.84
Interest Expense------------------0.020.020.030.050.030.030.040.040.100.040.07
Pretax Income72.7642.5122.546.70(0.12)(79.08)92.9710.0816.32(96.32)11.5728.954.3120.6018.3571.53124.20129.71151.54155.29
Tax Provision15.357.365.740.323.175.4411.33(2.03)4.056.362.285.590.155.563.766.635.1713.7117.9321.57
Net Income57.4235.1516.806.38(3.29)(84.52)81.6412.1212.26(102.68)9.2923.364.1615.0414.5964.90119.03116.00133.61133.71
Basic EPS1.100.670.320.13(0.06)(1.59)1.520.210.22(1.83)0.160.410.070.270.261.162.021.892.142.16
Diluted EPS1.070.660.320.14(0.06)(1.59)1.510.210.22(1.83)0.160.410.070.260.251.131.991.862.112.09

Cash Flow Statement

(in millions USD)
MetricQ3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021
Operating Cash Flow45.2210.27(8.93)7.417.3879.8818.9031.6226.90(20.15)(7.33)77.498.981.8285.12116.56104.6273.1495.87123.38
Capital Expenditures4.284.082.682.962.091.9510.202.472.686.574.439.2810.6110.6413.8812.614.722.952.716.03
Free Cash Flow*40.946.19(11.61)4.455.2977.928.7029.1524.21(26.72)(11.76)68.21(1.63)(8.82)71.24103.9699.8970.1993.16117.35
Investing Cash Flow(3.71)45.3793.331.50(17.46)(38.41)82.04(117.98)36.593.43(60.54)70.3924.47(147.28)(38.91)67.46(75.12)134.177.29(135.93)
Financing Cash Flow(11.36)(0.28)(17.89)(38.51)(32.61)(33.51)(48.45)(54.37)(55.93)(47.67)(38.12)(19.52)(19.45)(16.68)(56.23)(70.29)(39.84)(186.99)(24.08)(12.28)

* Derived from reported values

Dividends Per Share

(USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q1 2022Q3 2021Q2 2021Q1 2021Q3 2020Q2 2020Q1 2020Q3 2019Q2 2019Q4 2018Q3 2018
Dividends Per Share0.210.210.210.200.200.20(0.40)0.170.140.140.140.120.120.120.120.120.000.12