IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — VECO

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.210.180.190.190.170.160.170.170.160.180.140.170.120.130.120.110.14
Accounts Receivable0.150.150.120.110.110.130.090.110.120.130.120.140.130.100.090.110.09
Inventory0.290.280.260.260.250.240.250.240.250.240.230.190.180.180.170.160.16
Total Current Assets0.930.870.810.790.790.760.720.720.720.710.640.650.570.570.650.640.62
Property, Plant & Equipment0.110.110.110.110.110.110.110.120.120.110.110.110.110.100.090.080.07
Goodwill0.210.210.210.210.210.210.210.210.210.210.210.180.180.180.180.180.18
Intangible Assets0.000.000.010.010.010.040.040.040.050.050.050.030.030.030.040.040.04
Total Non-current Assets*0.480.480.480.480.480.510.520.520.530.520.520.350.350.350.340.340.33
Total Assets1.411.351.291.271.281.271.241.231.251.231.171.000.920.921.000.980.95
Accounts Payable0.060.060.040.050.060.050.050.050.060.060.060.050.050.060.050.060.04
Total Current Liabilities0.240.210.150.160.180.220.200.230.270.280.270.260.200.220.190.180.16
Long-term Debt0.230.230.230.230.250.280.280.280.270.270.250.270.270.270.330.330.32
Total Non-current Liabilities*0.270.260.260.260.290.310.320.310.330.330.310.300.300.300.380.370.37
Total Liabilities0.510.470.410.420.470.530.520.550.600.620.580.560.500.520.560.550.53
Retained Earnings(0.41)(0.42)(0.42)(0.43)(0.45)(0.47)(0.50)(0.51)(0.55)(0.58)(0.49)(0.63)(0.65)(0.66)(0.69)(0.70)(0.70)
Total Stockholder Equity0.900.880.880.860.810.750.720.690.640.610.590.440.420.400.440.420.41

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Total Revenue193.48158.34165.02165.88166.10167.29182.13184.81175.88174.48173.92177.37161.64153.50153.80171.91164.00156.43152.97150.25
Cost of Revenue118.65102.51104.5198.1897.3898.83108.15105.60100.4999.0795.27100.4994.1391.4990.88101.9699.7390.4188.9587.08
Gross Profit74.8355.8360.5167.7068.7368.4773.9979.2175.3975.4278.6676.8867.5162.0262.9269.9564.2766.0164.0363.17
Research & Development33.3429.8830.5828.9931.5628.5130.9532.2231.7029.6429.0928.8227.3827.5626.3327.1026.0224.1222.2822.00
Selling, General & Admin27.6326.0222.6927.2623.9325.0325.0825.2924.6024.7023.4922.8123.8222.6320.9622.1422.9522.8921.2121.60
Total Operating Expenses62.9858.4961.8857.1556.3654.3270.1154.8858.6753.3754.4754.6153.8252.2149.5352.3951.4449.5046.4046.75
Operating Income11.85(2.66)(1.36)10.5512.3714.153.8824.3416.7222.0524.1822.2613.699.8113.3917.5612.8216.5217.6316.42
Interest Expense------------------2.623.072.783.052.882.882.892.852.897.677.11
Pretax Income13.02(1.48)(0.09)11.8812.6214.984.3624.6617.0722.7524.1822.51(84.03)9.0011.8315.2510.1913.716.829.40
Tax Provision1.17(1.16)(1.21)1.280.893.04(10.61)2.712.130.902.55(2.06)1.290.26(117.08)0.210.530.38(1.39)0.41
Net Income11.86(0.32)1.1110.6011.7311.9514.9721.9514.9421.8521.6424.57(85.32)8.74128.9215.049.6513.338.208.99
Basic EPS0.19(0.01)0.010.180.200.210.260.390.270.390.440.44(1.61)0.172.590.300.190.270.170.18
Diluted EPS0.18(0.01)0.020.170.200.200.250.360.250.370.460.42(1.61)0.172.020.270.180.240.150.17

Cash Flow Statement

(in millions USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Operating Cash Flow51.437.9424.9315.539.0419.9928.3917.618.469.3629.497.0511.2213.9233.1147.213.3824.7917.0929.92
Capital Expenditures3.715.103.272.583.606.765.183.992.955.9910.706.403.896.952.836.354.5010.929.1922.37
Free Cash Flow*47.722.8321.6512.965.4513.2423.2113.625.503.3718.790.667.336.9730.2840.85(1.12)13.877.907.55
Investing Cash Flow(14.63)17.69(53.41)(12.13)9.5414.52(45.72)(29.61)(9.94)20.73(26.15)(29.55)3.13(0.76)(47.72)4.80(14.80)(11.16)101.62(22.39)
Financing Cash Flow(1.85)(9.56)(1.31)0.82(4.71)(5.28)(0.25)0.901.62(14.84)(1.05)(1.66)25.47(27.44)0.360.080.80(5.79)(120.48)(0.67)

* Derived from reported values