$1.1 B

FORM Mkt cap, 14-Dec-2018

$135 M

FormFactor Revenue Q3, 2018
FormFactor Gross profit (Q3, 2018)53 M
FormFactor Gross profit margin (Q3, 2018), %39.2%
FormFactor Net income (Q3, 2018)7.7 M
FormFactor EBIT (Q3, 2018)9.4 M
FormFactor Cash, 29-Sep-201892 M

FormFactor Revenue

FormFactor revenue was $548.44 m in FY, 2017 which is a 42.9% year over year increase from the previous period.

Embed Graph

FormFactor Revenue Breakdown

Embed Graph

FormFactor revenue breakdown by business segment: 82.9% from Prode Cards and 17.1% from Systems

FormFactor revenue breakdown by geographic segment: 8.2% from Europe , 17.7% from Taiwan , 34.0% from United States, 8.1% from Japan , 16.6% from Asia-Pacific, 14.9% from South Korea and 0.5% from Other

FormFactor Income Statement

Annual

USDFY, 2013FY, 2014FY, 2015FY, 2016FY, 2017

Revenue

231.5m268.5m282.4m383.9m548.4m

Revenue growth, %

16%5%36%43%

Cost of goods sold

189.2m50.3m196.6m281.2m332.8m

Gross profit

42.3m218.2m85.7m102.7m215.6m

Gross profit Margin, %

18%81%30%27%39%

R&D expense

57.5m73.8m

General and administrative expense

73.4m94.7m

Operating expense total

130.9m169.3m

EBIT

(58.8m)(20.6m)(4.1m)(47.9m)46.3m

EBIT margin, %

(25%)(8%)(1%)(12%)8%

Interest expense

4.5m

Interest income

548.0k

Pre tax profit

(57.8m)(3.1m)(1.3m)(50.2m)42.2m

Income tax expense

1.3m

Net Income

(57.7m)(19.2m)(1.5m)(6.6m)40.9m

Quarterly

USDQ3, 2013Q1, 2014Q2, 2014Q3, 2014Q1, 2015Q2, 2015Q3, 2015Q1, 2016Q2, 2016Q3, 2016Q1, 2017Q2, 2017Q3, 2017Q1, 2018Q2, 2018Q3, 2018

Revenue

67.6m56.0m67.4m73.9m70.8m73.9m65.9m53.6m83.1m123.3m128.8m144.0m143.7m118.3m253.8m135.0m

Cost of goods sold

55.1m43.6m47.3m49.8m48.0m50.6m47.4m43.8m57.7m96.1m81.3m82.2m86.1m73.2m152.5m82.0m

Gross profit

12.5m12.3m20.0m24.1m22.8m23.3m18.5m9.8m25.4m27.2m47.6m61.8m57.6m45.1m101.3m53.0m

Gross profit Margin, %

19%22%30%33%32%32%28%18%31%22%37%43%40%38%40%39%

R&D expense

10.3m9.7m11.1m11.2m11.1m11.2m10.6m10.8m11.1m17.3m17.4m18.5m19.3m18.0m37.7m18.9m

General and administrative expense

13.0m12.3m13.2m13.3m11.9m11.4m11.1m12.5m14.0m23.0m22.8m23.6m24.0m23.4m48.7m24.7m

Operating expense total

23.4m24.7m24.3m24.6m23.5m22.6m21.8m23.4m32.1m40.3m40.5m42.2m43.4m41.5m86.4m43.6m

EBIT

(10.9m)(12.4m)(4.3m)(479.0k)(682.0k)697.0k(3.4m)(13.6m)(6.6m)(13.2m)7.1m19.6m14.3m3.6m14.9m9.4m

EBIT margin, %

(16%)(22%)(6%)(1%)(1%)1%(5%)(25%)(8%)(11%)5%14%10%3%6%7%

Interest expense

1.2m1.1m967.0k1.9m777.0k

Interest income

93.0k123.0k257.0k583.0k369.0k

Pre tax profit

(10.9m)(12.4m)(4.4m)(176.0k)904.0k862.0k(2.3m)(13.8m)(6.9m)(14.1m)5.6m18.6m13.6m2.4m13.2m9.1m

Income tax expense

(147.0k)308.0k(51.0k)100.0k121.0k24.0k215.0k30.0k(43.7m)50.0k367.0k1.0m1.0m287.0k1.9m1.4m

Net Income

(10.7m)(12.7m)(4.3m)(277.0k)783.0k838.0k(2.5m)(13.8m)36.9m(14.2m)5.2m17.6m12.6m2.1m11.2m7.7m

FormFactor Balance Sheet

Annual

USDFY, 2013FY, 2014FY, 2015FY, 2016FY, 2017

Cash

59.2m113.9m146.3m101.4m91.2m

Accounts Receivable

30.2m45.2m36.7m70.2m81.5m

Inventories

6.1m6.9m6.5m59.8m67.8m

Current Assets

211.7m244.3m258.0m254.7m305.9m

PP&E

35.2m25.5m23.9m42.7m46.8m

Goodwill

30.7m30.7m30.7m188.0m189.9m

Total Assets

340.7m344.2m342.7m619.0m646.6m

Accounts Payable

16.3m20.3m18.1m34.1m35.0m

Short-term debt

Current Liabilities

37.8m47.9m43.6m82.7m92.2m

Long-term debt

105.7m

Total Debt

105.7m

Total Liabilities

217.9m187.9m

Common Stock

73.0k

Additional Paid-in Capital

695.6m711.7m718.9m833.3m843.1m

Retained Earnings

(401.4m)(420.5m)(422.1m)(428.6m)(387.6m)

Total Equity

294.1m289.4m294.7m401.1m458.6m

Financial Leverage

1.2 x1.2 x1.2 x1.5 x1.4 x

Quarterly

USDQ3, 2013Q1, 2014Q2, 2014Q3, 2014Q1, 2015Q2, 2015Q3, 2015Q1, 2016Q2, 2016Q3, 2016Q1, 2017Q2, 2017Q3, 2017Q1, 2018Q2, 2018Q3, 2018

Cash

59.5m49.2m69.9m89.3m126.0m137.1m142.2m151.9m100.2m99.9m114.4m107.8m103.1m93.7m95.6m92.0m

Accounts Receivable

46.3m37.1m42.0m47.8m41.1m44.0m36.7m35.7m86.1m77.5m79.4m

Inventories

22.4m21.3m22.1m25.9m24.6m24.2m27.0m31.0m68.4m60.7m60.4m65.0m68.7m73.8m76.4m81.5m

Current Assets

237.9m213.3m224.2m239.4m245.5m256.6m256.1m258.3m284.4m260.1m274.2m300.7m306.7m311.8m324.3m329.7m

PP&E

36.9m30.0m29.2m26.6m25.1m24.5m23.8m23.7m43.8m42.7m45.2m

Goodwill

30.7m30.7m30.7m30.7m30.7m30.7m30.7m30.7m188.5m188.8m188.2m189.2m189.7m190.4m189.5m189.4m

Total Assets

372.9m332.2m337.1m344.5m341.5m348.8m344.2m340.5m695.3m650.3m632.7m653.4m653.6m646.2m651.2m652.5m

Accounts Payable

28.7m15.9m18.4m21.3m16.1m21.4m21.2m28.6m54.1m41.6m43.3m43.2m37.1m38.9m42.1m49.7m

Current Liabilities

51.9m37.8m43.3m46.5m39.3m47.1m44.0m49.6m118.8m85.0m90.8m104.6m97.2m96.6m110.4m105.4m

Total Liabilities

62.3m46.7m52.1m55.3m46.2m53.7m50.7m54.3m271.7m234.7m217.3m218.8m198.7m175.2m172.6m162.4m

Additional Paid-in Capital

692.9m699.6m703.1m708.4m716.8m715.9m717.1m723.6m823.2m828.6m840.7m839.8m845.9m851.2m853.3m857.5m

Retained Earnings

(382.6m)(414.1m)(418.4m)(418.7m)(419.8m)(418.9m)(421.4m)(435.9m)(399.0m)(413.2m)(423.3m)(405.7m)(393.2m)(385.5m)(376.4m)(368.7m)

Total Equity

310.7m285.5m295.0m293.5m286.2m423.6m415.6m415.4m434.6m454.9m471.0m478.7m490.1m

Financial Leverage

1.2 x1.2 x1.2 x1.2 x1.2 x1.6 x1.6 x1.5 x1.5 x1.4 x1.4 x1.4 x1.3 x

FormFactor Cash Flow

Annual

USDFY, 2013FY, 2014FY, 2015FY, 2016FY, 2017

Net Income

(57.7m)(19.2m)(1.5m)(6.6m)40.9m

Depreciation and Amortization

28.9m30.5m23.8m46.8m13.6m

Accounts Receivable

(2.1m)(16.0m)8.3m(6.8m)(10.7m)

Inventories

(8.0m)(12.0m)(8.2m)(11.7m)(15.6m)

Accounts Payable

(2.3m)4.2m(2.0m)3.4m741.0k

Cash From Operating Activities

(5.8m)17.7m36.1m17.4m86.3m

Purchases of PP&E

(8.5m)(5.7m)(8.6m)(11.5m)(17.8m)

Cash From Investing Activities

(7.7m)37.3m1.1m(206.3m)(59.7m)

Long-term Borrowings

(33.1m)

Cash From Financing Activities

2.0m2.5m(4.8m)143.6m(39.5m)

Net Change in Cash

(10.2m)

Interest Paid

2.1m3.8m

Income Taxes Paid

3.2m

Quarterly

USDQ3, 2013Q1, 2014Q2, 2014Q3, 2014Q1, 2015Q2, 2015Q3, 2015Q1, 2016Q2, 2016Q3, 2016Q1, 2017Q2, 2018Q3, 2017Q1, 2018Q2, 2018Q3, 2018

Net Income

(10.7m)(12.7m)(4.3m)(277.0k)783.0k838.0k(2.5m)(13.8m)36.9m(14.2m)5.2m22.8m35.3m2.1m11.2m18.9m

Depreciation and Amortization

22.5m33.6m10.7m21.3m32.4m

Accounts Receivable

44.0m36.7m35.7m86.1m77.5m79.4m(21.0m)(17.1m)3.4m(3.3m)(7.6m)

Inventories

(8.8m)(14.3m)(7.4m)(13.7m)(21.8m)

Accounts Payable

21.4m21.2m28.6m54.1m41.6m43.3m7.3m3.0m3.0m6.2m10.4m

Cash From Operating Activities

42.3m59.9m9.3m30.1m46.1m

Purchases of PP&E

(7.8m)(13.9m)(3.8m)(8.5m)(12.3m)

Cash From Investing Activities

(22.0m)(37.8m)(3.4m)(7.0m)(13.5m)

Cash From Financing Activities

(15.7m)(22.8m)(4.4m)(18.9m)(31.7m)

Interest Paid

2.0m3.0m826.0k1.6m2.3m

Income Taxes Paid

1.5m2.8m771.0k1.2m2.5m

FormFactor Ratios

USDY, 2018

Financial Leverage

1.3 x
Report incorrect company information

FormFactor Operating Metrics

FY, 2014FY, 2015FY, 2016

Manufacturing Facilities (Americas)

3 3 5

Manufacturing Facilities (Asia-Pacific)

2 2 2

Manufacturing Facilities (EMEA)

2
Report incorrect company information

FormFactor Employee Rating

3.881 votes
Culture & Values
3.2
Work/Life Balance
3.8
Senior Management
3.3
Salary & Benefits
3.6
Career Opportunities
3.2
Source