Detailed financial statements for Fabrinet (FN): income statement, balance sheet and cash-flow summary. Track margins, debt, liquidity and profitability trends year over year: ten fiscal years free and up to 20 with Premium.
Fabrinet provides optical packaging and precision optical, electro-mechanical, and electronic manufacturing services in North America, the Asia-Pacific, and Europe. The company offers a range of advanced optical and electro-mechanical capabilities in the manufacturing process, including process design and engineering, supply chain management, manufacturing, printed circuit board assembly, packaging, integration, final assembly, and testing.
Analysis Summary
Fabrinet reported revenue of $4.64B in the most recent fiscal year, growing at a 5-year CAGR of 19.8%. Net income reached $473.0M, with a 26.1% 5-year CAGR.
Trailing-twelve-month margins: gross margin 12.0%, operating margin 10.0%, net margin 10.2%. Free cash flow grew at -47.2% CAGR over 5 years.
At $327.29 (closing price, October 30, 2026), FN trades at a P/E of 25.08 and an ROE of 21.01%. Market capitalisation stands at $11.7B, placing it among large-cap names.
Balance sheet quality for FN: current ratio of 2.3, net cash position of $871.0M. A debt-to-equity below 1.0 typically signals conservative capital structure, while a current ratio above 1.5 indicates comfortable short-term liquidity.
Cash flow quality is below average: free cash flow of $3.0M represents 1% conversion of reported net income. High conversion (above 90%) suggests earnings translate cleanly into cash; lower conversion may indicate working capital tightness or accounting timing differences.
Income Statement (10y)
| Year | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.42B | $1.37B | $1.58B | $1.64B | $1.88B | $2.26B | $2.65B | $2.88B | $3.42B | $4.64B |
| Cost of Revenue | $1.25B | $1.22B | $1.41B | $1.46B | $1.66B | $1.98B | $2.31B | $2.53B | $3.01B | $4.08B |
| Gross Profit | $171.5M | $153.4M | $179.2M | $186.1M | $221.4M | $278.6M | $336.3M | $356.1M | $413.3M | $556.5M |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General & Admin | $65.6M | $57.8M | $55.1M | $68.4M | $70.6M | $73.9M | $77.7M | $78.1M | $87.5M | $93.5M |
| Operating Expenses | $65.6M | $59.6M | $56.6M | $68.7M | $70.6M | $74.1M | $84.6M | $78.5M | $88.9M | $93.6M |
| Operating Income | $105.8M | $93.8M | $122.6M | $117.4M | $150.8M | $204.5M | $251.7M | $277.6M | $324.4M | $462.9M |
| EBITDA | $131.0M | $120.7M | $161.6M | $153.2M | $187.8M | $246.1M | $305.4M | $360.5M | $408.6M | $623.6M |
| Interest Expense | $3.3M | $3.6M | $5.4M | $3.0M | $1.1M | $432,000 | $1.5M | $124,000 | 0 | $84,000 |
| Pre-tax Income | $103.9M | $88.0M | $126.2M | $119.2M | $150.5M | $207.0M | $260.1M | $311.4M | $355.2M | $555.1M |
| Income Tax | $6.7M | $3.9M | $5.3M | $5.8M | $2.1M | $6.6M | $12.2M | $15.2M | $22.7M | $82.1M |
| Net Income | $97.1M | $84.2M | $121.0M | $113.5M | $148.3M | $200.4M | $247.9M | $296.2M | $332.5M | $473.0M |
| EPS | $2.63 | $2.26 | $3.29 | $3.07 | $4.02 | $5.43 | $6.79 | $8.17 | $9.23 | $13.21 |
| EPS (Diluted) | $2.57 | $2.21 | $3.23 | $3.01 | $3.95 | $5.36 | $6.73 | $8.10 | $9.17 | $13.05 |
| Shares Outstanding (Diluted) | 37.9 M | 38.0 M | 37.4 M | 37.7 M | 37.6 M | 37.4 M | 36.9 M | 36.6 M | 36.3 M | 36.3 M |
Income Statement (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|---|---|---|---|
| Revenue | $978.1M | $1.13B | $1.21B | $1.32B |
| Gross Profit | $116.4M | $137.7M | $140.9M | $161.4M |
| Operating Income | $94.2M | $114.4M | $116.4M | $137.9M |
| EBITDA | $116.3M | $135.8M | $152.0M | $219.4M |
| Net Income | $93.0M | $112.6M | $125.2M | $142.2M |
| EPS | $2.68 | $3.15 | $3.49 | $3.89 |
| EPS (Diluted) | $2.66 | $3.11 | $3.45 | $3.83 |
Balance Sheet (10y)
| Year | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $133.8M | $158.1M | $180.8M | $225.4M | $303.0M | $198.0M | $231.4M | $410.0M | $306.4M | $346.7M |
| Short-term Investments | $151.4M | $174.3M | $256.5M | $262.7M | $245.0M | $280.2M | $319.1M | $448.6M | $627.8M | $528.3M |
| Receivables | $264.3M | $246.9M | $273.0M | $310.2M | $348.4M | $452.7M | $531.8M | $592.5M | $758.9M | $1.02B |
| Inventory | $238.7M | $257.7M | $293.6M | $309.8M | $422.1M | $557.1M | $519.6M | $463.2M | $581.0M | $1.02B |
| Total Current Assets | $798.8M | $854.3M | $1.02B | $1.14B | $1.35B | $1.53B | $1.65B | $2.01B | $2.43B | $3.16B |
| Property, Plant & Equipment | $216.9M | $219.6M | $210.7M | $236.3M | $247.8M | $296.4M | $312.0M | $312.6M | $386.4M | $619.0M |
| Goodwill | $3.8M | $3.8M | $3.7M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | $5.8M | $4.9M | $3.9M | $4.3M | $4.4M | $3.5M | $2.4M | $2.3M | $2.2M | $2.5M |
| Total Assets | $1.03B | $1.09B | $1.26B | $1.38B | $1.62B | $1.84B | $1.98B | $2.34B | $2.83B | $3.91B |
| Accounts Payable | $215.3M | $220.2M | $257.6M | $251.6M | $346.6M | $439.7M | $381.1M | $441.8M | $637.4M | $1.01B |
| Short-term Debt | $48.4M | $3.2M | $3.2M | $12.2M | $12.2M | $12.2M | $12.2M | $1.4M | $1.8M | $1.2M |
| Total Current Liabilities | $311.3M | $270.1M | $313.0M | $334.4M | $444.4M | $538.5M | $481.9M | $557.9M | $809.8M | $1.40B |
| Long-term Debt | $22.7M | $60.9M | $57.7M | $39.5M | $27.4M | $15.2M | $66,000 | $3.6M | $3.7M | 0 |
| Total Liabilities | $351.5M | $347.1M | $392.2M | $407.6M | $503.6M | $582.0M | $511.0M | $592.8M | $849.6M | $1.46B |
| Retained Earnings | $548.3M | $632.4M | $754.6M | $868.1M | $1.02B | $1.22B | $1.46B | $1.76B | $2.09B | $2.57B |
| Total Equity | $681.6M | $740.9M | $863.1M | $974.4M | $1.11B | $1.25B | $1.47B | $1.75B | $1.98B | $2.45B |
| Total Debt | $72.5M | $65.2M | $60.9M | $59.5M | $46.0M | $31.2M | $13.4M | $8.6M | $9.2M | $4.0M |
| Net Debt | -$212.8M | -$267.2M | -$376.4M | -$428.6M | -$502.0M | -$447.0M | -$537.0M | -$850.0M | -$925.1M | -$871.0M |
| Working Capital | $487.5M | $584.2M | $710.8M | $801.0M | $908.1M | $986.7M | $1.17B | $1.45B | $1.62B | $1.76B |
Balance Sheet (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|---|---|---|---|
| Cash & Equivalents | $305.0M | $319.9M | $356.6M | $346.7M |
| Total Assets | $3.01B | $3.27B | $3.51B | $3.91B |
| Total Liabilities | $947.6M | $1.08B | $1.20B | $1.46B |
| Total Equity | $2.06B | $2.18B | $2.30B | $2.45B |
| Total Debt | $8.5M | $8.1M | $4.4M | $4.0M |
Cash Flow (10y)
| Year | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | $97.1M | $84.2M | $121.0M | $113.5M | $148.3M | $200.4M | $247.9M | $296.2M | $332.5M | $473.0M |
| Depreciation & Amortization | $23.8M | $29.1M | $29.9M | $30.9M | $36.3M | $38.7M | $43.8M | $49.0M | $53.4M | $68.4M |
| Stock-based Compensation | $26.5M | $22.6M | $17.2M | $22.2M | $25.5M | $28.0M | $28.1M | $28.4M | $33.0M | $34.6M |
| Change in Working Capital | -$83.3M | -$2.9M | -$16.6M | -$25.3M | -$86.9M | -$145.2M | -$104.1M | $41.3M | -$89.2M | -$259.9M |
| Operating Cash Flow | $70.9M | $138.1M | $147.4M | $150.7M | $122.2M | $124.2M | $213.3M | $413.1M | $328.4M | $256.7M |
| Capital Expenditure | -$70.0M | -$35.4M | -$18.9M | -$43.5M | -$48.0M | -$90.6M | -$62.3M | -$47.5M | -$121.8M | -$253.7M |
| Acquisitions | -$9.9M | $1.6M | $282,000 | $446,000 | $90,000 | $263,000 | 0 | 0 | 0 | 0 |
| Stock Repurchased | -$1.4M | -$42.4M | -$5.4M | -$20.7M | -$18.8M | -$59.9M | -$47.6M | -$39.5M | -$125.7M | -$5.2M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | $904,000 | $102.7M | $128.5M | $107.2M | $74.2M | $33.7M | $151.0M | $365.6M | $206.5M | $3.0M |
Cash Flow (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|---|---|---|---|
| Operating Cash Flow | $102.6M | $46.3M | $52.9M | $55.0M |
| Capital Expenditure | -$45.3M | -$51.6M | -$63.8M | -$93.0M |
| Free Cash Flow | $57.3M | -$5.3M | -$10.8M | -$38.1M |
| Dividends Paid | 0 | 0 | 0 | 0 |
| Stock-based Compensation | $9.1M | $8.8M | $8.5M | $8.3M |
Growth & Margins (10y)
| Year | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (YoY) | -3.4% | +15.5% | +3.6% | +14.5% | +20.4% | +16.9% | +9.0% | +18.6% | +35.7% | |
| Net Income Growth (YoY) | -13.3% | +43.7% | -6.2% | +30.7% | +35.1% | +23.7% | +19.5% | +12.3% | +42.3% | |
| EPS Growth (YoY) | -14.1% | +45.6% | -6.7% | +30.9% | +35.1% | +25.0% | +20.3% | +13.0% | +43.1% | |
| Shares Change (YoY) | +0.5% | -1.6% | +0.7% | -0.3% | -0.4% | -1.4% | -0.8% | -0.8% | -0.0% | |
| FCF Growth (YoY) | +11,258.2% | +25.1% | -16.6% | -30.8% | -54.6% | +348.7% | +142.1% | -43.5% | -98.5% | |
| Gross Margin | 12.1% | 11.2% | 11.3% | 11.3% | 11.8% | 12.3% | 12.7% | 12.4% | 12.1% | 12.0% |
| Operating Margin | 7.5% | 6.8% | 7.7% | 7.2% | 8.0% | 9.0% | 9.5% | 9.6% | 9.5% | 10.0% |
| EBITDA Margin | 9.2% | 8.8% | 10.2% | 9.3% | 10.0% | 10.9% | 11.5% | 12.5% | 12.0% | 13.4% |
| Net Margin | 6.8% | 6.1% | 7.6% | 6.9% | 7.9% | 8.9% | 9.4% | 10.3% | 9.7% | 10.2% |
| FCF Margin | 0.1% | 7.5% | 8.1% | 6.5% | 3.9% | 1.5% | 5.7% | 12.7% | 6.0% | 0.1% |
| Effective Tax Rate | 6.5% | 4.4% | 4.2% | 4.8% | 1.4% | 3.2% | 4.7% | 4.9% | 6.4% | 14.8% |
Per-Share Data (10y)
| Year | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| FCF Per Share | $0.02 | $2.70 | $3.43 | $2.84 | $1.98 | $0.90 | $4.10 | $10.00 | $5.70 | $0.08 |
| Dividends Per Share | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Shares Outstanding (Basic) | 36.9 M | 37.3 M | 36.8 M | 36.9 M | 36.9 M | 36.9 M | 36.5 M | 36.2 M | 36.0 M | 35.8 M |
What to look at in Technology companies
- Revenue growth 3y (>=15%/year) — Validates sustained traction, not a one-off.
- Gross margin (Sub-sector dependent) — SaaS >=70%, Internet >=55%, Semis >=45%, Hardware >=35%.
- FCF / Revenue (>=20%) — Real cash generated. Many tech firms dress up non-GAAP earnings.
- ROIC (>=15%) — Capital reinvested efficiency — Buffett's first metric.
- SBC / Revenue (<10% healthy) — Stock-based compensation. Silent dilution: >20% destroys value.
- Net Debt / EBITDA (<=2x (1.5x SaaS)) — Resilience in downturns and rate hikes.
Profitability
| Return on Equity | 21.01% |
| Return on Invested Capital | 15.72% |
| Return on Assets | 12.09% |
| Gross Margin | 11.99% |
| Operating Margin | 9.97% |
| Net Margin | 10.19% |
Financial Health
| Debt / Equity | 0.00 |
| Current Ratio | 2.25 |
| Piotroski F-Score | 6 |
| Altman Z-Score | 10.78 |
Key Ratios (10y)
| Year | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 16.22 | 16.32 | 15.10 | 19.33 | 23.70 | 15.32 | 19.13 | 29.96 | 32.03 | 39.73 |
| P/B | 2.31 | 1.85 | 2.12 | 2.25 | 3.16 | 2.45 | 3.23 | 5.08 | 5.37 | 7.66 |
| P/S | 1.11 | 1.00 | 1.15 | 1.33 | 1.87 | 1.36 | 1.79 | 3.08 | 3.11 | 4.05 |
| Gross Margin | 12.1% | 11.2% | 11.3% | 11.3% | 11.8% | 12.3% | 12.7% | 12.4% | 12.1% | 12.0% |
| Operating Margin | 7.5% | 6.8% | 7.7% | 7.2% | 8.0% | 9.0% | 9.5% | 9.6% | 9.5% | 10.0% |
| Net Margin | 6.8% | 6.1% | 7.6% | 6.9% | 7.9% | 8.9% | 9.4% | 10.3% | 9.7% | 10.2% |
Related companies: LITE · AAOI · NOVT · GLW · CIEN · COHR · JBL
Explore sector: Technology · Hardware, Equipment & Parts
More sections of FN: Overview · Valuation · Statistics · Estimates · Technical · Ownership · News · Events
Discover more: Weekly Radar: the S&P 500 through the Buffett and Lynch methods · Companies that pass the Buffett method today · Companies that pass the Lynch method today · Stocks that pass Graham's defensive investor test today · Investment Academy — learn to analyze stocks