| Finding | Assessment |
|---|---|
| 5-Year Stock Return | Stock currently $216, up ~315% from ~$52 IPO (Mar 2024). Only 2 years of trading. Revenue 7.4x ($116M→$853M) in 2 yrs. TTM OP -$116M → +$224M. P/E(ttm) 124x at $216 (re-expanded from 74x at $110 close). |
| Business Model | Fabless semiconductor: PCIe/CXL retimers (Aries), Ethernet cables (Taurus), fabric switches (Scorpio P/X), CXL memory (Leo). COSMOS software-defined arch. Only HV PCIe Gen 6 retimers/switches. 76% GM, zero debt, $1.18B cash. |
| Competitive Moat | NARROW PCIe Gen 6 timing advantage (12-18 months vs Broadcom/Marvell), COSMOS customization, Amazon $6.5B warrant + 2 new hyperscaler Scorpio P wins. But customer concentration (>70% one customer), temporary Gen 6 lead, well-resourced competitors. |
| Past 5-YR Drivers | PCIe Gen 6 leadership (Q1 Gen 6 >1/3 of revenue), Scorpio P-Series ramp (>15% FY2025 rev in year 1), Taurus 4x growth, fabless operating leverage (OM -127%→+25%). Amazon $6.5B warrant 2033. |
| Recent Stock Move | Stock currently $216, +96% post last quarter end from $110 close. Pre-print -36% QoQ on AI-spending fears, then +96% on Q1 beat + Scorpio X. Up 315% from IPO. Quarterly swings -55% to +155% — most volatile in our coverage. |
| Revenue Trend | ACCELERATING Rev YoY: 93% (Q1 2026) → 95% (Q2 2026E). |
| Margin Trend | EXPANDING OM%: 20% (Q1 2026) → 22% (Q2 2026E). |
| TTM OP Trajectory | DECELERATING TTM OP QoQ: 29% (Q1 2026) → 19% (Q2 2026E). TTM OP $224M. |
| Key Opportunities | Scorpio largest product line by year-end 2026; X-Series exceeds P-Series; ~$20B scale-up TAM by 2030. NVLink Fusion + KV cache custom + UALink intercept Trainium/MI500 (2027). Optical NPO 2027 / CPO 2028. Silicon $/XPU >$1,000. |
| Key Risks | P/E 124x prices in flawless Scorpio X ramp + protocol convergence wins. Customer concentration (one >70%, top 3 = 86%); Broadcom/Marvell will close Gen 6 gap; only 1 yr profitable; OpEx rigidity (700+ employees +60% YoY); Amazon warrant ~2pp GM impact starts Q2. |
| Catalysts | Q2 FY26 print (~Aug 2026, guide $355-365M); Scorpio X production ramp H2 2026; Computex demo; Leo CXL Azure GA end-of-year; KV cache offload custom 2027; UALink switch products 2027; NPO/optical fiber coupler ships 2027. |
| P/E(ttm) Valuation | ELEVATED at 124x (range: 74x–261x over 5 profitable quarters). Re-expanded from 74x at $110 close. Forward P/E ~50-60x on FY27E. Pricing in scale-up TAM expansion. Any Scorpio X miss or hyperscaler softening compresses sharply. |
| Product Line | Revenue Est. | % of Total | Key Details |
|---|---|---|---|
| Aries (PCIe/CXL Retimers) | ~$400M+ | ~47% | Only PCIe Gen 6 retimers in HV production. +70% YoY. Core product for custom AI accelerator platforms. |
| Taurus (Ethernet Cable Modules) | ~$200M+ | ~24% | 400G smart cable modules for scale-out AI. +4x YoY. 800G transition next catalyst. |
| Scorpio (Fabric Switches) | ~$128M+ | >15% | P-Series: PCIe Gen 6 scale-out switch (launched Q2 2025). X-Series: scale-up switch (pre-production Q4). Fastest-growing line. |
| Leo (CXL Memory Controllers) | Small | <5% | Early stage. Microsoft Azure first CXL-attached memory deployment. Meaningful ramp expected 2H 2026. |
TSMC (advanced node foundry)
OSAT partners (packaging/test)
Xscape Photonics (optical IP, acquired)
X-Scale (Israel design center, acquired)
PCIe/CXL retimer IC design (Aries)
Ethernet smart cable modules (Taurus)
Fabric switches (Scorpio P & X)
COSMOS software suite
Fabless: $853M rev, 76% GM, zero debt
Amazon (>70% of FY2025 rev; $6.5B warrant)
Microsoft (Azure CXL, Scorpio)
Google (AI infrastructure)
Top 3 = ~86% of revenue
Cloud/AI server OEMs
| Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026E | |
|---|---|---|---|---|---|---|---|---|---|---|
| Quarter End | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
| Stock Price | $74 | $61 | $54 | $136 | $61 | $91 | $199 | $171 | $110 | $216 |
| Stock QoQ | — | -18% | -12% | +155% | -55% | +50% | +118% | -14% | -36% | +96% |
| Rev YoY | 270% | 619% | 206% | 179% | 144% | 150% | 104% | 92% | 93% | 95% |
| OM% | -127% | -32% | -8% | 0% | 7% | 21% | 24% | 25% | 20% | 22% |
| R40 (Rev YoY + OM%) | 142% | 587% | 198% | 179% | 151% | 170% | 128% | 117% | 113% | 117% |
| TTM OP ($M) | $-94 | $-100 | $-107 | $-116 | $-22 | $42 | $107 | $173 | $224 | $267 |
| TTM OP QoQ | +217% | +7% | +7% | +8% | -81% | -294% | +152% | +63% | +29% | +19% |
| FCF/OP ttm | 12% | -44% | -85% | -88% | -496% | 497% | 215% | 162% | 153% | 129% |
| Debt/EBITDA | 0.0x | 0.0x | 0.0x | 0.0x | 0.0x | 0.0x | 0.0x | 0.0x | 0.0x | 0.0x |
| P/E ttm | -39x | -105x | -90x | -291x | 261x | 162x | 181x | 141x | 74x | 124x |
| Q3'21 | Q4'21 | Q1'22 | Q2'22 | Q3'22 | Q4'22 | Q1'23 | Q2'23 | Q3'23 | Q4'23 | Q1'24 | Q2'24 | Q3'24 | Q4'24 | Q1'25 | Q2'25 | Q3'25 | Q4'25 | Q1'26 | Q2'26E | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Quarter End | Sep21 | Dec21 | Mar22 | Jun22 | Sep22 | Dec22 | Mar23 | Jun23 | Sep23 | Dec23 | Mar24 | Jun24 | Sep24 | Dec24 | Mar25 | Jun25 | Sep25 | Dec25 | Mar26 | Jun26 |
| R40 > 40% | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ||||||||
| R40 accelerate | ✅ | ✅ | ✅ | ✅ | ✅ | |||||||||||||||
| TTM OP QoQ > 10% | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | |||||||||||
| TTM OP QoQ accelerate | ✅ | ✅ | ✅ | ✅ | ✅ | |||||||||||||||
| TTM FCF/OP > 60% | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ❌ | ✅ | ✅ | ✅ | ✅ | ✅ | ||
| Debt/EBITDA < 3.5 | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ||
| Total passes | — | — | — | — | — | — | — | 2 | 5 | 4 | 5 | 4 | 3 | 4 | 2 | 4 | 5 | 4 | 4 | 5 |
| Stock QoQ | — | — | — | — | — | — | — | — | — | — | — | -18% | -12% | +155% | -55% | +50% | +118% | -14% | -36% | +96% |
| P/E ttm | — | — | N/M | N/M | N/M | N/M | N/M | N/M | N/M | N/M | -39x | -105x | -90x | -291x | 261x | 162x | 181x | 141x | 74x | 124x |