Applied Optoelectronics Inc
NASDAQ:AAOI
Income Statement
Earnings Waterfall
Applied Optoelectronics Inc
Revenue
|
217.6m
USD
|
Cost of Revenue
|
-158.7m
USD
|
Gross Profit
|
58.9m
USD
|
Operating Expenses
|
-100.3m
USD
|
Operating Income
|
-41.3m
USD
|
Other Expenses
|
-14.7m
USD
|
Net Income
|
-56m
USD
|
Income Statement
Applied Optoelectronics Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
78
N/A
|
89
+14%
|
102
+15%
|
118
+15%
|
130
+11%
|
136
+4%
|
153
+12%
|
173
+13%
|
190
+10%
|
210
+11%
|
216
+3%
|
229
+6%
|
261
+14%
|
307
+18%
|
369
+20%
|
387
+5%
|
382
-1%
|
351
-8%
|
322
-8%
|
289
-10%
|
268
-8%
|
255
-5%
|
211
-17%
|
200
-5%
|
191
-5%
|
179
-6%
|
201
+12%
|
231
+15%
|
235
+2%
|
244
+4%
|
233
-5%
|
210
-10%
|
212
+1%
|
214
+1%
|
212
-1%
|
216
+2%
|
223
+3%
|
224
+0%
|
213
-5%
|
219
+3%
|
218
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(55)
|
(62)
|
(69)
|
(79)
|
(86)
|
(90)
|
(102)
|
(116)
|
(130)
|
(145)
|
(151)
|
(159)
|
(174)
|
(193)
|
(219)
|
(221)
|
(216)
|
(201)
|
(191)
|
(180)
|
(180)
|
(181)
|
(160)
|
(155)
|
(145)
|
(138)
|
(157)
|
(180)
|
(184)
|
(189)
|
(181)
|
(169)
|
(174)
|
(178)
|
(178)
|
(180)
|
(189)
|
(190)
|
(180)
|
(175)
|
(159)
|
|
Gross Profit |
23
N/A
|
27
+18%
|
33
+21%
|
39
+18%
|
44
+14%
|
46
+3%
|
51
+12%
|
57
+12%
|
61
+6%
|
65
+7%
|
65
+1%
|
70
+8%
|
87
+24%
|
114
+31%
|
150
+32%
|
166
+11%
|
166
0%
|
151
-9%
|
131
-13%
|
109
-17%
|
88
-20%
|
74
-15%
|
51
-31%
|
45
-11%
|
46
+2%
|
40
-13%
|
43
+8%
|
51
+17%
|
51
N/A
|
55
+9%
|
52
-5%
|
41
-21%
|
38
-8%
|
36
-5%
|
34
-6%
|
35
+5%
|
34
-5%
|
34
+0%
|
33
-2%
|
44
+32%
|
59
+35%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(23)
|
(26)
|
(30)
|
(35)
|
(39)
|
(42)
|
(44)
|
(45)
|
(47)
|
(52)
|
(56)
|
(60)
|
(64)
|
(65)
|
(69)
|
(74)
|
(79)
|
(86)
|
(92)
|
(98)
|
(99)
|
(99)
|
(99)
|
(94)
|
(95)
|
(95)
|
(95)
|
(98)
|
(99)
|
(100)
|
(100)
|
(97)
|
(94)
|
(93)
|
(90)
|
(90)
|
(93)
|
(93)
|
(95)
|
(99)
|
(100)
|
|
Selling, General & Administrative |
(15)
|
(17)
|
(18)
|
(21)
|
(23)
|
(25)
|
(25)
|
(26)
|
(26)
|
(27)
|
(28)
|
(29)
|
(32)
|
(34)
|
(37)
|
(41)
|
(44)
|
(46)
|
(47)
|
(48)
|
(48)
|
(49)
|
(50)
|
(50)
|
(51)
|
(52)
|
(53)
|
(55)
|
(56)
|
(56)
|
(55)
|
(54)
|
(53)
|
(53)
|
(53)
|
(53)
|
(56)
|
(57)
|
(59)
|
(62)
|
(64)
|
|
Research & Development |
(9)
|
(10)
|
(12)
|
(14)
|
(16)
|
(17)
|
(18)
|
(19)
|
(21)
|
(25)
|
(28)
|
(31)
|
(32)
|
(31)
|
(31)
|
(32)
|
(35)
|
(40)
|
(44)
|
(49)
|
(50)
|
(49)
|
(48)
|
(44)
|
(43)
|
(43)
|
(43)
|
(43)
|
(43)
|
(44)
|
(44)
|
(43)
|
(41)
|
(40)
|
(37)
|
(36)
|
(36)
|
(35)
|
(36)
|
(36)
|
(36)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Operating Income |
(0)
N/A
|
1
N/A
|
2
+340%
|
4
+59%
|
5
+46%
|
4
-29%
|
8
+117%
|
12
+54%
|
13
+12%
|
13
-1%
|
9
-30%
|
10
+8%
|
23
+130%
|
49
+113%
|
81
+66%
|
93
+14%
|
87
-6%
|
65
-25%
|
40
-39%
|
12
-70%
|
(11)
N/A
|
(25)
-131%
|
(48)
-91%
|
(49)
-3%
|
(49)
+1%
|
(55)
-12%
|
(52)
+5%
|
(48)
+8%
|
(49)
-2%
|
(45)
+8%
|
(48)
-6%
|
(56)
-18%
|
(57)
-1%
|
(57)
0%
|
(56)
+1%
|
(54)
+4%
|
(59)
-9%
|
(59)
N/A
|
(62)
-5%
|
(55)
+11%
|
(41)
+25%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(3)
|
(3)
|
(3)
|
(5)
|
(2)
|
(2)
|
1
|
2
|
2
|
(3)
|
(3)
|
(2)
|
(1)
|
(0)
|
(0)
|
(2)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(3)
|
(3)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
8
|
8
|
8
|
8
|
1
|
1
|
0
|
0
|
1
|
1
|
(7)
|
|
Pre-Tax Income |
(1)
N/A
|
(0)
+79%
|
2
N/A
|
3
+65%
|
5
+36%
|
4
-18%
|
8
+114%
|
9
+18%
|
11
+20%
|
10
-8%
|
5
-53%
|
8
+69%
|
21
+159%
|
46
+119%
|
80
+73%
|
91
+14%
|
85
-7%
|
62
-26%
|
38
-38%
|
12
-69%
|
(10)
N/A
|
(24)
-143%
|
(49)
-105%
|
(50)
-3%
|
(51)
-2%
|
(57)
-11%
|
(54)
+5%
|
(51)
+6%
|
(51)
0%
|
(48)
+6%
|
(45)
+7%
|
(53)
-19%
|
(54)
-2%
|
(55)
-1%
|
(61)
-12%
|
(61)
+0%
|
(66)
-9%
|
(67)
0%
|
(69)
-4%
|
(62)
+10%
|
(56)
+10%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
12
|
10
|
6
|
1
|
(8)
|
(16)
|
(11)
|
(8)
|
(5)
|
9
|
11
|
16
|
13
|
(15)
|
(15)
|
(25)
|
(30)
|
(7)
|
(9)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
Income from Continuing Operations |
(1)
|
(0)
|
2
|
3
|
4
|
4
|
8
|
9
|
11
|
10
|
5
|
20
|
31
|
52
|
81
|
83
|
69
|
51
|
30
|
7
|
(0)
|
(13)
|
(32)
|
(38)
|
(66)
|
(72)
|
(80)
|
(80)
|
(59)
|
(57)
|
(47)
|
(53)
|
(54)
|
(55)
|
(61)
|
(61)
|
(66)
|
(67)
|
(69)
|
(63)
|
(56)
|
|
Net Income (Common) |
(1)
N/A
|
(0)
+79%
|
2
N/A
|
3
+63%
|
4
+39%
|
4
-19%
|
8
+120%
|
9
+14%
|
11
+23%
|
10
-6%
|
5
-54%
|
20
+319%
|
31
+58%
|
52
+68%
|
81
+54%
|
83
+2%
|
74
-10%
|
56
-24%
|
35
-37%
|
12
-66%
|
(2)
N/A
|
(15)
-605%
|
(34)
-131%
|
(39)
-15%
|
(66)
-68%
|
(72)
-10%
|
(80)
-10%
|
(80)
-1%
|
(59)
+27%
|
(57)
+2%
|
(47)
+18%
|
(53)
-13%
|
(54)
-2%
|
(55)
-1%
|
(61)
-12%
|
(61)
+0%
|
(66)
-9%
|
(67)
0%
|
(69)
-4%
|
(63)
+10%
|
(56)
+10%
|
|
EPS (Diluted) |
-0.11
N/A
|
-0.02
+82%
|
0.12
N/A
|
0.19
+58%
|
0.28
+47%
|
0.23
-18%
|
0.47
+104%
|
0.53
+13%
|
0.65
+23%
|
0.61
-6%
|
0.26
-57%
|
1.07
+312%
|
1.76
+64%
|
2.65
+51%
|
3.96
+49%
|
4.04
+2%
|
3.68
-9%
|
2.81
-24%
|
1.75
-38%
|
0.61
-65%
|
-0.1
N/A
|
-0.74
-640%
|
-1.71
-131%
|
-1.96
-15%
|
-3.31
-69%
|
-3.6
-9%
|
-3.8
-6%
|
-3.54
+7%
|
-2.67
+25%
|
-2.16
+19%
|
-1.73
+20%
|
-1.95
-13%
|
-2.01
-3%
|
-2
+0%
|
-2.21
-11%
|
-2.19
+1%
|
-2.38
-9%
|
-2.3
+3%
|
-2.34
-2%
|
-1.9
+19%
|
-1.75
+8%
|