Ambarella Inc
NASDAQ:AMBA
Income Statement
Earnings Waterfall
Ambarella Inc
Revenue
|
226.5m
USD
|
Cost of Revenue
|
-86.6m
USD
|
Gross Profit
|
139.9m
USD
|
Operating Expenses
|
-288.4m
USD
|
Operating Income
|
-148.5m
USD
|
Other Expenses
|
-20.9m
USD
|
Net Income
|
-169.4m
USD
|
Income Statement
Ambarella Inc
Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
158
N/A
|
165
+4%
|
174
+6%
|
194
+11%
|
218
+13%
|
248
+14%
|
286
+15%
|
313
+10%
|
316
+1%
|
303
-4%
|
284
-6%
|
291
+3%
|
310
+7%
|
317
+2%
|
324
+2%
|
312
-4%
|
295
-5%
|
288
-2%
|
279
-3%
|
247
-11%
|
228
-8%
|
218
-4%
|
212
-3%
|
223
+5%
|
229
+3%
|
236
+3%
|
230
-3%
|
218
-5%
|
223
+2%
|
238
+7%
|
268
+12%
|
304
+13%
|
332
+9%
|
352
+6%
|
354
+0%
|
345
-3%
|
338
-2%
|
309
-8%
|
291
-6%
|
258
-11%
|
226
-12%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(58)
|
(61)
|
(63)
|
(70)
|
(79)
|
(89)
|
(102)
|
(110)
|
(111)
|
(106)
|
(99)
|
(101)
|
(105)
|
(108)
|
(113)
|
(111)
|
(108)
|
(106)
|
(104)
|
(94)
|
(90)
|
(87)
|
(86)
|
(93)
|
(96)
|
(99)
|
(95)
|
(87)
|
(87)
|
(91)
|
(102)
|
(115)
|
(124)
|
(131)
|
(131)
|
(128)
|
(129)
|
(120)
|
(113)
|
(103)
|
(87)
|
|
Gross Profit |
100
N/A
|
104
+4%
|
111
+7%
|
123
+11%
|
139
+13%
|
159
+15%
|
184
+15%
|
203
+11%
|
205
+1%
|
196
-4%
|
185
-6%
|
190
+3%
|
205
+8%
|
209
+2%
|
211
+1%
|
201
-5%
|
188
-7%
|
182
-3%
|
175
-4%
|
153
-13%
|
138
-10%
|
131
-5%
|
126
-4%
|
130
+4%
|
133
+2%
|
137
+3%
|
135
-1%
|
131
-3%
|
136
+3%
|
147
+9%
|
166
+12%
|
189
+14%
|
208
+10%
|
221
+6%
|
223
+1%
|
217
-3%
|
209
-4%
|
190
-9%
|
177
-7%
|
156
-12%
|
140
-10%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(72)
|
(75)
|
(79)
|
(83)
|
(87)
|
(93)
|
(103)
|
(111)
|
(121)
|
(131)
|
(135)
|
(140)
|
(145)
|
(148)
|
(153)
|
(158)
|
(163)
|
(170)
|
(175)
|
(178)
|
(179)
|
(180)
|
(178)
|
(180)
|
(182)
|
(184)
|
(188)
|
(192)
|
(197)
|
(203)
|
(212)
|
(220)
|
(238)
|
(251)
|
(267)
|
(280)
|
(283)
|
(289)
|
(292)
|
(292)
|
(288)
|
|
Selling, General & Administrative |
(23)
|
(25)
|
(26)
|
(28)
|
(29)
|
(32)
|
(34)
|
(35)
|
(38)
|
(40)
|
(41)
|
(43)
|
(43)
|
(44)
|
(46)
|
(47)
|
(48)
|
(49)
|
(50)
|
(51)
|
(51)
|
(51)
|
(50)
|
(52)
|
(53)
|
(53)
|
(54)
|
(55)
|
(56)
|
(59)
|
(61)
|
(64)
|
(70)
|
(75)
|
(78)
|
(79)
|
(78)
|
(76)
|
(76)
|
(76)
|
(74)
|
|
Research & Development |
(49)
|
(50)
|
(53)
|
(55)
|
(58)
|
(62)
|
(69)
|
(76)
|
(83)
|
(91)
|
(94)
|
(98)
|
(101)
|
(103)
|
(107)
|
(111)
|
(116)
|
(121)
|
(125)
|
(127)
|
(128)
|
(129)
|
(128)
|
(129)
|
(130)
|
(131)
|
(134)
|
(138)
|
(141)
|
(145)
|
(151)
|
(156)
|
(167)
|
(176)
|
(189)
|
(200)
|
(205)
|
(213)
|
(215)
|
(216)
|
(214)
|
|
Operating Income |
28
N/A
|
29
+3%
|
32
+12%
|
41
+27%
|
52
+28%
|
66
+28%
|
81
+22%
|
93
+14%
|
85
-9%
|
66
-23%
|
50
-24%
|
49
-1%
|
60
+22%
|
62
+2%
|
58
-6%
|
43
-25%
|
24
-43%
|
12
-52%
|
(0)
N/A
|
(25)
-12 250%
|
(40)
-64%
|
(49)
-21%
|
(52)
-8%
|
(50)
+4%
|
(50)
+1%
|
(47)
+5%
|
(53)
-12%
|
(61)
-16%
|
(61)
0%
|
(56)
+9%
|
(46)
+17%
|
(31)
+32%
|
(30)
+5%
|
(30)
-1%
|
(44)
-47%
|
(63)
-43%
|
(74)
-18%
|
(99)
-34%
|
(114)
-15%
|
(136)
-19%
|
(148)
-9%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Non-Reccuring Items |
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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
7
|
9
|
10
|
5
|
7
|
6
|
5
|
4
|
3
|
2
|
2
|
1
|
1
|
0
|
1
|
3
|
5
|
5
|
6
|
6
|
|
Pre-Tax Income |
28
N/A
|
29
+3%
|
32
+11%
|
41
+27%
|
52
+28%
|
67
+28%
|
81
+22%
|
93
+15%
|
85
-8%
|
66
-22%
|
51
-24%
|
50
-1%
|
61
+22%
|
62
+2%
|
58
-6%
|
44
-25%
|
26
-42%
|
14
-47%
|
2
-84%
|
(22)
N/A
|
(35)
-60%
|
(41)
-20%
|
(44)
-5%
|
(41)
+7%
|
(42)
-3%
|
(40)
+4%
|
(46)
-15%
|
(56)
-23%
|
(57)
-2%
|
(53)
+8%
|
(44)
+16%
|
(29)
+33%
|
(29)
+3%
|
(30)
-3%
|
(44)
-49%
|
(62)
-41%
|
(71)
-15%
|
(95)
-34%
|
(109)
-15%
|
(131)
-20%
|
(149)
-14%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(9)
|
(7)
|
(6)
|
(5)
|
(3)
|
(4)
|
(5)
|
(8)
|
(5)
|
(5)
|
(4)
|
(1)
|
4
|
4
|
3
|
4
|
(3)
|
(3)
|
(2)
|
(4)
|
(3)
|
(3)
|
(3)
|
(0)
|
2
|
3
|
1
|
(2)
|
6
|
4
|
11
|
11
|
(21)
|
|
Income from Continuing Operations |
26
|
26
|
29
|
38
|
51
|
64
|
78
|
89
|
77
|
60
|
45
|
45
|
58
|
59
|
53
|
36
|
21
|
9
|
(2)
|
(22)
|
(30)
|
(38)
|
(41)
|
(36)
|
(45)
|
(43)
|
(48)
|
(60)
|
(60)
|
(55)
|
(48)
|
(30)
|
(26)
|
(26)
|
(43)
|
(64)
|
(65)
|
(91)
|
(98)
|
(120)
|
(169)
|
|
Net Income (Common) |
26
N/A
|
26
+2%
|
29
+12%
|
38
+32%
|
51
+32%
|
64
+27%
|
78
+21%
|
89
+14%
|
77
-14%
|
60
-22%
|
45
-24%
|
45
-1%
|
58
+30%
|
59
+1%
|
53
-9%
|
36
-32%
|
19
-48%
|
6
-67%
|
(4)
N/A
|
(25)
-531%
|
(30)
-24%
|
(38)
-24%
|
(41)
-9%
|
(36)
+11%
|
(45)
-23%
|
(43)
+4%
|
(48)
-11%
|
(60)
-27%
|
(60)
+1%
|
(55)
+8%
|
(48)
+14%
|
(30)
+38%
|
(26)
+11%
|
(26)
N/A
|
(43)
-63%
|
(64)
-48%
|
(65)
-3%
|
(91)
-38%
|
(98)
-8%
|
(120)
-22%
|
(169)
-41%
|
|
EPS (Diluted) |
0.81
N/A
|
0.82
+1%
|
0.88
+7%
|
1.18
+34%
|
1.57
+33%
|
1.91
+22%
|
2.3
+20%
|
2.64
+15%
|
2.27
-14%
|
1.75
-23%
|
1.32
-25%
|
1.29
-2%
|
1.68
+30%
|
1.69
+1%
|
1.54
-9%
|
1.04
-32%
|
0.54
-48%
|
0.18
-67%
|
-0.11
N/A
|
-0.76
-591%
|
-0.93
-22%
|
-1.16
-25%
|
-1.26
-9%
|
-1.11
+12%
|
-1.35
-22%
|
-1.28
+5%
|
-1.37
-7%
|
-1.73
-26%
|
-1.72
+1%
|
-1.53
+11%
|
-1.3
+15%
|
-0.76
+42%
|
-0.72
+5%
|
-0.72
N/A
|
-1.14
-58%
|
-1.64
-44%
|
-1.7
-4%
|
-2.3
-35%
|
-2.46
-7%
|
-2.99
-22%
|
-4.25
-42%
|