Alpha and Omega Semiconductor Ltd
NASDAQ:AOSL
Income Statement
Earnings Waterfall
Alpha and Omega Semiconductor Ltd
Revenue
|
640m
USD
|
Cost of Revenue
|
-469.7m
USD
|
Gross Profit
|
170.3m
USD
|
Operating Expenses
|
-173.8m
USD
|
Operating Income
|
-3.5m
USD
|
Other Expenses
|
-13.6m
USD
|
Net Income
|
-17.1m
USD
|
Income Statement
Alpha and Omega Semiconductor Ltd
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 |
313
N/A
|
313
+0%
|
318
+2%
|
322
+1%
|
327
+2%
|
329
+0%
|
328
0%
|
321
-2%
|
320
0%
|
326
+2%
|
336
+3%
|
352
+5%
|
367
+4%
|
377
+3%
|
383
+2%
|
391
+2%
|
400
+2%
|
410
+2%
|
422
+3%
|
432
+2%
|
443
+3%
|
449
+1%
|
451
+0%
|
454
+1%
|
457
+1%
|
455
0%
|
465
+2%
|
499
+7%
|
540
+8%
|
602
+12%
|
657
+9%
|
692
+5%
|
727
+5%
|
761
+5%
|
778
+2%
|
799
+3%
|
795
-1%
|
724
-9%
|
691
-5%
|
664
-4%
|
640
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(263)
|
(257)
|
(259)
|
(262)
|
(266)
|
(267)
|
(268)
|
(264)
|
(263)
|
(265)
|
(270)
|
(279)
|
(287)
|
(291)
|
(292)
|
(293)
|
(297)
|
(302)
|
(310)
|
(315)
|
(324)
|
(332)
|
(336)
|
(344)
|
(352)
|
(353)
|
(362)
|
(380)
|
(397)
|
(429)
|
(452)
|
(466)
|
(481)
|
(495)
|
(509)
|
(524)
|
(535)
|
(506)
|
(492)
|
(484)
|
(470)
|
|
Gross Profit |
49
N/A
|
56
+14%
|
59
+5%
|
60
+2%
|
62
+3%
|
62
+1%
|
61
-3%
|
57
-5%
|
57
0%
|
61
+6%
|
66
+8%
|
73
+10%
|
80
+10%
|
86
+8%
|
92
+6%
|
97
+6%
|
103
+6%
|
108
+4%
|
112
+4%
|
117
+5%
|
118
+1%
|
117
-1%
|
115
-1%
|
110
-5%
|
105
-5%
|
101
-3%
|
103
+1%
|
118
+15%
|
143
+21%
|
173
+21%
|
205
+18%
|
227
+11%
|
246
+9%
|
266
+8%
|
269
+1%
|
275
+2%
|
260
-6%
|
218
-16%
|
200
-9%
|
179
-10%
|
170
-5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(63)
|
(59)
|
(59)
|
(60)
|
(63)
|
(64)
|
(65)
|
(64)
|
(63)
|
(64)
|
(64)
|
(67)
|
(71)
|
(74)
|
(79)
|
(84)
|
(89)
|
(96)
|
(104)
|
(112)
|
(120)
|
(123)
|
(122)
|
(118)
|
(113)
|
(114)
|
(116)
|
(121)
|
(129)
|
(132)
|
(140)
|
(148)
|
(153)
|
(160)
|
(167)
|
227
|
(176)
|
(180)
|
(177)
|
(173)
|
(174)
|
|
Selling, General & Administrative |
(34)
|
(34)
|
(35)
|
(35)
|
(37)
|
(37)
|
(38)
|
(38)
|
(38)
|
(38)
|
(38)
|
(40)
|
(42)
|
(45)
|
(49)
|
(52)
|
(56)
|
(61)
|
(66)
|
(72)
|
(76)
|
(78)
|
(76)
|
(71)
|
(66)
|
(65)
|
(65)
|
(67)
|
(71)
|
(74)
|
(78)
|
(82)
|
(86)
|
(91)
|
(95)
|
(98)
|
(96)
|
(94)
|
(89)
|
(84)
|
(84)
|
|
Research & Development |
(26)
|
(25)
|
(24)
|
(24)
|
(26)
|
(27)
|
(27)
|
(26)
|
(26)
|
(26)
|
(26)
|
(27)
|
(28)
|
(29)
|
(30)
|
(31)
|
(33)
|
(35)
|
(37)
|
(41)
|
(44)
|
(45)
|
(46)
|
(47)
|
(47)
|
(49)
|
(51)
|
(54)
|
(57)
|
(59)
|
(63)
|
(66)
|
(67)
|
(68)
|
(71)
|
(75)
|
(80)
|
(86)
|
(88)
|
(89)
|
(90)
|
|
Other Operating Expenses |
(3)
|
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
|
399
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(13)
N/A
|
(3)
+77%
|
0
N/A
|
1
+400%
|
(1)
N/A
|
(2)
-45%
|
(4)
-163%
|
(7)
-57%
|
(7)
+2%
|
(3)
+49%
|
2
N/A
|
6
+205%
|
9
+59%
|
12
+35%
|
13
+6%
|
14
+7%
|
14
+3%
|
12
-16%
|
8
-31%
|
5
-44%
|
(2)
N/A
|
(6)
-259%
|
(7)
-15%
|
(9)
-21%
|
(9)
-2%
|
(13)
-49%
|
(13)
-2%
|
(3)
+77%
|
14
N/A
|
40
+189%
|
64
+59%
|
79
+23%
|
93
+18%
|
106
+14%
|
102
-4%
|
502
+392%
|
84
-83%
|
38
-55%
|
23
-41%
|
6
-72%
|
(4)
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(4)
|
(5)
|
(7)
|
(6)
|
(5)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(6)
|
(13)
|
(7)
|
(7)
|
(5)
|
2
|
(2)
|
(1)
|
(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
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
399
|
399
|
399
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
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
|
1
|
1
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
|
Pre-Tax Income |
(14)
N/A
|
(3)
+76%
|
(0)
+91%
|
0
N/A
|
(2)
N/A
|
(2)
-33%
|
(4)
-95%
|
(6)
-64%
|
(7)
-5%
|
(3)
+51%
|
1
N/A
|
6
+450%
|
9
+60%
|
12
+33%
|
13
+10%
|
14
+7%
|
14
+3%
|
12
-18%
|
6
-51%
|
1
-88%
|
(7)
N/A
|
(13)
-78%
|
(13)
-5%
|
(14)
-7%
|
(14)
+6%
|
(19)
-41%
|
(18)
+7%
|
(7)
+63%
|
11
N/A
|
37
+256%
|
60
+61%
|
73
+22%
|
479
+554%
|
499
+4%
|
495
-1%
|
497
+0%
|
86
-83%
|
35
-59%
|
20
-44%
|
4
-78%
|
(4)
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
(0)
|
(1)
|
(1)
|
(3)
|
(4)
|
(4)
|
(38)
|
(40)
|
(39)
|
(39)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
|
Income from Continuing Operations |
(17)
|
(7)
|
(3)
|
(3)
|
(4)
|
(5)
|
(8)
|
(10)
|
(11)
|
(8)
|
(3)
|
1
|
5
|
8
|
9
|
10
|
11
|
8
|
2
|
(2)
|
(10)
|
(15)
|
(15)
|
(16)
|
(15)
|
(19)
|
(18)
|
(8)
|
10
|
34
|
56
|
69
|
441
|
459
|
456
|
458
|
79
|
29
|
14
|
(1)
|
(9)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
5
|
5
|
6
|
7
|
9
|
11
|
13
|
16
|
17
|
16
|
16
|
15
|
12
|
10
|
6
|
4
|
2
|
3
|
1
|
(1)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
|
Equity Earnings Affiliates |
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
|
(1)
|
(3)
|
(0)
|
0
|
0
|
(1)
|
(7)
|
(8)
|
|
Net Income (Common) |
(17)
N/A
|
(7)
+59%
|
(3)
+55%
|
(3)
+10%
|
(4)
-54%
|
(5)
-19%
|
(8)
-53%
|
(10)
-32%
|
(11)
-3%
|
(8)
+26%
|
(3)
+63%
|
2
N/A
|
7
+191%
|
12
+73%
|
14
+19%
|
15
+11%
|
19
+26%
|
17
-10%
|
14
-18%
|
12
-17%
|
4
-70%
|
0
-92%
|
2
+533%
|
0
-79%
|
1
+125%
|
(4)
N/A
|
(7)
-65%
|
2
N/A
|
16
+695%
|
39
+142%
|
58
+51%
|
72
+24%
|
442
+515%
|
458
+4%
|
453
-1%
|
456
+1%
|
79
-83%
|
29
-64%
|
12
-56%
|
(8)
N/A
|
(17)
-117%
|
|
EPS (Diluted) |
-0.63
N/A
|
-0.27
+57%
|
-0.12
+56%
|
-0.11
+8%
|
-0.17
-55%
|
-0.2
-18%
|
-0.29
-45%
|
-0.45
-55%
|
-0.47
-4%
|
-0.35
+26%
|
-0.13
+63%
|
0.09
N/A
|
0.27
+200%
|
0.47
+74%
|
0.56
+19%
|
0.61
+9%
|
0.77
+26%
|
0.7
-9%
|
0.57
-19%
|
0.48
-16%
|
0.16
-67%
|
0.03
-81%
|
0.08
+167%
|
0.01
-88%
|
0.03
+200%
|
-0.17
N/A
|
-0.27
-59%
|
0.06
N/A
|
0.57
+850%
|
1.38
+142%
|
2.13
+54%
|
2.61
+23%
|
15.61
+498%
|
16.11
+3%
|
16.07
0%
|
15.5
-4%
|
2.67
-83%
|
1.02
-62%
|
0.42
-59%
|
-0.26
N/A
|
-0.61
-135%
|