Cognex Corp
NASDAQ:CGNX
Income Statement
Earnings Waterfall
Cognex Corp
Revenue
|
837.5m
USD
|
Cost of Revenue
|
-236.3m
USD
|
Gross Profit
|
601.2m
USD
|
Operating Expenses
|
-478.5m
USD
|
Operating Income
|
122.7m
USD
|
Other Expenses
|
-9.5m
USD
|
Net Income
|
113.2m
USD
|
Income Statement
Cognex Corp
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Apr-2015 | Jul-2015 | Oct-2015 | Dec-2015 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-2017 | Oct-2017 | Dec-2017 | Apr-2018 | Jul-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Oct-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
354
N/A
|
354
+0%
|
360
+2%
|
424
+18%
|
426
+1%
|
447
+5%
|
498
+12%
|
451
-9%
|
451
0%
|
445
-1%
|
449
+1%
|
489
+9%
|
530
+8%
|
572
+8%
|
603
+5%
|
721
+20%
|
766
+6%
|
797
+4%
|
830
+4%
|
796
-4%
|
806
+1%
|
810
+0%
|
798
-2%
|
749
-6%
|
726
-3%
|
719
-1%
|
689
-4%
|
757
+10%
|
811
+7%
|
883
+9%
|
983
+11%
|
1 017
+3%
|
1 037
+2%
|
1 081
+4%
|
1 086
+0%
|
1 011
-7%
|
1 006
0%
|
925
-8%
|
893
-3%
|
880
-1%
|
838
-5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(84)
|
(81)
|
(78)
|
(95)
|
(94)
|
(100)
|
(112)
|
(101)
|
(103)
|
(101)
|
(106)
|
(112)
|
(131)
|
(143)
|
(150)
|
(185)
|
(187)
|
(195)
|
(207)
|
(198)
|
(206)
|
(212)
|
(209)
|
(198)
|
(190)
|
(185)
|
(184)
|
(196)
|
(206)
|
(219)
|
(237)
|
(263)
|
(277)
|
(302)
|
(312)
|
(283)
|
(284)
|
(263)
|
(248)
|
(245)
|
(236)
|
|
Gross Profit |
270
N/A
|
273
+1%
|
282
+3%
|
329
+17%
|
332
+1%
|
347
+4%
|
386
+11%
|
351
-9%
|
348
-1%
|
344
-1%
|
343
0%
|
377
+10%
|
398
+6%
|
430
+8%
|
454
+6%
|
536
+18%
|
579
+8%
|
602
+4%
|
623
+4%
|
598
-4%
|
600
+0%
|
598
0%
|
589
-2%
|
552
-6%
|
536
-3%
|
535
0%
|
505
-5%
|
561
+11%
|
605
+8%
|
664
+10%
|
746
+12%
|
753
+1%
|
760
+1%
|
778
+2%
|
774
-1%
|
727
-6%
|
722
-1%
|
662
-8%
|
645
-3%
|
636
-1%
|
601
-5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(183)
|
(183)
|
(186)
|
(201)
|
(205)
|
(218)
|
(232)
|
(223)
|
(226)
|
(229)
|
(229)
|
(237)
|
(244)
|
(255)
|
(268)
|
(295)
|
(320)
|
(345)
|
(363)
|
(372)
|
(379)
|
(381)
|
(384)
|
(381)
|
(393)
|
(401)
|
(396)
|
(397)
|
(399)
|
(436)
|
(418)
|
(435)
|
(445)
|
(455)
|
(461)
|
(459)
|
(453)
|
(480)
|
(461)
|
(467)
|
(479)
|
|
Selling, General & Administrative |
(135)
|
(135)
|
(137)
|
(147)
|
(149)
|
(157)
|
(165)
|
(157)
|
(157)
|
(155)
|
(155)
|
(161)
|
(166)
|
(174)
|
(184)
|
(203)
|
(221)
|
(238)
|
(252)
|
(257)
|
(263)
|
(266)
|
(267)
|
(266)
|
(274)
|
(276)
|
(268)
|
(268)
|
(268)
|
(271)
|
(288)
|
(300)
|
(309)
|
(318)
|
(321)
|
(319)
|
(312)
|
(314)
|
(318)
|
(325)
|
(339)
|
|
Research & Development |
(48)
|
(48)
|
(49)
|
(54)
|
(56)
|
(61)
|
(67)
|
(67)
|
(70)
|
(73)
|
(75)
|
(76)
|
(78)
|
(81)
|
(84)
|
(92)
|
(99)
|
(108)
|
(111)
|
(115)
|
(116)
|
(116)
|
(117)
|
(115)
|
(119)
|
(125)
|
(127)
|
(130)
|
(131)
|
(129)
|
(130)
|
(134)
|
(135)
|
(137)
|
(140)
|
(140)
|
(141)
|
(144)
|
(143)
|
(142)
|
(139)
|
|
Other Operating Expenses |
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
|
(36)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
|
Operating Income |
86
N/A
|
90
+4%
|
96
+6%
|
128
+33%
|
128
+0%
|
129
+0%
|
154
+20%
|
128
-17%
|
122
-5%
|
116
-5%
|
114
-2%
|
140
+23%
|
154
+10%
|
175
+13%
|
185
+6%
|
242
+30%
|
259
+7%
|
256
-1%
|
260
+1%
|
227
-13%
|
221
-2%
|
217
-2%
|
205
-5%
|
170
-17%
|
143
-16%
|
134
-6%
|
110
-18%
|
164
+49%
|
206
+26%
|
228
+11%
|
328
+44%
|
319
-3%
|
315
-1%
|
323
+3%
|
313
-3%
|
269
-14%
|
269
N/A
|
182
-32%
|
184
+1%
|
169
-8%
|
123
-27%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
2
|
2
|
2
|
3
|
4
|
5
|
5
|
4
|
5
|
4
|
5
|
6
|
7
|
8
|
8
|
9
|
8
|
9
|
11
|
12
|
14
|
15
|
17
|
18
|
19
|
17
|
15
|
16
|
17
|
15
|
12
|
9
|
4
|
5
|
3
|
2
|
5
|
8
|
11
|
8
|
4
|
|
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
|
(34)
|
(35)
|
(36)
|
0
|
(1)
|
(1)
|
0
|
0
|
(17)
|
(20)
|
(22)
|
0
|
(3)
|
3
|
8
|
|
Total Other Income |
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
1
|
1
|
1
|
1
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
1
|
|
Pre-Tax Income |
88
N/A
|
91
+4%
|
97
+6%
|
131
+34%
|
132
+1%
|
133
+1%
|
159
+19%
|
131
-17%
|
127
-3%
|
121
-5%
|
120
-1%
|
147
+22%
|
162
+10%
|
184
+13%
|
194
+5%
|
250
+29%
|
267
+6%
|
265
0%
|
270
+2%
|
239
-12%
|
235
-2%
|
232
-1%
|
223
-4%
|
189
-15%
|
163
-14%
|
150
-8%
|
91
-39%
|
145
+59%
|
187
+29%
|
243
+30%
|
339
+39%
|
326
-4%
|
319
-2%
|
328
+3%
|
299
-9%
|
249
-17%
|
251
+1%
|
189
-25%
|
193
+2%
|
180
-6%
|
135
-25%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(14)
|
(15)
|
(15)
|
(22)
|
(21)
|
(21)
|
(26)
|
(20)
|
(19)
|
(18)
|
(18)
|
(17)
|
(18)
|
(9)
|
(6)
|
(14)
|
24
|
17
|
12
|
22
|
(4)
|
(6)
|
(4)
|
(9)
|
41
|
41
|
50
|
42
|
(11)
|
(17)
|
(34)
|
(30)
|
(39)
|
(50)
|
(40)
|
(36)
|
(35)
|
(15)
|
(20)
|
(23)
|
(22)
|
|
Income from Continuing Operations |
74
|
76
|
82
|
109
|
111
|
113
|
133
|
112
|
108
|
103
|
103
|
131
|
144
|
175
|
188
|
237
|
291
|
282
|
282
|
260
|
230
|
226
|
219
|
180
|
204
|
191
|
141
|
187
|
176
|
226
|
304
|
296
|
280
|
277
|
259
|
214
|
216
|
174
|
172
|
157
|
113
|
|
Net Income (Common) |
74
N/A
|
76
+4%
|
86
+12%
|
115
+35%
|
122
+5%
|
123
+2%
|
141
+14%
|
195
+38%
|
187
-4%
|
181
-3%
|
181
0%
|
130
-28%
|
144
+10%
|
174
+21%
|
188
+8%
|
237
+26%
|
177
-25%
|
169
-5%
|
168
0%
|
146
-13%
|
219
+50%
|
215
-2%
|
208
-3%
|
169
-19%
|
204
+21%
|
191
-6%
|
141
-26%
|
187
+32%
|
176
-6%
|
226
+28%
|
304
+35%
|
296
-3%
|
280
-5%
|
277
-1%
|
259
-7%
|
214
-17%
|
216
+1%
|
174
-19%
|
172
-1%
|
157
-9%
|
113
-28%
|
|
EPS (Diluted) |
0.42
N/A
|
0.43
+2%
|
0.47
+9%
|
0.66
+40%
|
0.68
+3%
|
0.69
+1%
|
0.79
+14%
|
1.1
+39%
|
1.06
-4%
|
1.04
-2%
|
1.03
-1%
|
0.76
-26%
|
0.83
+9%
|
0.99
+19%
|
1.06
+7%
|
1.32
+25%
|
0.98
-26%
|
0.93
-5%
|
0.94
+1%
|
0.82
-13%
|
1.23
+50%
|
1.22
-1%
|
1.18
-3%
|
0.96
-19%
|
1.16
+21%
|
1.1
-5%
|
0.81
-26%
|
1.06
+31%
|
1
-6%
|
1.26
+26%
|
1.7
+35%
|
1.65
-3%
|
1.56
-5%
|
1.55
-1%
|
1.46
-6%
|
1.21
-17%
|
1.23
+2%
|
1
-19%
|
0.99
-1%
|
0.91
-8%
|
0.65
-29%
|