Cambium Networks Corp
NASDAQ:CMBM
Income Statement
Earnings Waterfall
Cambium Networks Corp
Revenue
|
220.2m
USD
|
Cost of Revenue
|
-149.1m
USD
|
Gross Profit
|
71.1m
USD
|
Operating Expenses
|
-125.6m
USD
|
Operating Income
|
-54.5m
USD
|
Other Expenses
|
-9.1m
USD
|
Net Income
|
-63.6m
USD
|
Income Statement
Cambium Networks Corp
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 |
217
N/A
|
226
+4%
|
236
+4%
|
236
+0%
|
242
+2%
|
251
+4%
|
260
+3%
|
266
+3%
|
267
+0%
|
259
-3%
|
252
-3%
|
260
+3%
|
279
+7%
|
307
+10%
|
337
+10%
|
340
+1%
|
336
-1%
|
309
-8%
|
286
-8%
|
291
+2%
|
297
+2%
|
312
+5%
|
303
-3%
|
265
-13%
|
220
-17%
|
|
Gross Profit | ||||||||||||||||||||||||||
Cost of Revenue |
(106)
|
(113)
|
(119)
|
(122)
|
(126)
|
(132)
|
(135)
|
(138)
|
(136)
|
(129)
|
(126)
|
(129)
|
(139)
|
(154)
|
(168)
|
(171)
|
(175)
|
(163)
|
(153)
|
(153)
|
(152)
|
(157)
|
(151)
|
(143)
|
(149)
|
|
Gross Profit |
111
N/A
|
113
+2%
|
117
+3%
|
114
-2%
|
116
+1%
|
119
+3%
|
124
+4%
|
128
+3%
|
131
+2%
|
130
-1%
|
126
-3%
|
130
+3%
|
139
+7%
|
153
+10%
|
169
+10%
|
169
0%
|
161
-5%
|
146
-9%
|
133
-9%
|
138
+4%
|
145
+5%
|
156
+7%
|
151
-3%
|
121
-20%
|
71
-41%
|
|
Operating Income | ||||||||||||||||||||||||||
Operating Expenses |
(96)
|
(102)
|
(106)
|
(111)
|
(109)
|
(110)
|
(127)
|
(126)
|
(130)
|
(133)
|
(115)
|
(114)
|
(114)
|
(116)
|
(122)
|
(124)
|
(124)
|
(125)
|
(124)
|
(125)
|
(125)
|
(128)
|
(129)
|
(131)
|
(126)
|
|
Selling, General & Administrative |
(55)
|
(58)
|
(59)
|
(62)
|
(62)
|
(62)
|
(75)
|
(75)
|
(76)
|
(78)
|
(65)
|
(64)
|
(64)
|
(65)
|
(68)
|
(69)
|
(70)
|
(71)
|
(72)
|
(73)
|
(69)
|
(70)
|
(69)
|
(69)
|
(70)
|
|
Research & Development |
(32)
|
(35)
|
(37)
|
(39)
|
(39)
|
(40)
|
(46)
|
(46)
|
(48)
|
(49)
|
(43)
|
(43)
|
(43)
|
(43)
|
(46)
|
(48)
|
(48)
|
(48)
|
(46)
|
(46)
|
(50)
|
(52)
|
(54)
|
(56)
|
(49)
|
|
Depreciation & Amortization |
(9)
|
(9)
|
(9)
|
(10)
|
(9)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
15
N/A
|
11
-23%
|
11
-3%
|
4
-68%
|
6
+80%
|
9
+46%
|
(3)
N/A
|
2
N/A
|
1
-42%
|
(3)
N/A
|
11
N/A
|
16
+43%
|
26
+59%
|
37
+45%
|
46
+26%
|
45
-3%
|
36
-19%
|
21
-43%
|
9
-56%
|
13
+45%
|
20
+49%
|
28
+39%
|
22
-19%
|
(10)
N/A
|
(55)
-457%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||
Interest Income Expense |
(5)
|
(5)
|
(5)
|
(6)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
|
Total Other Income |
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
Pre-Tax Income |
9
N/A
|
6
-41%
|
5
-9%
|
(3)
N/A
|
(2)
+31%
|
0
N/A
|
(12)
N/A
|
(7)
+42%
|
(7)
-4%
|
(10)
-42%
|
5
N/A
|
8
+80%
|
18
+113%
|
31
+72%
|
41
+31%
|
40
-2%
|
32
-20%
|
17
-47%
|
7
-61%
|
11
+65%
|
18
+64%
|
26
+42%
|
20
-23%
|
(12)
N/A
|
(61)
-393%
|
|
Net Income | ||||||||||||||||||||||||||
Tax Provision |
0
|
1
|
1
|
3
|
1
|
0
|
(8)
|
(9)
|
(10)
|
(9)
|
(1)
|
(1)
|
(1)
|
7
|
6
|
6
|
6
|
(1)
|
0
|
1
|
2
|
0
|
1
|
(2)
|
(2)
|
|
Income from Continuing Operations |
10
|
7
|
6
|
(0)
|
(2)
|
0
|
(21)
|
(16)
|
(17)
|
(20)
|
4
|
8
|
18
|
38
|
47
|
46
|
37
|
16
|
7
|
12
|
20
|
26
|
21
|
(15)
|
(64)
|
|
Income to Minority Interest |
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
9
N/A
|
6
-32%
|
6
-3%
|
(0)
N/A
|
(2)
-650%
|
1
N/A
|
(20)
N/A
|
(16)
+22%
|
(18)
-11%
|
(20)
-15%
|
3
N/A
|
7
+108%
|
19
+165%
|
39
+111%
|
47
+21%
|
47
-2%
|
37
-20%
|
16
-57%
|
7
-58%
|
12
+71%
|
20
+74%
|
26
+29%
|
21
-19%
|
(15)
N/A
|
(64)
-337%
|
|
EPS (Diluted) |
0.35
N/A
|
0.24
-31%
|
0.23
-4%
|
-0.01
N/A
|
-0.07
-600%
|
0.01
N/A
|
-0.8
N/A
|
-0.62
+23%
|
-0.89
-44%
|
-0.79
+11%
|
0.13
N/A
|
0.26
+100%
|
0.7
+169%
|
1.38
+97%
|
1.65
+20%
|
1.62
-2%
|
1.31
-19%
|
0.59
-55%
|
0.23
-61%
|
0.41
+78%
|
0.72
+76%
|
0.92
+28%
|
0.76
-17%
|
-0.52
N/A
|
-2.31
-344%
|