Canadian Solar Inc
NASDAQ:CSIQ
Income Statement
Earnings Waterfall
Canadian Solar Inc
Revenue
|
7.6B
USD
|
Cost of Revenue
|
-6.3B
USD
|
Gross Profit
|
1.3B
USD
|
Operating Expenses
|
-826.7m
USD
|
Operating Income
|
453.3m
USD
|
Other Expenses
|
-179.1m
USD
|
Net Income
|
274.2m
USD
|
Income Statement
Canadian Solar 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 |
1 654
N/A
|
1 857
+12%
|
2 101
+13%
|
2 524
+20%
|
2 961
+17%
|
3 355
+13%
|
3 368
+0%
|
3 304
-2%
|
3 468
+5%
|
3 328
-4%
|
3 497
+5%
|
3 305
-6%
|
2 853
-14%
|
2 809
-2%
|
2 695
-4%
|
2 950
+9%
|
3 390
+15%
|
4 138
+22%
|
4 097
-1%
|
3 952
-4%
|
3 745
-5%
|
2 804
-25%
|
3 190
+14%
|
3 182
0%
|
3 201
+1%
|
3 542
+11%
|
3 201
-10%
|
3 356
+5%
|
3 477
+4%
|
3 740
+8%
|
4 474
+20%
|
4 789
+7%
|
5 277
+10%
|
5 438
+3%
|
6 323
+16%
|
7 026
+11%
|
7 469
+6%
|
7 920
+6%
|
7 969
+1%
|
7 883
-1%
|
7 614
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 379)
|
(1 538)
|
(1 712)
|
(2 027)
|
(2 380)
|
(2 690)
|
(2 724)
|
(2 742)
|
(2 891)
|
(2 792)
|
(2 919)
|
(2 736)
|
(2 436)
|
(2 413)
|
(2 270)
|
(2 482)
|
(2 753)
|
(3 448)
|
(3 415)
|
(3 230)
|
(2 969)
|
(2 066)
|
(2 428)
|
(2 422)
|
(2 482)
|
(2 707)
|
(2 402)
|
(2 577)
|
(2 787)
|
(3 079)
|
(3 775)
|
(4 040)
|
(4 368)
|
(4 543)
|
(5 241)
|
(5 810)
|
(6 206)
|
(6 519)
|
(6 500)
|
(6 468)
|
(6 334)
|
|
Gross Profit |
276
N/A
|
319
+16%
|
388
+22%
|
497
+28%
|
581
+17%
|
665
+15%
|
644
-3%
|
561
-13%
|
577
+3%
|
536
-7%
|
578
+8%
|
569
-2%
|
417
-27%
|
396
-5%
|
426
+7%
|
468
+10%
|
638
+36%
|
690
+8%
|
682
-1%
|
722
+6%
|
775
+7%
|
739
-5%
|
762
+3%
|
760
0%
|
719
-5%
|
834
+16%
|
799
-4%
|
778
-3%
|
690
-11%
|
661
-4%
|
699
+6%
|
749
+7%
|
909
+21%
|
896
-2%
|
1 082
+21%
|
1 216
+12%
|
1 263
+4%
|
1 400
+11%
|
1 470
+5%
|
1 415
-4%
|
1 280
-10%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(145)
|
(179)
|
(194)
|
(202)
|
(215)
|
(247)
|
(261)
|
(303)
|
(329)
|
(329)
|
(364)
|
(359)
|
(324)
|
(344)
|
(329)
|
(341)
|
(368)
|
(340)
|
(362)
|
(364)
|
(411)
|
(446)
|
(462)
|
(476)
|
(460)
|
(469)
|
(449)
|
(449)
|
(495)
|
(511)
|
(568)
|
(624)
|
(766)
|
(733)
|
(830)
|
(928)
|
(971)
|
(914)
|
(876)
|
(827)
|
(827)
|
|
Selling, General & Administrative |
(133)
|
(168)
|
(182)
|
(190)
|
(203)
|
(234)
|
(246)
|
(288)
|
(312)
|
(312)
|
(346)
|
(340)
|
(349)
|
(369)
|
(367)
|
(378)
|
(387)
|
(389)
|
(394)
|
(395)
|
(411)
|
(409)
|
(424)
|
(435)
|
(423)
|
(439)
|
(428)
|
(430)
|
(450)
|
(496)
|
(548)
|
(623)
|
(708)
|
(728)
|
(822)
|
(905)
|
(901)
|
(896)
|
(878)
|
(824)
|
(810)
|
|
Research & Development |
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(15)
|
(16)
|
(17)
|
(18)
|
(19)
|
(19)
|
(17)
|
(19)
|
(21)
|
(23)
|
(29)
|
(33)
|
(35)
|
(37)
|
(44)
|
(48)
|
(51)
|
(52)
|
(47)
|
(44)
|
(43)
|
(45)
|
(45)
|
(48)
|
(50)
|
(49)
|
(58)
|
(59)
|
(64)
|
(69)
|
(70)
|
(74)
|
(79)
|
(90)
|
(101)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
43
|
43
|
59
|
60
|
48
|
82
|
66
|
68
|
45
|
11
|
12
|
11
|
11
|
15
|
22
|
26
|
0
|
33
|
31
|
48
|
0
|
54
|
56
|
45
|
0
|
56
|
81
|
87
|
84
|
|
Operating Income |
131
N/A
|
139
+7%
|
195
+40%
|
296
+52%
|
366
+24%
|
419
+14%
|
383
-8%
|
258
-33%
|
247
-4%
|
207
-16%
|
214
+3%
|
210
-2%
|
93
-56%
|
52
-44%
|
97
+84%
|
127
+32%
|
269
+111%
|
350
+30%
|
320
-9%
|
358
+12%
|
365
+2%
|
293
-20%
|
300
+2%
|
284
-5%
|
259
-9%
|
366
+41%
|
350
-4%
|
329
-6%
|
195
-41%
|
151
-23%
|
131
-13%
|
126
-4%
|
143
+14%
|
162
+13%
|
252
+55%
|
288
+14%
|
292
+2%
|
486
+66%
|
594
+22%
|
589
-1%
|
453
-23%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(75)
|
(66)
|
(46)
|
(51)
|
(47)
|
(29)
|
(36)
|
(26)
|
(24)
|
(28)
|
(2)
|
(10)
|
(8)
|
(22)
|
(76)
|
(109)
|
(135)
|
(150)
|
(145)
|
(117)
|
(66)
|
(69)
|
(45)
|
(45)
|
(79)
|
(77)
|
(84)
|
(104)
|
(86)
|
(72)
|
(64)
|
(50)
|
(52)
|
(48)
|
(40)
|
21
|
0
|
(3)
|
13
|
(53)
|
(45)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
3
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
64
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
1
|
2
|
2
|
2
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
56
N/A
|
74
+31%
|
150
+104%
|
246
+64%
|
321
+30%
|
391
+22%
|
349
-11%
|
233
-33%
|
224
-4%
|
181
-19%
|
215
+19%
|
203
-5%
|
88
-57%
|
31
-64%
|
21
-32%
|
19
-12%
|
135
+619%
|
200
+49%
|
175
-13%
|
242
+38%
|
299
+24%
|
224
-25%
|
255
+14%
|
239
-6%
|
180
-25%
|
288
+60%
|
265
-8%
|
225
-15%
|
135
-40%
|
79
-42%
|
67
-14%
|
75
+12%
|
139
+84%
|
114
-18%
|
212
+86%
|
309
+46%
|
357
+15%
|
483
+35%
|
607
+26%
|
536
-12%
|
409
-24%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(8)
|
(18)
|
(32)
|
(54)
|
(77)
|
(90)
|
(84)
|
(46)
|
(50)
|
(42)
|
(56)
|
(60)
|
(18)
|
(3)
|
5
|
(2)
|
(41)
|
(48)
|
(47)
|
(54)
|
(62)
|
(50)
|
(57)
|
(54)
|
(42)
|
(21)
|
(15)
|
(26)
|
2
|
(41)
|
(30)
|
(7)
|
(36)
|
(17)
|
(46)
|
(78)
|
(73)
|
(107)
|
(126)
|
(86)
|
(60)
|
|
Income from Continuing Operations |
49
|
55
|
119
|
193
|
243
|
302
|
265
|
187
|
174
|
139
|
159
|
144
|
70
|
29
|
26
|
17
|
94
|
152
|
128
|
187
|
237
|
174
|
198
|
185
|
138
|
268
|
250
|
200
|
137
|
38
|
37
|
69
|
103
|
98
|
166
|
231
|
283
|
375
|
482
|
450
|
349
|
|
Income to Minority Interest |
(14)
|
(14)
|
(8)
|
(7)
|
(4)
|
(4)
|
(6)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
2
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
(4)
|
(5)
|
(5)
|
(2)
|
3
|
5
|
5
|
3
|
(1)
|
(1)
|
9
|
2
|
(1)
|
(15)
|
(24)
|
(30)
|
(51)
|
(59)
|
(82)
|
(96)
|
(112)
|
(89)
|
|
Equity Earnings Affiliates |
(3)
|
(2)
|
(2)
|
(1)
|
1
|
0
|
1
|
0
|
(1)
|
(4)
|
(3)
|
(3)
|
(4)
|
(1)
|
2
|
9
|
9
|
9
|
8
|
4
|
6
|
8
|
28
|
28
|
29
|
27
|
5
|
9
|
11
|
12
|
11
|
9
|
7
|
8
|
9
|
8
|
15
|
21
|
24
|
16
|
15
|
|
Net Income (Common) |
32
N/A
|
40
+26%
|
108
+172%
|
185
+71%
|
240
+30%
|
297
+24%
|
259
-13%
|
185
-28%
|
172
-7%
|
133
-23%
|
156
+17%
|
141
-10%
|
65
-54%
|
29
-55%
|
27
-7%
|
25
-8%
|
100
+300%
|
156
+57%
|
134
-14%
|
187
+40%
|
237
+27%
|
177
-26%
|
224
+27%
|
215
-4%
|
172
-20%
|
299
+74%
|
257
-14%
|
208
-19%
|
147
-29%
|
59
-60%
|
50
-16%
|
76
+53%
|
95
+25%
|
82
-14%
|
145
+77%
|
188
+30%
|
240
+28%
|
315
+31%
|
410
+30%
|
353
-14%
|
274
-22%
|
|
EPS (Diluted) |
0.53
N/A
|
0.72
+36%
|
1.8
+150%
|
3.06
+70%
|
4.03
+32%
|
4.93
+22%
|
4.52
-8%
|
3.07
-32%
|
2.84
-7%
|
2.31
-19%
|
2.55
+10%
|
2.43
-5%
|
1.12
-54%
|
0.5
-55%
|
0.47
-6%
|
0.41
-13%
|
1.61
+293%
|
2.51
+56%
|
2.25
-10%
|
3.01
+34%
|
3.8
+26%
|
2.98
-22%
|
3.7
+24%
|
3.56
-4%
|
2.84
-20%
|
4.99
+76%
|
4.29
-14%
|
3.41
-21%
|
2.35
-31%
|
0.87
-63%
|
0.79
-9%
|
1.08
+37%
|
1.38
+28%
|
1.26
-9%
|
2.03
+61%
|
2.63
+30%
|
3.37
+28%
|
4.4
+31%
|
5.71
+30%
|
4.84
-15%
|
3.8
-21%
|