Dexcom Inc
NASDAQ:DXCM
Income Statement
Earnings Waterfall
Dexcom Inc
Revenue
|
3.6B
USD
|
Cost of Revenue
|
-1.3B
USD
|
Gross Profit
|
2.3B
USD
|
Operating Expenses
|
-1.7B
USD
|
Operating Income
|
614.3m
USD
|
Other Expenses
|
-72.8m
USD
|
Net Income
|
541.5m
USD
|
Income Statement
Dexcom 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 |
160
N/A
|
178
+11%
|
201
+13%
|
227
+13%
|
259
+14%
|
285
+10%
|
319
+12%
|
356
+11%
|
402
+13%
|
445
+11%
|
490
+10%
|
533
+9%
|
573
+8%
|
599
+5%
|
633
+6%
|
669
+6%
|
719
+7%
|
761
+6%
|
833
+9%
|
915
+10%
|
1 032
+13%
|
1 128
+9%
|
1 222
+8%
|
1 351
+11%
|
1 476
+9%
|
1 601
+8%
|
1 716
+7%
|
1 821
+6%
|
1 927
+6%
|
2 027
+5%
|
2 170
+7%
|
2 319
+7%
|
2 449
+6%
|
2 572
+5%
|
2 673
+4%
|
2 793
+4%
|
2 910
+4%
|
3 023
+4%
|
3 198
+6%
|
3 403
+6%
|
3 622
+6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(60)
|
(64)
|
(69)
|
(76)
|
(83)
|
(92)
|
(100)
|
(109)
|
(124)
|
(138)
|
(163)
|
(180)
|
(195)
|
(202)
|
(203)
|
(213)
|
(226)
|
(244)
|
(280)
|
(320)
|
(368)
|
(412)
|
(452)
|
(496)
|
(530)
|
(564)
|
(602)
|
(613)
|
(622)
|
(640)
|
(652)
|
(701)
|
(740)
|
(810)
|
(878)
|
(950)
|
(1 013)
|
(1 061)
|
(1 139)
|
(1 216)
|
(1 317)
|
|
Gross Profit |
100
N/A
|
113
+13%
|
131
+16%
|
151
+15%
|
176
+17%
|
193
+9%
|
219
+14%
|
247
+13%
|
278
+13%
|
307
+10%
|
327
+6%
|
353
+8%
|
378
+7%
|
397
+5%
|
429
+8%
|
455
+6%
|
492
+8%
|
517
+5%
|
553
+7%
|
595
+8%
|
664
+12%
|
715
+8%
|
770
+8%
|
855
+11%
|
946
+11%
|
1 037
+10%
|
1 114
+7%
|
1 208
+8%
|
1 305
+8%
|
1 387
+6%
|
1 518
+9%
|
1 618
+7%
|
1 709
+6%
|
1 763
+3%
|
1 795
+2%
|
1 843
+3%
|
1 897
+3%
|
1 962
+3%
|
2 058
+5%
|
2 188
+6%
|
2 306
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(129)
|
(144)
|
(158)
|
(176)
|
(198)
|
(215)
|
(239)
|
(304)
|
(336)
|
(371)
|
(407)
|
(409)
|
(442)
|
(483)
|
(508)
|
(516)
|
(535)
|
(550)
|
(577)
|
(604)
|
(850)
|
(884)
|
(933)
|
(969)
|
(789)
|
(829)
|
(838)
|
(893)
|
(981)
|
(1 075)
|
(1 168)
|
(1 243)
|
(1 415)
|
(1 502)
|
(1 558)
|
(1 576)
|
(1 492)
|
(1 564)
|
(1 610)
|
(1 681)
|
(1 691)
|
|
Selling, General & Administrative |
(84)
|
(94)
|
(104)
|
(116)
|
(128)
|
(140)
|
(155)
|
(173)
|
(198)
|
(221)
|
(245)
|
(268)
|
(286)
|
(311)
|
(327)
|
(336)
|
(349)
|
(368)
|
(393)
|
(414)
|
(433)
|
(452)
|
(479)
|
(499)
|
(516)
|
(541)
|
(539)
|
(574)
|
(618)
|
(657)
|
(707)
|
(747)
|
(807)
|
(839)
|
(902)
|
(938)
|
(1 000)
|
(1 076)
|
(1 124)
|
(1 174)
|
(1 177)
|
|
Research & Development |
(45)
|
(50)
|
(54)
|
(60)
|
(69)
|
(75)
|
(84)
|
(131)
|
(138)
|
(150)
|
(162)
|
(141)
|
(156)
|
(172)
|
(181)
|
(180)
|
(185)
|
(182)
|
(184)
|
(191)
|
(417)
|
(432)
|
(453)
|
(470)
|
(274)
|
(288)
|
(299)
|
(320)
|
(360)
|
(396)
|
(445)
|
(487)
|
(604)
|
(631)
|
(623)
|
(605)
|
(484)
|
(467)
|
(465)
|
(486)
|
(506)
|
|
Depreciation & Amortization |
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
|
(3)
|
0
|
0
|
(1)
|
(4)
|
0
|
(5)
|
(5)
|
(8)
|
(7)
|
(7)
|
(7)
|
(8)
|
|
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
|
(22)
|
(16)
|
(9)
|
0
|
(32)
|
(28)
|
(28)
|
0
|
(14)
|
(14)
|
(14)
|
0
|
|
Operating Income |
(29)
N/A
|
(30)
-5%
|
(26)
+14%
|
(25)
+3%
|
(22)
+15%
|
(22)
-2%
|
(20)
+10%
|
(57)
-190%
|
(57)
N/A
|
(64)
-11%
|
(80)
-26%
|
(56)
+30%
|
(64)
-14%
|
(85)
-33%
|
(79)
+8%
|
(61)
+23%
|
(43)
+30%
|
(33)
+23%
|
(24)
+27%
|
(10)
+60%
|
(186)
-1 821%
|
(168)
+10%
|
(163)
+3%
|
(114)
+30%
|
156
N/A
|
208
+33%
|
277
+33%
|
314
+14%
|
324
+3%
|
312
-4%
|
350
+12%
|
375
+7%
|
294
-22%
|
261
-11%
|
237
-9%
|
266
+12%
|
405
+52%
|
397
-2%
|
448
+13%
|
506
+13%
|
614
+21%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(6)
|
(10)
|
(5)
|
38
|
73
|
60
|
44
|
(5)
|
(48)
|
(38)
|
(37)
|
(45)
|
(53)
|
(2)
|
5
|
17
|
30
|
(9)
|
(10)
|
(7)
|
(2)
|
(0)
|
22
|
55
|
57
|
117
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(10)
|
(14)
|
(18)
|
(23)
|
(23)
|
(24)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(17)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
2
|
3
|
3
|
6
|
(2)
|
(5)
|
0
|
(3)
|
3
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
34
|
(4)
|
|
Pre-Tax Income |
(30)
N/A
|
(31)
-5%
|
(27)
+13%
|
(26)
+3%
|
(22)
+15%
|
(23)
-2%
|
(20)
+10%
|
(58)
-183%
|
(58)
+0%
|
(64)
-11%
|
(80)
-26%
|
(56)
+30%
|
(65)
-15%
|
(86)
-33%
|
(80)
+7%
|
(64)
+20%
|
(49)
+24%
|
(32)
+34%
|
12
N/A
|
59
+404%
|
(127)
N/A
|
(129)
-2%
|
(168)
-30%
|
(167)
+1%
|
104
N/A
|
153
+47%
|
209
+36%
|
238
+14%
|
298
+25%
|
317
+6%
|
368
+16%
|
405
+10%
|
257
-37%
|
252
-2%
|
230
-9%
|
264
+15%
|
391
+48%
|
419
+7%
|
503
+20%
|
597
+19%
|
710
+19%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
15
|
16
|
104
|
105
|
89
|
90
|
(1)
|
(1)
|
(3)
|
(5)
|
(3)
|
(5)
|
(4)
|
(7)
|
252
|
270
|
251
|
229
|
(40)
|
6
|
0
|
(20)
|
(50)
|
(127)
|
(146)
|
(220)
|
(169)
|
|
Income from Continuing Operations |
(30)
|
(31)
|
(27)
|
(26)
|
(22)
|
(23)
|
(21)
|
(58)
|
(58)
|
(64)
|
(80)
|
(57)
|
(66)
|
(88)
|
(65)
|
(48)
|
56
|
73
|
100
|
149
|
(128)
|
(130)
|
(171)
|
(172)
|
101
|
148
|
205
|
231
|
550
|
586
|
618
|
634
|
217
|
258
|
230
|
244
|
341
|
293
|
358
|
377
|
542
|
|
Net Income (Common) |
(30)
N/A
|
(31)
-5%
|
(27)
+13%
|
(26)
+3%
|
(22)
+15%
|
(23)
-2%
|
(21)
+10%
|
(58)
-182%
|
(58)
+0%
|
(64)
-11%
|
(80)
-26%
|
(57)
+29%
|
(66)
-16%
|
(88)
-34%
|
(65)
+26%
|
(48)
+26%
|
(50)
-4%
|
(33)
+35%
|
(5)
+83%
|
43
N/A
|
(127)
N/A
|
(130)
-2%
|
(171)
-31%
|
(171)
0%
|
101
N/A
|
148
+46%
|
205
+38%
|
231
+13%
|
550
+138%
|
586
+7%
|
618
+5%
|
634
+2%
|
217
-66%
|
258
+19%
|
230
-11%
|
244
+6%
|
341
+40%
|
293
-14%
|
358
+22%
|
377
+5%
|
542
+44%
|