FARO Technologies Inc
NASDAQ:FARO
Income Statement
Earnings Waterfall
FARO Technologies Inc
Revenue
|
358.8m
USD
|
Cost of Revenue
|
-193.8m
USD
|
Gross Profit
|
165m
USD
|
Operating Expenses
|
-199.1m
USD
|
Operating Income
|
-34.1m
USD
|
Other Expenses
|
-22.4m
USD
|
Net Income
|
-56.6m
USD
|
Income Statement
FARO Technologies 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 |
292
N/A
|
300
+3%
|
314
+5%
|
328
+4%
|
342
+4%
|
338
-1%
|
340
+1%
|
330
-3%
|
318
-4%
|
323
+2%
|
318
-2%
|
325
+2%
|
326
+0%
|
331
+2%
|
336
+1%
|
346
+3%
|
361
+4%
|
372
+3%
|
388
+4%
|
397
+2%
|
404
+2%
|
404
+0%
|
400
-1%
|
390
-2%
|
382
-2%
|
368
-4%
|
335
-9%
|
315
-6%
|
304
-4%
|
301
-1%
|
322
+7%
|
331
+3%
|
338
+2%
|
338
+0%
|
336
-1%
|
342
+2%
|
346
+1%
|
354
+2%
|
362
+2%
|
364
+0%
|
359
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(130)
|
(135)
|
(140)
|
(147)
|
(153)
|
(150)
|
(153)
|
(154)
|
(150)
|
(153)
|
(148)
|
(148)
|
(148)
|
(152)
|
(154)
|
(155)
|
(162)
|
(157)
|
(162)
|
(173)
|
(182)
|
(180)
|
(183)
|
(173)
|
(184)
|
(179)
|
(168)
|
(162)
|
(144)
|
(144)
|
(149)
|
(152)
|
(154)
|
(154)
|
(156)
|
(162)
|
(170)
|
(180)
|
(195)
|
(198)
|
(194)
|
|
Gross Profit |
162
N/A
|
165
+2%
|
174
+5%
|
181
+4%
|
189
+4%
|
188
0%
|
187
-1%
|
176
-6%
|
167
-5%
|
170
+2%
|
170
0%
|
178
+5%
|
178
+0%
|
179
+1%
|
182
+2%
|
191
+5%
|
199
+4%
|
215
+8%
|
226
+5%
|
224
-1%
|
222
-1%
|
224
+1%
|
217
-3%
|
217
+0%
|
198
-9%
|
189
-5%
|
167
-12%
|
153
-9%
|
160
+5%
|
156
-2%
|
173
+11%
|
179
+3%
|
184
+3%
|
185
+0%
|
179
-3%
|
180
+1%
|
176
-3%
|
174
-1%
|
167
-4%
|
166
-1%
|
165
0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(132)
|
(134)
|
(139)
|
(145)
|
(151)
|
(156)
|
(158)
|
(157)
|
(154)
|
(155)
|
(155)
|
(161)
|
(165)
|
(172)
|
(184)
|
(192)
|
(193)
|
(207)
|
(212)
|
(215)
|
(216)
|
(219)
|
(219)
|
(222)
|
(222)
|
(216)
|
(200)
|
(185)
|
(175)
|
(174)
|
(179)
|
(184)
|
(185)
|
(187)
|
(190)
|
(194)
|
(196)
|
(203)
|
(205)
|
(201)
|
(199)
|
|
Selling, General & Administrative |
(102)
|
(104)
|
(108)
|
(112)
|
(116)
|
(120)
|
(120)
|
(120)
|
(116)
|
(116)
|
(115)
|
(119)
|
(121)
|
(126)
|
(135)
|
(141)
|
(152)
|
(153)
|
(157)
|
(162)
|
(170)
|
(183)
|
(186)
|
(190)
|
(177)
|
(217)
|
(202)
|
(186)
|
(132)
|
(129)
|
(132)
|
(136)
|
(136)
|
(138)
|
(141)
|
(145)
|
(147)
|
(153)
|
(155)
|
(156)
|
(157)
|
|
Research & Development |
(22)
|
(23)
|
(24)
|
(26)
|
(28)
|
(29)
|
(29)
|
(28)
|
(27)
|
(28)
|
(28)
|
(30)
|
(30)
|
(32)
|
(33)
|
(34)
|
(41)
|
(36)
|
(37)
|
(40)
|
(46)
|
(45)
|
(46)
|
(45)
|
(44)
|
(43)
|
(43)
|
(43)
|
(43)
|
(45)
|
(46)
|
(48)
|
(49)
|
(49)
|
(49)
|
(49)
|
(49)
|
(50)
|
(50)
|
(45)
|
(42)
|
|
Depreciation & Amortization |
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(11)
|
(12)
|
(12)
|
(13)
|
(14)
|
(15)
|
(15)
|
(16)
|
0
|
(17)
|
(18)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
0
|
9
|
13
|
13
|
0
|
44
|
44
|
44
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
30
N/A
|
32
+4%
|
34
+9%
|
36
+4%
|
37
+4%
|
32
-13%
|
29
-9%
|
19
-34%
|
13
-32%
|
16
+19%
|
15
-6%
|
16
+12%
|
13
-19%
|
7
-48%
|
(2)
N/A
|
(0)
+89%
|
5
N/A
|
8
+53%
|
14
+75%
|
9
-36%
|
6
-36%
|
5
-7%
|
(1)
N/A
|
(5)
-229%
|
(23)
-409%
|
(27)
-14%
|
(33)
-24%
|
(32)
+4%
|
(15)
+53%
|
(17)
-15%
|
(6)
+67%
|
(5)
+16%
|
(1)
+79%
|
(3)
-170%
|
(11)
-289%
|
(13)
-26%
|
(20)
-54%
|
(28)
-38%
|
(37)
-33%
|
(35)
+5%
|
(34)
+3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
1
|
1
|
(1)
|
0
|
0
|
0
|
3
|
(1)
|
(2)
|
(3)
|
(3)
|
|
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
|
(2)
|
(2)
|
(35)
|
(49)
|
(48)
|
(48)
|
(16)
|
(4)
|
(4)
|
(5)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(8)
|
(15)
|
(17)
|
(15)
|
|
Total Other Income |
0
|
(0)
|
1
|
1
|
0
|
(1)
|
(1)
|
(2)
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
1
|
2
|
1
|
0
|
1
|
(2)
|
1
|
3
|
(0)
|
3
|
1
|
0
|
(1)
|
|
Pre-Tax Income |
29
N/A
|
30
+4%
|
34
+12%
|
36
+7%
|
38
+4%
|
31
-17%
|
28
-10%
|
18
-36%
|
13
-28%
|
16
+23%
|
15
-7%
|
17
+14%
|
13
-25%
|
7
-44%
|
(2)
N/A
|
(0)
+94%
|
6
N/A
|
8
+45%
|
14
+71%
|
9
-38%
|
5
-49%
|
4
-7%
|
(4)
N/A
|
(8)
-90%
|
(61)
-703%
|
(78)
-29%
|
(84)
-7%
|
(82)
+2%
|
(31)
+63%
|
(19)
+40%
|
(8)
+58%
|
(9)
-9%
|
(9)
N/A
|
(11)
-27%
|
(17)
-52%
|
(17)
-1%
|
(22)
-29%
|
(34)
-55%
|
(53)
-58%
|
(55)
-3%
|
(54)
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(7)
|
(8)
|
(9)
|
(5)
|
(4)
|
(2)
|
(1)
|
(3)
|
0
|
(1)
|
(0)
|
(0)
|
(2)
|
(0)
|
1
|
0
|
(3)
|
(2)
|
(3)
|
(1)
|
0
|
0
|
1
|
1
|
(1)
|
1
|
4
|
6
|
31
|
31
|
28
|
28
|
(31)
|
(36)
|
(37)
|
(40)
|
(5)
|
(5)
|
(5)
|
(6)
|
(3)
|
|
Income from Continuing Operations |
22
|
22
|
25
|
31
|
34
|
29
|
27
|
15
|
13
|
15
|
15
|
17
|
11
|
7
|
(1)
|
0
|
3
|
7
|
12
|
8
|
5
|
5
|
(3)
|
(7)
|
(62)
|
(77)
|
(80)
|
(76)
|
1
|
12
|
20
|
19
|
(40)
|
(47)
|
(54)
|
(56)
|
(27)
|
(38)
|
(58)
|
(60)
|
(57)
|
|
Net Income (Common) |
22
N/A
|
22
+2%
|
25
+12%
|
31
+25%
|
34
+9%
|
29
-13%
|
27
-8%
|
15
-45%
|
13
-15%
|
15
+19%
|
15
-5%
|
17
+14%
|
11
-33%
|
7
-41%
|
(1)
N/A
|
0
N/A
|
(15)
N/A
|
(13)
+13%
|
(8)
+38%
|
(12)
-53%
|
5
N/A
|
5
-4%
|
(3)
N/A
|
(7)
-128%
|
(62)
-841%
|
(77)
-24%
|
(80)
-3%
|
(76)
+4%
|
1
N/A
|
12
+1 950%
|
20
+63%
|
19
-5%
|
(40)
N/A
|
(47)
-16%
|
(54)
-16%
|
(56)
-4%
|
(27)
+52%
|
(38)
-43%
|
(58)
-51%
|
(60)
-4%
|
(57)
+6%
|
|
EPS (Diluted) |
1.25
N/A
|
1.27
+2%
|
1.42
+12%
|
1.77
+25%
|
1.93
+9%
|
1.68
-13%
|
1.56
-7%
|
0.87
-44%
|
0.74
-15%
|
0.9
+22%
|
0.86
-4%
|
0.98
+14%
|
0.67
-32%
|
0.39
-42%
|
-0.03
N/A
|
0
N/A
|
-0.86
N/A
|
-0.73
+15%
|
-0.45
+38%
|
-0.69
-53%
|
0.28
N/A
|
0.26
-7%
|
-0.16
N/A
|
-0.37
-131%
|
-3.58
-868%
|
-4.38
-22%
|
-4.49
-3%
|
-4.29
+4%
|
0.04
N/A
|
0.67
+1 575%
|
1.08
+61%
|
1.04
-4%
|
-2.2
N/A
|
-2.54
-15%
|
-2.95
-16%
|
-3.05
-3%
|
-1.46
+52%
|
-2.05
-40%
|
-3.07
-50%
|
-3.19
-4%
|
-2.99
+6%
|