Five9 Inc
NASDAQ:FIVN
Income Statement
Earnings Waterfall
Five9 Inc
Revenue
|
910.5m
USD
|
Cost of Revenue
|
-432.7m
USD
|
Gross Profit
|
477.8m
USD
|
Operating Expenses
|
-576.4m
USD
|
Operating Income
|
-98.6m
USD
|
Other Expenses
|
16.8m
USD
|
Net Income
|
-81.8m
USD
|
Income Statement
Five9 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 |
84
N/A
|
89
+6%
|
94
+5%
|
99
+5%
|
103
+5%
|
109
+6%
|
115
+5%
|
121
+6%
|
129
+6%
|
137
+6%
|
145
+6%
|
154
+6%
|
162
+5%
|
171
+6%
|
180
+5%
|
189
+5%
|
200
+6%
|
212
+6%
|
226
+6%
|
241
+7%
|
258
+7%
|
273
+6%
|
290
+6%
|
308
+6%
|
328
+6%
|
349
+6%
|
371
+6%
|
399
+8%
|
435
+9%
|
478
+10%
|
522
+9%
|
564
+8%
|
610
+8%
|
655
+7%
|
700
+7%
|
744
+6%
|
779
+5%
|
814
+5%
|
848
+4%
|
880
+4%
|
910
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(49)
|
(50)
|
(52)
|
(53)
|
(55)
|
(56)
|
(57)
|
(58)
|
(60)
|
(61)
|
(64)
|
(67)
|
(67)
|
(70)
|
(74)
|
(77)
|
(83)
|
(88)
|
(92)
|
(98)
|
(104)
|
(110)
|
(117)
|
(125)
|
(135)
|
(144)
|
(155)
|
(167)
|
(180)
|
(200)
|
(222)
|
(243)
|
(271)
|
(300)
|
(324)
|
(351)
|
(368)
|
(383)
|
(400)
|
(417)
|
(433)
|
|
Gross Profit |
35
N/A
|
39
+10%
|
42
+8%
|
46
+9%
|
48
+6%
|
53
+9%
|
58
+9%
|
63
+9%
|
69
+11%
|
75
+9%
|
81
+8%
|
87
+7%
|
95
+9%
|
101
+6%
|
106
+5%
|
113
+6%
|
117
+4%
|
124
+6%
|
133
+7%
|
143
+7%
|
154
+8%
|
163
+6%
|
173
+6%
|
183
+6%
|
194
+6%
|
205
+6%
|
216
+5%
|
232
+8%
|
255
+10%
|
278
+9%
|
300
+8%
|
321
+7%
|
339
+5%
|
354
+5%
|
376
+6%
|
393
+5%
|
411
+5%
|
431
+5%
|
449
+4%
|
463
+3%
|
478
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(64)
|
(70)
|
(73)
|
(81)
|
(84)
|
(87)
|
(90)
|
(90)
|
(91)
|
(93)
|
(95)
|
(97)
|
(102)
|
(106)
|
(115)
|
(115)
|
(121)
|
(126)
|
(131)
|
(142)
|
(147)
|
(156)
|
(166)
|
(177)
|
(190)
|
(206)
|
(226)
|
(244)
|
(267)
|
(303)
|
(324)
|
(363)
|
(395)
|
(430)
|
(460)
|
(479)
|
(499)
|
(517)
|
(538)
|
(556)
|
(576)
|
|
Selling, General & Administrative |
(46)
|
(51)
|
(53)
|
(59)
|
(62)
|
(64)
|
(67)
|
(67)
|
(68)
|
(70)
|
(72)
|
(74)
|
(78)
|
(81)
|
(86)
|
(88)
|
(93)
|
(97)
|
(101)
|
(108)
|
(111)
|
(118)
|
(125)
|
(134)
|
(143)
|
(155)
|
(167)
|
(179)
|
(195)
|
(214)
|
(232)
|
(258)
|
(278)
|
(301)
|
(322)
|
(329)
|
(350)
|
(380)
|
(397)
|
(418)
|
(413)
|
|
Research & Development |
(18)
|
(19)
|
(20)
|
(21)
|
(22)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
(24)
|
(25)
|
(25)
|
(26)
|
(26)
|
(27)
|
(29)
|
(32)
|
(33)
|
(36)
|
(38)
|
(40)
|
(43)
|
(48)
|
(54)
|
(60)
|
(67)
|
(74)
|
(81)
|
(92)
|
(104)
|
(117)
|
(127)
|
(132)
|
(139)
|
(141)
|
(145)
|
(151)
|
(153)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(10)
|
(18)
|
(10)
|
(17)
|
(16)
|
(8)
|
(10)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(5)
|
(5)
|
(6)
|
(4)
|
0
|
(1)
|
(0)
|
21
|
21
|
21
|
0
|
|
Operating Income |
(28)
N/A
|
(31)
-9%
|
(31)
-1%
|
(35)
-12%
|
(36)
-2%
|
(34)
+5%
|
(33)
+4%
|
(27)
+17%
|
(21)
+22%
|
(17)
+20%
|
(13)
+24%
|
(10)
+23%
|
(7)
+34%
|
(6)
+17%
|
(9)
-69%
|
(3)
+69%
|
(4)
-38%
|
(2)
+60%
|
2
N/A
|
1
-39%
|
7
+536%
|
7
-1%
|
7
-1%
|
6
-7%
|
3
-48%
|
(1)
N/A
|
(10)
-593%
|
(12)
-24%
|
(12)
-3%
|
(25)
-107%
|
(24)
+4%
|
(42)
-70%
|
(56)
-35%
|
(76)
-35%
|
(84)
-10%
|
(86)
-3%
|
(88)
-2%
|
(86)
+2%
|
(89)
-4%
|
(93)
-4%
|
(99)
-6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(17)
|
(25)
|
(25)
|
(25)
|
(17)
|
(9)
|
(8)
|
(7)
|
(6)
|
(6)
|
(3)
|
1
|
7
|
14
|
19
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(3)
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(2)
|
(0)
|
0
|
1
|
2
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(31)
N/A
|
(33)
-5%
|
(33)
-1%
|
(37)
-11%
|
(38)
-2%
|
(38)
-1%
|
(37)
+3%
|
(32)
+15%
|
(26)
+18%
|
(22)
+16%
|
(18)
+18%
|
(16)
+12%
|
(12)
+25%
|
(12)
-3%
|
(13)
-5%
|
(8)
+39%
|
(9)
-12%
|
(4)
+53%
|
(2)
+49%
|
(4)
-110%
|
0
N/A
|
(1)
N/A
|
(1)
+14%
|
(2)
-25%
|
(4)
-193%
|
(10)
-125%
|
(27)
-173%
|
(37)
-35%
|
(45)
-22%
|
(50)
-12%
|
(48)
+4%
|
(57)
-20%
|
(64)
-12%
|
(83)
-30%
|
(90)
-8%
|
(92)
-2%
|
(90)
+2%
|
(85)
+6%
|
(83)
+3%
|
(80)
+4%
|
(79)
+0%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
26
|
26
|
26
|
26
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
3
|
2
|
3
|
3
|
0
|
1
|
11
|
8
|
8
|
7
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
|
Income from Continuing Operations |
(31)
|
(33)
|
(33)
|
(37)
|
(38)
|
(38)
|
(37)
|
(32)
|
(26)
|
(22)
|
(18)
|
(16)
|
(12)
|
(12)
|
(13)
|
(8)
|
17
|
22
|
24
|
21
|
(0)
|
(2)
|
(1)
|
(2)
|
(5)
|
(10)
|
(24)
|
(34)
|
(42)
|
(47)
|
(47)
|
(57)
|
(53)
|
(75)
|
(82)
|
(85)
|
(95)
|
(88)
|
(86)
|
(83)
|
(82)
|
|
Net Income (Common) |
(31)
N/A
|
(33)
-5%
|
(33)
-1%
|
(37)
-11%
|
(38)
-2%
|
(38)
-2%
|
(37)
+3%
|
(32)
+15%
|
(26)
+19%
|
(22)
+16%
|
(18)
+18%
|
(16)
+12%
|
(12)
+25%
|
(12)
-3%
|
(13)
-4%
|
(8)
+38%
|
(9)
-13%
|
(4)
+52%
|
(2)
+47%
|
(5)
-96%
|
(0)
+96%
|
(2)
-650%
|
(1)
+7%
|
(2)
-21%
|
(5)
-171%
|
(10)
-120%
|
(24)
-141%
|
(34)
-40%
|
(42)
-23%
|
(47)
-12%
|
(47)
-1%
|
(57)
-19%
|
(53)
+6%
|
(75)
-41%
|
(82)
-10%
|
(85)
-3%
|
(95)
-12%
|
(88)
+7%
|
(86)
+2%
|
(83)
+3%
|
(82)
+1%
|
|
EPS (Diluted) |
-0.68
N/A
|
-0.72
-6%
|
-0.72
N/A
|
-0.76
-6%
|
-1
-32%
|
-0.79
+21%
|
-0.76
+4%
|
-0.64
+16%
|
-0.52
+19%
|
-0.44
+15%
|
-0.36
+18%
|
-0.31
+14%
|
-0.23
+26%
|
-0.23
N/A
|
-0.23
N/A
|
-0.14
+39%
|
-0.16
-14%
|
-0.07
+56%
|
-0.03
+57%
|
-0.07
-133%
|
0
N/A
|
-0.03
N/A
|
-0.02
+33%
|
-0.03
-50%
|
-0.08
-167%
|
-0.17
-113%
|
-0.39
-129%
|
-0.53
-36%
|
-0.66
-25%
|
-0.71
-8%
|
-0.71
N/A
|
-0.84
-18%
|
-0.79
+6%
|
-1.09
-38%
|
-1.18
-8%
|
-1.21
-3%
|
-1.35
-12%
|
-1.24
+8%
|
-1.2
+3%
|
-1.15
+4%
|
-1.13
+2%
|