Fulgent Genetics Inc
NASDAQ:FLGT
Income Statement
Earnings Waterfall
Fulgent Genetics Inc
Revenue
|
289.2m
USD
|
Cost of Revenue
|
-184.8m
USD
|
Gross Profit
|
104.5m
USD
|
Operating Expenses
|
-179.8m
USD
|
Operating Income
|
-75.3m
USD
|
Other Expenses
|
-92.5m
USD
|
Net Income
|
-167.8m
USD
|
Income Statement
Fulgent Genetics Inc
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 |
7
N/A
|
12
+68%
|
18
+48%
|
20
+10%
|
21
+3%
|
20
-2%
|
19
-8%
|
18
-3%
|
19
+4%
|
20
+6%
|
21
+7%
|
22
+3%
|
25
+14%
|
30
+19%
|
33
+9%
|
35
+7%
|
44
+26%
|
135
+209%
|
422
+212%
|
773
+83%
|
910
+18%
|
1 036
+14%
|
993
-4%
|
954
-4%
|
925
-3%
|
803
-13%
|
619
-23%
|
365
-41%
|
308
-16%
|
287
-7%
|
289
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||
Cost of Revenue |
(3)
|
(5)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(13)
|
(14)
|
(15)
|
(19)
|
(42)
|
(90)
|
(160)
|
(188)
|
(205)
|
(216)
|
(219)
|
(243)
|
(260)
|
(252)
|
(222)
|
(209)
|
(194)
|
(185)
|
|
Gross Profit |
5
N/A
|
8
+62%
|
12
+53%
|
13
+11%
|
13
+2%
|
12
-5%
|
10
-18%
|
9
-16%
|
9
+1%
|
10
+9%
|
11
+13%
|
11
+5%
|
13
+17%
|
17
+27%
|
18
+11%
|
20
+8%
|
25
+24%
|
94
+282%
|
332
+255%
|
614
+85%
|
722
+18%
|
831
+15%
|
777
-6%
|
734
-6%
|
682
-7%
|
543
-20%
|
367
-32%
|
143
-61%
|
99
-31%
|
92
-6%
|
104
+13%
|
|
Operating Income | ||||||||||||||||||||||||||||||||
Operating Expenses |
(4)
|
(8)
|
(11)
|
(11)
|
(12)
|
(13)
|
(14)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
(17)
|
(18)
|
(19)
|
(20)
|
(23)
|
(30)
|
(42)
|
(59)
|
(71)
|
(81)
|
(101)
|
(123)
|
(154)
|
(174)
|
(185)
|
(191)
|
(179)
|
(173)
|
(180)
|
|
Selling, General & Administrative |
(3)
|
(5)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(13)
|
(15)
|
(21)
|
(30)
|
(40)
|
(48)
|
(58)
|
(75)
|
(96)
|
(123)
|
(141)
|
(150)
|
(148)
|
(136)
|
(127)
|
(130)
|
|
Research & Development |
(1)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(9)
|
(12)
|
(15)
|
(19)
|
(21)
|
(24)
|
(25)
|
(26)
|
(28)
|
(29)
|
(33)
|
(36)
|
(38)
|
(41)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
|
Operating Income |
0
N/A
|
(0)
N/A
|
1
N/A
|
2
+100%
|
1
-67%
|
(0)
N/A
|
(4)
-1 650%
|
(6)
-71%
|
(7)
-13%
|
(6)
+10%
|
(5)
+16%
|
(5)
+10%
|
(3)
+28%
|
(1)
+70%
|
(0)
+60%
|
(1)
-25%
|
2
N/A
|
64
+3 444%
|
290
+355%
|
555
+91%
|
651
+17%
|
749
+15%
|
676
-10%
|
611
-10%
|
528
-14%
|
369
-30%
|
182
-51%
|
(48)
N/A
|
(81)
-67%
|
(81)
0%
|
(75)
+7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||
Interest Income Expense |
(6)
|
(6)
|
(5)
|
(5)
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
6
|
9
|
13
|
19
|
21
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(0)
|
0
|
(120)
|
|
Pre-Tax Income |
(5)
N/A
|
(6)
-14%
|
(5)
+22%
|
(4)
+20%
|
1
N/A
|
0
-67%
|
(3)
N/A
|
(5)
-80%
|
(6)
-17%
|
(6)
+10%
|
(5)
+19%
|
(4)
+11%
|
(3)
+34%
|
(0)
+89%
|
0
N/A
|
0
-25%
|
3
+800%
|
62
+2 211%
|
287
+360%
|
556
+94%
|
653
+17%
|
751
+15%
|
677
-10%
|
612
-10%
|
526
-14%
|
368
-30%
|
184
-50%
|
(39)
N/A
|
(67)
-73%
|
(62)
+8%
|
(174)
-179%
|
|
Net Income | ||||||||||||||||||||||||||||||||
Tax Provision |
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
2
|
2
|
1
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
1
|
(14)
|
(73)
|
(139)
|
(163)
|
(186)
|
(175)
|
(157)
|
(136)
|
(99)
|
(42)
|
12
|
17
|
(3)
|
(1)
|
|
Income from Continuing Operations |
(5)
|
(6)
|
(5)
|
(5)
|
0
|
0
|
(2)
|
(4)
|
(5)
|
(4)
|
(5)
|
(5)
|
(3)
|
(1)
|
0
|
0
|
3
|
49
|
215
|
417
|
490
|
565
|
503
|
455
|
391
|
270
|
142
|
(28)
|
(50)
|
(65)
|
(175)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
7
|
|
Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(5)
N/A
|
(6)
-22%
|
(5)
+13%
|
(5)
+13%
|
(0)
+98%
|
(0)
N/A
|
(3)
-2 400%
|
(5)
-84%
|
(6)
-22%
|
(5)
+9%
|
(6)
-10%
|
(6)
N/A
|
(4)
+23%
|
(2)
+49%
|
(0)
+82%
|
(1)
-25%
|
3
N/A
|
48
+1 804%
|
214
+350%
|
417
+95%
|
493
+18%
|
569
+15%
|
507
-11%
|
461
-9%
|
392
-15%
|
272
-31%
|
143
-47%
|
(26)
N/A
|
(49)
-88%
|
(63)
-30%
|
(168)
-165%
|
|
EPS (Diluted) |
-0.39
N/A
|
-0.48
-23%
|
-0.39
+19%
|
-0.25
+36%
|
0
N/A
|
0
N/A
|
-0.14
N/A
|
-0.26
-86%
|
-0.32
-23%
|
-0.29
+9%
|
-0.31
-7%
|
-0.3
+3%
|
-0.22
+27%
|
-0.11
+50%
|
-0.02
+82%
|
-0.02
N/A
|
0.12
N/A
|
2.02
+1 583%
|
8.91
+341%
|
13.53
+52%
|
16.01
+18%
|
18.24
+14%
|
16.38
-10%
|
14.76
-10%
|
12.58
-15%
|
8.78
-30%
|
4.63
-47%
|
-0.89
N/A
|
-1.64
-84%
|
-2.11
-29%
|
-5.63
-167%
|