Harmonic Inc
NASDAQ:HLIT
Income Statement
Earnings Waterfall
Harmonic Inc
Revenue
|
607.9m
USD
|
Cost of Revenue
|
-294.7m
USD
|
Gross Profit
|
313.2m
USD
|
Operating Expenses
|
-289.6m
USD
|
Operating Income
|
23.7m
USD
|
Other Expenses
|
60.3m
USD
|
Net Income
|
84m
USD
|
Income Statement
Harmonic Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Apr-2015 | Jul-2015 | Oct-2015 | Dec-2015 | Apr-2016 | Jul-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 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
462
N/A
|
468
+1%
|
461
-2%
|
446
-3%
|
434
-3%
|
430
-1%
|
423
-2%
|
398
-6%
|
377
-5%
|
355
-6%
|
361
+2%
|
379
+5%
|
406
+7%
|
407
+0%
|
380
-7%
|
370
-2%
|
358
-3%
|
365
+2%
|
382
+5%
|
391
+2%
|
404
+3%
|
394
-2%
|
379
-4%
|
394
+4%
|
403
+2%
|
401
0%
|
390
-3%
|
370
-5%
|
379
+3%
|
412
+9%
|
451
+10%
|
483
+7%
|
507
+5%
|
543
+7%
|
587
+8%
|
616
+5%
|
625
+1%
|
635
+2%
|
634
0%
|
605
-4%
|
608
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(241)
|
(241)
|
(242)
|
(230)
|
(221)
|
(214)
|
(203)
|
(186)
|
(174)
|
(166)
|
(176)
|
(189)
|
(202)
|
(203)
|
(192)
|
(187)
|
(187)
|
(187)
|
(187)
|
(193)
|
(194)
|
(189)
|
(183)
|
(172)
|
(179)
|
(182)
|
(178)
|
(184)
|
(183)
|
(198)
|
(214)
|
(228)
|
(247)
|
(269)
|
(291)
|
(308)
|
(309)
|
(304)
|
(300)
|
(288)
|
(295)
|
|
Gross Profit |
221
N/A
|
227
+3%
|
219
-4%
|
216
-2%
|
213
-1%
|
215
+1%
|
220
+2%
|
213
-3%
|
203
-5%
|
189
-7%
|
185
-2%
|
190
+3%
|
204
+7%
|
204
+0%
|
188
-8%
|
184
-2%
|
171
-7%
|
178
+4%
|
196
+10%
|
198
+1%
|
210
+6%
|
204
-3%
|
197
-4%
|
222
+13%
|
224
+1%
|
219
-2%
|
213
-3%
|
186
-13%
|
196
+5%
|
215
+9%
|
238
+11%
|
255
+7%
|
260
+2%
|
275
+5%
|
296
+8%
|
309
+4%
|
316
+3%
|
331
+5%
|
334
+1%
|
318
-5%
|
313
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(242)
|
(241)
|
(237)
|
(234)
|
(231)
|
(227)
|
(223)
|
(219)
|
(214)
|
(218)
|
(231)
|
(242)
|
(253)
|
(255)
|
(248)
|
(244)
|
(236)
|
(231)
|
(221)
|
(214)
|
(211)
|
(206)
|
(207)
|
(206)
|
(207)
|
(211)
|
(207)
|
(204)
|
(205)
|
(210)
|
(221)
|
(232)
|
(241)
|
(247)
|
(256)
|
(262)
|
(267)
|
(275)
|
(283)
|
(286)
|
(290)
|
|
Selling, General & Administrative |
(134)
|
(134)
|
(133)
|
(132)
|
(131)
|
(129)
|
(127)
|
(124)
|
(121)
|
(123)
|
(128)
|
(135)
|
(144)
|
(146)
|
(142)
|
(143)
|
(136)
|
(133)
|
(128)
|
(121)
|
(119)
|
(116)
|
(117)
|
(119)
|
(119)
|
(122)
|
(120)
|
(118)
|
(120)
|
(123)
|
(130)
|
(135)
|
(138)
|
(140)
|
(143)
|
(145)
|
(147)
|
(149)
|
(155)
|
(158)
|
(163)
|
|
Research & Development |
(100)
|
(99)
|
(96)
|
(95)
|
(93)
|
(92)
|
(90)
|
(89)
|
(88)
|
(89)
|
(94)
|
(96)
|
(98)
|
(100)
|
(100)
|
(97)
|
(96)
|
(95)
|
(89)
|
(90)
|
(89)
|
(87)
|
(87)
|
(85)
|
(85)
|
(85)
|
(84)
|
(84)
|
(83)
|
(84)
|
(89)
|
(96)
|
(102)
|
(108)
|
(113)
|
(117)
|
(120)
|
(125)
|
(127)
|
(127)
|
(126)
|
|
Depreciation & Amortization |
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(9)
|
(11)
|
(10)
|
(9)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(21)
N/A
|
(14)
+36%
|
(18)
-29%
|
(19)
-6%
|
(19)
+1%
|
(11)
+38%
|
(3)
+72%
|
(6)
-88%
|
(12)
-92%
|
(30)
-157%
|
(46)
-54%
|
(52)
-13%
|
(49)
+5%
|
(50)
-2%
|
(60)
-20%
|
(60)
+1%
|
(64)
-7%
|
(52)
+19%
|
(25)
+53%
|
(16)
+36%
|
(1)
+92%
|
(2)
-58%
|
(11)
-458%
|
16
N/A
|
18
+11%
|
8
-53%
|
6
-25%
|
(18)
N/A
|
(9)
+50%
|
5
N/A
|
17
+267%
|
22
+36%
|
20
-13%
|
27
+38%
|
40
+49%
|
47
+16%
|
49
+6%
|
57
+15%
|
51
-10%
|
32
-37%
|
24
-26%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(3)
|
(6)
|
(8)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(13)
|
(13)
|
(14)
|
(14)
|
(13)
|
(15)
|
(10)
|
(11)
|
(11)
|
(9)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(9)
|
(8)
|
(7)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
|
Non-Reccuring Items |
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(5)
|
(5)
|
(4)
|
(6)
|
(7)
|
(8)
|
(21)
|
(18)
|
(18)
|
(19)
|
(7)
|
(7)
|
(7)
|
(5)
|
(4)
|
(2)
|
(2)
|
(8)
|
(10)
|
(11)
|
(11)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(2)
|
(3)
|
(1)
|
|
Total Other Income |
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
1
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(0)
|
0
|
2
|
3
|
1
|
1
|
(4)
|
(3)
|
(3)
|
(3)
|
(1)
|
0
|
1
|
1
|
1
|
(0)
|
4
|
4
|
4
|
4
|
(1)
|
(0)
|
(0)
|
|
Pre-Tax Income |
(23)
N/A
|
(15)
+34%
|
(19)
-26%
|
(21)
-8%
|
(22)
-5%
|
(18)
+19%
|
(9)
+48%
|
(12)
-25%
|
(16)
-40%
|
(38)
-135%
|
(58)
-53%
|
(68)
-18%
|
(80)
-18%
|
(80)
+0%
|
(91)
-13%
|
(92)
-1%
|
(85)
+8%
|
(73)
+14%
|
(44)
+40%
|
(34)
+24%
|
(17)
+50%
|
(16)
+6%
|
(25)
-57%
|
(6)
+77%
|
(7)
-14%
|
(16)
-144%
|
(19)
-17%
|
(36)
-90%
|
(26)
+27%
|
(10)
+60%
|
3
N/A
|
10
+254%
|
9
-10%
|
16
+75%
|
34
+119%
|
42
+22%
|
45
+7%
|
54
+20%
|
45
-17%
|
26
-42%
|
19
-25%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
45
|
41
|
11
|
(23)
|
(25)
|
(26)
|
2
|
(2)
|
0
|
(0)
|
0
|
(1)
|
8
|
9
|
8
|
10
|
16
|
15
|
15
|
12
|
(4)
|
(3)
|
(3)
|
(2)
|
1
|
(0)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
4
|
2
|
1
|
0
|
(16)
|
(19)
|
(23)
|
(19)
|
65
|
|
Income from Continuing Operations |
22
|
26
|
(8)
|
(44)
|
(46)
|
(44)
|
(8)
|
(13)
|
(16)
|
(38)
|
(58)
|
(69)
|
(72)
|
(71)
|
(82)
|
(82)
|
(68)
|
(58)
|
(30)
|
(22)
|
(21)
|
(19)
|
(28)
|
(8)
|
(6)
|
(17)
|
(20)
|
(37)
|
(29)
|
(13)
|
0
|
7
|
13
|
18
|
35
|
42
|
28
|
35
|
22
|
6
|
84
|
|
Net Income (Common) |
37
N/A
|
25
-32%
|
(8)
N/A
|
(44)
-441%
|
(46)
-5%
|
(44)
+6%
|
(8)
+83%
|
(13)
-79%
|
(16)
-17%
|
(38)
-143%
|
(58)
-52%
|
(69)
-19%
|
(72)
-5%
|
(71)
+2%
|
(82)
-15%
|
(82)
+0%
|
(83)
-2%
|
(73)
+13%
|
(44)
+39%
|
(36)
+18%
|
(21)
+42%
|
(19)
+11%
|
(28)
-48%
|
(8)
+71%
|
(6)
+27%
|
(17)
-180%
|
(20)
-22%
|
(37)
-85%
|
(29)
+21%
|
(13)
+54%
|
0
N/A
|
7
N/A
|
13
+93%
|
18
+35%
|
35
+94%
|
42
+21%
|
28
-33%
|
35
+23%
|
22
-38%
|
6
-71%
|
84
+1 233%
|
|
EPS (Diluted) |
0.37
N/A
|
0.25
-32%
|
-0.08
N/A
|
-0.46
-475%
|
-0.5
-9%
|
-0.49
+2%
|
-0.09
+82%
|
-0.15
-67%
|
-0.18
-20%
|
-0.49
-172%
|
-0.73
-49%
|
-0.89
-22%
|
-0.93
-4%
|
-0.91
+2%
|
-1.03
-13%
|
-1.01
+2%
|
-1.02
-1%
|
-0.86
+16%
|
-0.51
+41%
|
-0.41
+20%
|
-0.25
+39%
|
-0.21
+16%
|
-0.31
-48%
|
-0.1
+68%
|
-0.07
+30%
|
-0.18
-157%
|
-0.21
-17%
|
-0.39
-86%
|
-0.3
+23%
|
-0.14
+53%
|
0
N/A
|
0.07
N/A
|
0.12
+71%
|
0.17
+42%
|
0.3
+76%
|
0.37
+23%
|
0.25
-32%
|
0.31
+24%
|
0.18
-42%
|
0.04
-78%
|
0.72
+1 700%
|