IPG Photonics Corp
NASDAQ:IPGP
Income Statement
Earnings Waterfall
IPG Photonics Corp
Revenue
|
1.3B
USD
|
Cost of Revenue
|
-745.7m
USD
|
Gross Profit
|
541.7m
USD
|
Operating Expenses
|
-310.1m
USD
|
Operating Income
|
231.6m
USD
|
Other Expenses
|
-12.7m
USD
|
Net Income
|
218.9m
USD
|
Income Statement
IPG Photonics Corp
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 |
648
N/A
|
677
+4%
|
701
+4%
|
728
+4%
|
770
+6%
|
798
+4%
|
841
+5%
|
885
+5%
|
901
+2%
|
909
+1%
|
927
+2%
|
950
+2%
|
1 006
+6%
|
1 085
+8%
|
1 201
+11%
|
1 328
+11%
|
1 409
+6%
|
1 483
+5%
|
1 527
+3%
|
1 491
-2%
|
1 460
-2%
|
1 415
-3%
|
1 365
-4%
|
1 338
-2%
|
1 315
-2%
|
1 249
-5%
|
1 181
-5%
|
1 171
-1%
|
1 201
+3%
|
1 297
+8%
|
1 372
+6%
|
1 433
+4%
|
1 461
+2%
|
1 485
+2%
|
1 491
+0%
|
1 461
-2%
|
1 430
-2%
|
1 407
-2%
|
1 370
-3%
|
1 322
-3%
|
1 287
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(308)
|
(323)
|
(333)
|
(344)
|
(353)
|
(363)
|
(382)
|
(401)
|
(409)
|
(411)
|
(420)
|
(431)
|
(454)
|
(490)
|
(538)
|
(585)
|
(612)
|
(640)
|
(656)
|
(649)
|
(660)
|
(669)
|
(674)
|
(689)
|
(708)
|
(689)
|
(665)
|
(654)
|
(662)
|
(697)
|
(728)
|
(756)
|
(765)
|
(781)
|
(795)
|
(800)
|
(874)
|
(876)
|
(864)
|
(834)
|
(746)
|
|
Gross Profit |
340
N/A
|
354
+4%
|
368
+4%
|
384
+4%
|
417
+8%
|
435
+4%
|
460
+6%
|
484
+5%
|
492
+2%
|
498
+1%
|
507
+2%
|
519
+2%
|
552
+6%
|
595
+8%
|
664
+12%
|
744
+12%
|
797
+7%
|
843
+6%
|
872
+3%
|
842
-3%
|
800
-5%
|
746
-7%
|
691
-7%
|
649
-6%
|
606
-7%
|
560
-8%
|
516
-8%
|
516
0%
|
539
+4%
|
600
+11%
|
644
+7%
|
677
+5%
|
696
+3%
|
704
+1%
|
696
-1%
|
661
-5%
|
555
-16%
|
530
-5%
|
506
-5%
|
488
-3%
|
542
+11%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(119)
|
(126)
|
(130)
|
(134)
|
(139)
|
(141)
|
(145)
|
(148)
|
(152)
|
(157)
|
(164)
|
(173)
|
(184)
|
(195)
|
(209)
|
(222)
|
(231)
|
(248)
|
(260)
|
(269)
|
(283)
|
(295)
|
(308)
|
(316)
|
(315)
|
(358)
|
(305)
|
(305)
|
(308)
|
(358)
|
(322)
|
(332)
|
(344)
|
(346)
|
(343)
|
(334)
|
(324)
|
(313)
|
(304)
|
(303)
|
(310)
|
|
Selling, General & Administrative |
(78)
|
(80)
|
(82)
|
(83)
|
(86)
|
(86)
|
(88)
|
(89)
|
(89)
|
(91)
|
(94)
|
(98)
|
(105)
|
(112)
|
(118)
|
(125)
|
(131)
|
(141)
|
(148)
|
(151)
|
(160)
|
(168)
|
(178)
|
(185)
|
(185)
|
(185)
|
(179)
|
(180)
|
(181)
|
(184)
|
(190)
|
(197)
|
(204)
|
(206)
|
(208)
|
(208)
|
(208)
|
(208)
|
(205)
|
(205)
|
(211)
|
|
Research & Development |
(42)
|
(46)
|
(49)
|
(51)
|
(53)
|
(55)
|
(57)
|
(59)
|
(63)
|
(67)
|
(70)
|
(74)
|
(79)
|
(84)
|
(91)
|
(96)
|
(101)
|
(107)
|
(112)
|
(118)
|
(123)
|
(127)
|
(130)
|
(131)
|
(130)
|
(129)
|
(126)
|
(126)
|
(127)
|
(128)
|
(132)
|
(135)
|
(140)
|
(140)
|
(135)
|
(126)
|
(116)
|
(105)
|
(98)
|
(98)
|
(99)
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
|
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
|
(44)
|
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
|
Operating Income |
221
N/A
|
228
+3%
|
238
+4%
|
251
+5%
|
277
+11%
|
294
+6%
|
315
+7%
|
336
+7%
|
339
+1%
|
341
+1%
|
344
+1%
|
346
+1%
|
369
+6%
|
400
+8%
|
455
+14%
|
522
+15%
|
566
+8%
|
595
+5%
|
612
+3%
|
573
-6%
|
517
-10%
|
451
-13%
|
383
-15%
|
332
-13%
|
291
-12%
|
202
-31%
|
211
+5%
|
211
0%
|
232
+10%
|
242
+5%
|
322
+33%
|
346
+7%
|
353
+2%
|
359
+2%
|
353
-2%
|
326
-8%
|
231
-29%
|
217
-6%
|
202
-7%
|
185
-8%
|
232
+25%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(3)
|
(2)
|
(3)
|
2
|
7
|
14
|
12
|
3
|
2
|
(11)
|
(6)
|
(3)
|
(3)
|
(3)
|
(11)
|
(13)
|
(14)
|
(4)
|
1
|
8
|
15
|
12
|
12
|
13
|
1
|
22
|
12
|
22
|
19
|
3
|
11
|
2
|
13
|
12
|
(1)
|
(0)
|
9
|
13
|
37
|
45
|
43
|
|
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
|
0
|
0
|
(44)
|
0
|
(46)
|
(90)
|
(46)
|
0
|
(45)
|
0
|
0
|
0
|
0
|
21
|
(58)
|
(58)
|
(59)
|
(80)
|
(1)
|
|
Total Other Income |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
0
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
2
|
1
|
|
Pre-Tax Income |
218
N/A
|
227
+4%
|
236
+4%
|
254
+7%
|
285
+12%
|
308
+8%
|
327
+6%
|
339
+4%
|
342
+1%
|
330
-3%
|
338
+2%
|
343
+1%
|
367
+7%
|
398
+8%
|
444
+12%
|
510
+15%
|
552
+8%
|
593
+7%
|
614
+4%
|
582
-5%
|
534
-8%
|
465
-13%
|
397
-15%
|
346
-13%
|
248
-28%
|
224
-10%
|
178
-21%
|
143
-20%
|
206
+44%
|
246
+20%
|
289
+17%
|
348
+20%
|
367
+5%
|
371
+1%
|
352
-5%
|
348
-1%
|
183
-47%
|
174
-5%
|
182
+5%
|
153
-16%
|
275
+80%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(63)
|
(66)
|
(68)
|
(73)
|
(84)
|
(91)
|
(97)
|
(101)
|
(100)
|
(96)
|
(98)
|
(97)
|
(106)
|
(111)
|
(120)
|
(140)
|
(155)
|
(164)
|
(169)
|
(151)
|
(118)
|
(99)
|
(81)
|
(73)
|
(68)
|
(62)
|
(50)
|
(37)
|
(45)
|
(54)
|
(66)
|
(85)
|
(89)
|
(92)
|
(85)
|
(79)
|
(73)
|
(73)
|
(76)
|
(68)
|
(56)
|
|
Income from Continuing Operations |
156
|
161
|
168
|
181
|
200
|
217
|
230
|
238
|
242
|
234
|
240
|
246
|
261
|
286
|
323
|
370
|
397
|
428
|
446
|
431
|
417
|
366
|
316
|
273
|
180
|
162
|
128
|
106
|
160
|
192
|
223
|
262
|
278
|
279
|
267
|
269
|
111
|
101
|
106
|
85
|
219
|
|
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)
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
|
Net Income (Common) |
156
N/A
|
161
+3%
|
168
+4%
|
181
+8%
|
200
+11%
|
217
+8%
|
230
+6%
|
238
+3%
|
242
+2%
|
234
-3%
|
240
+2%
|
246
+3%
|
261
+6%
|
286
+10%
|
323
+13%
|
370
+14%
|
348
-6%
|
379
+9%
|
397
+5%
|
381
-4%
|
404
+6%
|
353
-13%
|
304
-14%
|
260
-14%
|
180
-31%
|
162
-10%
|
127
-21%
|
106
-17%
|
160
+51%
|
191
+20%
|
223
+17%
|
263
+18%
|
278
+6%
|
280
+1%
|
267
-5%
|
268
+0%
|
110
-59%
|
101
-9%
|
106
+5%
|
85
-20%
|
219
+159%
|
|
EPS (Diluted) |
2.98
N/A
|
3.05
+2%
|
3.19
+5%
|
3.43
+8%
|
3.79
+10%
|
4.07
+7%
|
4.31
+6%
|
4.45
+3%
|
4.53
+2%
|
4.38
-3%
|
4.45
+2%
|
4.59
+3%
|
4.85
+6%
|
5.26
+8%
|
5.93
+13%
|
6.75
+14%
|
6.35
-6%
|
6.86
+8%
|
7.2
+5%
|
6.97
-3%
|
7.38
+6%
|
6.54
-11%
|
5.64
-14%
|
4.85
-14%
|
3.35
-31%
|
3.01
-10%
|
2.38
-21%
|
1.97
-17%
|
2.97
+51%
|
3.54
+19%
|
4.12
+16%
|
4.88
+18%
|
5.16
+6%
|
5.27
+2%
|
5.15
-2%
|
5.18
+1%
|
2.16
-58%
|
2.1
-3%
|
2.22
+6%
|
1.78
-20%
|
4.63
+160%
|