Lumentum Holdings Inc
NASDAQ:LITE
Income Statement
Earnings Waterfall
Lumentum Holdings Inc
Revenue
|
1.4B
USD
|
Cost of Revenue
|
-1.1B
USD
|
Gross Profit
|
342.3m
USD
|
Operating Expenses
|
-613.9m
USD
|
Operating Income
|
-271.6m
USD
|
Other Expenses
|
5.1m
USD
|
Net Income
|
-266.5m
USD
|
Income Statement
Lumentum Holdings Inc
Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-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 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||
Revenue |
818
N/A
|
825
+1%
|
832
+1%
|
829
0%
|
837
+1%
|
831
-1%
|
839
+1%
|
870
+4%
|
903
+4%
|
949
+5%
|
995
+5%
|
1 021
+3%
|
1 002
-2%
|
987
-1%
|
1 126
+14%
|
1 169
+4%
|
1 248
+7%
|
1 359
+9%
|
1 328
-2%
|
1 462
+10%
|
1 565
+7%
|
1 661
+6%
|
1 745
+5%
|
1 715
-2%
|
1 679
-2%
|
1 681
+0%
|
1 702
+1%
|
1 719
+1%
|
1 743
+1%
|
1 739
0%
|
1 707
-2%
|
1 683
-1%
|
1 713
+2%
|
1 771
+3%
|
1 830
+3%
|
1 818
-1%
|
1 767
-3%
|
1 578
-11%
|
1 439
-9%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(561)
|
(564)
|
(567)
|
(571)
|
(579)
|
(576)
|
(583)
|
(609)
|
(626)
|
(656)
|
(684)
|
(690)
|
(684)
|
(682)
|
(737)
|
(765)
|
(816)
|
(869)
|
(884)
|
(1 027)
|
(1 139)
|
(1 194)
|
(1 213)
|
(1 114)
|
(1 028)
|
(993)
|
(973)
|
(963)
|
(960)
|
(929)
|
(919)
|
(913)
|
(924)
|
(1 013)
|
(1 114)
|
(1 157)
|
(1 198)
|
(1 133)
|
(1 096)
|
|
Gross Profit |
257
N/A
|
261
+2%
|
265
+1%
|
258
-3%
|
258
0%
|
255
-1%
|
256
+0%
|
261
+2%
|
277
+6%
|
292
+5%
|
311
+6%
|
330
+6%
|
318
-4%
|
305
-4%
|
389
+28%
|
404
+4%
|
432
+7%
|
490
+13%
|
443
-9%
|
435
-2%
|
426
-2%
|
468
+10%
|
532
+14%
|
601
+13%
|
650
+8%
|
688
+6%
|
729
+6%
|
756
+4%
|
783
+4%
|
810
+3%
|
788
-3%
|
770
-2%
|
789
+2%
|
758
-4%
|
716
-5%
|
661
-8%
|
569
-14%
|
445
-22%
|
342
-23%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(243)
|
(250)
|
(257)
|
(263)
|
(270)
|
(275)
|
(269)
|
(266)
|
(258)
|
(252)
|
(261)
|
(263)
|
(259)
|
(259)
|
(269)
|
(275)
|
(285)
|
(290)
|
(316)
|
(357)
|
(385)
|
(424)
|
(432)
|
(429)
|
(434)
|
(434)
|
(435)
|
(447)
|
(464)
|
(475)
|
(483)
|
(481)
|
(486)
|
(547)
|
(599)
|
(641)
|
(657)
|
(625)
|
(614)
|
|
Selling, General & Administrative |
(108)
|
(111)
|
(116)
|
(122)
|
(129)
|
(135)
|
(129)
|
(125)
|
(117)
|
(108)
|
(114)
|
(114)
|
(110)
|
(112)
|
(116)
|
(122)
|
(128)
|
(135)
|
(161)
|
(179)
|
(192)
|
(210)
|
(204)
|
(208)
|
(210)
|
(211)
|
(210)
|
(214)
|
(226)
|
(233)
|
(241)
|
(240)
|
(243)
|
(282)
|
(306)
|
(313)
|
(306)
|
(271)
|
(254)
|
|
Research & Development |
(135)
|
(138)
|
(141)
|
(142)
|
(141)
|
(140)
|
(140)
|
(140)
|
(141)
|
(144)
|
(147)
|
(149)
|
(148)
|
(148)
|
(153)
|
(154)
|
(157)
|
(155)
|
(154)
|
(174)
|
(185)
|
(200)
|
(208)
|
(199)
|
(199)
|
(199)
|
(201)
|
(209)
|
(215)
|
(218)
|
(219)
|
(218)
|
(221)
|
(239)
|
(262)
|
(291)
|
(308)
|
(308)
|
(310)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(4)
|
(8)
|
(14)
|
(20)
|
(22)
|
(25)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(23)
|
(23)
|
(26)
|
(32)
|
(38)
|
(43)
|
(45)
|
(50)
|
|
Operating Income |
14
N/A
|
12
-14%
|
8
-29%
|
(5)
N/A
|
(12)
-127%
|
(20)
-72%
|
(14)
+33%
|
(4)
+68%
|
19
N/A
|
40
+112%
|
50
+25%
|
67
+34%
|
60
-11%
|
46
-24%
|
120
+163%
|
129
+7%
|
147
+14%
|
200
+36%
|
128
-36%
|
77
-39%
|
41
-47%
|
44
+7%
|
100
+129%
|
172
+72%
|
216
+26%
|
254
+18%
|
294
+16%
|
309
+5%
|
319
+3%
|
335
+5%
|
305
-9%
|
289
-5%
|
302
+5%
|
210
-30%
|
117
-44%
|
20
-83%
|
(88)
N/A
|
(180)
-106%
|
(272)
-51%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
1
|
1
|
1
|
(1)
|
(1)
|
1
|
(2)
|
(6)
|
(2)
|
(26)
|
(19)
|
(72)
|
(109)
|
(86)
|
(85)
|
(50)
|
(11)
|
(17)
|
(15)
|
(1)
|
(14)
|
(16)
|
(39)
|
(40)
|
(47)
|
(56)
|
(57)
|
(61)
|
(65)
|
(66)
|
(64)
|
(68)
|
(68)
|
(46)
|
(36)
|
(16)
|
12
|
19
|
28
|
|
Non-Reccuring Items |
(5)
|
(7)
|
(9)
|
(10)
|
(12)
|
(11)
|
(8)
|
(9)
|
(7)
|
(9)
|
(12)
|
(14)
|
(12)
|
(12)
|
(9)
|
(6)
|
(7)
|
(6)
|
(13)
|
(64)
|
(63)
|
(63)
|
(56)
|
(9)
|
(12)
|
(11)
|
(10)
|
200
|
208
|
209
|
209
|
5
|
1
|
(9)
|
(23)
|
(25)
|
(28)
|
(30)
|
(22)
|
|
Total Other Income |
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
2
|
1
|
1
|
2
|
0
|
1
|
1
|
3
|
3
|
2
|
2
|
15
|
17
|
18
|
18
|
2
|
2
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
0
|
0
|
|
Pre-Tax Income |
10
N/A
|
6
-40%
|
(0)
N/A
|
(17)
-5 433%
|
(25)
-48%
|
(30)
-22%
|
(23)
+22%
|
(20)
+16%
|
10
N/A
|
5
-54%
|
19
+324%
|
(18)
N/A
|
(60)
-236%
|
(51)
+15%
|
27
N/A
|
74
+174%
|
129
+75%
|
179
+38%
|
101
-44%
|
16
-85%
|
(33)
N/A
|
(33)
+2%
|
8
N/A
|
139
+1 748%
|
174
+26%
|
205
+17%
|
245
+20%
|
449
+83%
|
463
+3%
|
479
+3%
|
450
-6%
|
227
-50%
|
235
+4%
|
154
-34%
|
58
-62%
|
(20)
N/A
|
(102)
-415%
|
(191)
-86%
|
(265)
-39%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||
Tax Provision |
1
|
0
|
(1)
|
22
|
21
|
22
|
22
|
(1)
|
(0)
|
2
|
(4)
|
(16)
|
(43)
|
(41)
|
74
|
86
|
199
|
107
|
(3)
|
5
|
(3)
|
(4)
|
(11)
|
(24)
|
(39)
|
(50)
|
(56)
|
(78)
|
(66)
|
(67)
|
(65)
|
(41)
|
(36)
|
(37)
|
(30)
|
(17)
|
(29)
|
(9)
|
(2)
|
|
Income from Continuing Operations |
11
|
6
|
(2)
|
6
|
(3)
|
(8)
|
(1)
|
(21)
|
9
|
6
|
15
|
(33)
|
(103)
|
(92)
|
101
|
160
|
329
|
286
|
97
|
20
|
(36)
|
(36)
|
(3)
|
114
|
136
|
155
|
189
|
371
|
397
|
412
|
385
|
186
|
199
|
117
|
29
|
(37)
|
(132)
|
(199)
|
(267)
|
|
Net Income (Common) |
11
N/A
|
6
-41%
|
(2)
N/A
|
6
N/A
|
(3)
N/A
|
(18)
-421%
|
(13)
+27%
|
(33)
-155%
|
(3)
+90%
|
3
N/A
|
14
+344%
|
(34)
N/A
|
(103)
-203%
|
(93)
+10%
|
95
N/A
|
154
+61%
|
242
+57%
|
281
+16%
|
97
-65%
|
20
-79%
|
(38)
N/A
|
(36)
+4%
|
(3)
+91%
|
114
N/A
|
136
+19%
|
155
+14%
|
189
+22%
|
371
+96%
|
397
+7%
|
412
+4%
|
385
-6%
|
186
-52%
|
199
+7%
|
117
-41%
|
29
-76%
|
(37)
N/A
|
(132)
-259%
|
(199)
-51%
|
(267)
-34%
|
|
EPS (Diluted) |
0.23
N/A
|
0.1
-57%
|
-0.02
N/A
|
0.09
N/A
|
-0.06
N/A
|
-0.3
-400%
|
-0.21
+30%
|
-0.55
-162%
|
-0.05
+91%
|
0.06
N/A
|
0.24
+300%
|
-0.55
N/A
|
-1.71
-211%
|
-1.47
+14%
|
1.47
N/A
|
2.43
+65%
|
3.81
+57%
|
4.39
+15%
|
1.43
-67%
|
0.26
-82%
|
-0.54
N/A
|
-0.47
+13%
|
-0.04
+91%
|
1.46
N/A
|
1.75
+20%
|
1.99
+14%
|
2.42
+22%
|
4.68
+93%
|
5.07
+8%
|
5.46
+8%
|
5.11
-6%
|
2.49
-51%
|
2.68
+8%
|
1.71
-36%
|
0.41
-76%
|
-0.55
N/A
|
-1.93
-251%
|
-2.98
-54%
|
-3.96
-33%
|