Lattice Semiconductor Corp
NASDAQ:LSCC
Income Statement
Earnings Waterfall
Lattice Semiconductor Corp
Revenue
|
737.2m
USD
|
Cost of Revenue
|
-222.5m
USD
|
Gross Profit
|
514.7m
USD
|
Operating Expenses
|
-300.5m
USD
|
Operating Income
|
214.2m
USD
|
Other Expenses
|
44.9m
USD
|
Net Income
|
259.1m
USD
|
Income Statement
Lattice Semiconductor Corp
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | 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 | Jan-2021 | 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 |
333
N/A
|
358
+8%
|
373
+4%
|
372
0%
|
366
-2%
|
358
-2%
|
365
+2%
|
388
+6%
|
406
+5%
|
414
+2%
|
407
-2%
|
410
+1%
|
427
+4%
|
435
+2%
|
430
-1%
|
409
-5%
|
386
-6%
|
380
-2%
|
389
+2%
|
398
+2%
|
399
+0%
|
398
0%
|
398
0%
|
400
+1%
|
404
+1%
|
403
0%
|
402
0%
|
401
0%
|
408
+2%
|
427
+5%
|
452
+6%
|
481
+6%
|
515
+7%
|
550
+7%
|
586
+6%
|
626
+7%
|
660
+5%
|
694
+5%
|
723
+4%
|
743
+3%
|
737
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(154)
|
(164)
|
(169)
|
(164)
|
(159)
|
(158)
|
(162)
|
(176)
|
(186)
|
(185)
|
(177)
|
(173)
|
(181)
|
(185)
|
(187)
|
(180)
|
(169)
|
(168)
|
(177)
|
(182)
|
(179)
|
(315)
|
(305)
|
(304)
|
(166)
|
(165)
|
(163)
|
(161)
|
(163)
|
(168)
|
(177)
|
(185)
|
(194)
|
(198)
|
(200)
|
(205)
|
(208)
|
(214)
|
(221)
|
(225)
|
(222)
|
|
Gross Profit |
178
N/A
|
194
+9%
|
204
+5%
|
209
+2%
|
207
-1%
|
200
-3%
|
203
+2%
|
212
+4%
|
220
+4%
|
229
+4%
|
229
+0%
|
237
+3%
|
246
+4%
|
250
+2%
|
243
-3%
|
229
-6%
|
217
-5%
|
212
-2%
|
211
0%
|
216
+2%
|
219
+1%
|
83
-62%
|
93
+12%
|
96
+3%
|
238
+149%
|
238
0%
|
239
+0%
|
240
+0%
|
245
+2%
|
258
+5%
|
275
+6%
|
296
+7%
|
322
+9%
|
352
+9%
|
385
+9%
|
421
+9%
|
452
+7%
|
480
+6%
|
502
+5%
|
518
+3%
|
515
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(148)
|
(154)
|
(159)
|
(162)
|
(162)
|
(174)
|
(209)
|
(240)
|
(264)
|
(277)
|
(263)
|
(257)
|
(250)
|
(245)
|
(240)
|
(230)
|
(225)
|
(221)
|
(210)
|
(200)
|
(191)
|
(42)
|
(38)
|
(37)
|
(175)
|
(178)
|
(183)
|
(185)
|
(189)
|
(192)
|
(198)
|
(207)
|
(219)
|
(232)
|
(241)
|
(253)
|
(262)
|
(269)
|
(285)
|
(293)
|
(300)
|
|
Selling, General & Administrative |
(67)
|
(69)
|
(71)
|
(72)
|
(74)
|
(76)
|
(85)
|
(91)
|
(97)
|
(100)
|
(95)
|
(100)
|
(99)
|
(99)
|
(98)
|
(90)
|
(91)
|
(94)
|
(93)
|
(94)
|
(91)
|
(85)
|
(84)
|
(83)
|
(83)
|
(84)
|
(89)
|
(92)
|
(95)
|
(98)
|
(99)
|
(102)
|
(106)
|
(109)
|
(113)
|
(118)
|
(122)
|
(126)
|
(134)
|
(135)
|
(137)
|
|
Research & Development |
(81)
|
(84)
|
(86)
|
(88)
|
(88)
|
(95)
|
(112)
|
(127)
|
(136)
|
(141)
|
(133)
|
(123)
|
(117)
|
(112)
|
(108)
|
(106)
|
(103)
|
(98)
|
(93)
|
(86)
|
(82)
|
(79)
|
(78)
|
(78)
|
(79)
|
(81)
|
(84)
|
(86)
|
(89)
|
(91)
|
(96)
|
(102)
|
(110)
|
(118)
|
(124)
|
(130)
|
(135)
|
(138)
|
(147)
|
(154)
|
(159)
|
|
Depreciation & Amortization |
0
|
(1)
|
(1)
|
0
|
0
|
(4)
|
(12)
|
(21)
|
(30)
|
(36)
|
(36)
|
(35)
|
(34)
|
(34)
|
(35)
|
(35)
|
(32)
|
(29)
|
(25)
|
(20)
|
(18)
|
(16)
|
(14)
|
(14)
|
(14)
|
(13)
|
(10)
|
(7)
|
(5)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
138
|
138
|
138
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
30
N/A
|
40
+33%
|
45
+13%
|
47
+3%
|
45
-4%
|
26
-42%
|
(6)
N/A
|
(28)
-368%
|
(44)
-59%
|
(48)
-9%
|
(33)
+31%
|
(20)
+39%
|
(3)
+84%
|
6
N/A
|
3
-45%
|
(1)
N/A
|
(9)
-577%
|
(9)
-2%
|
1
N/A
|
17
+1 988%
|
28
+69%
|
41
+46%
|
55
+34%
|
59
+6%
|
64
+9%
|
61
-5%
|
56
-7%
|
55
-3%
|
56
+3%
|
66
+18%
|
77
+16%
|
89
+15%
|
103
+16%
|
120
+17%
|
144
+20%
|
168
+17%
|
191
+14%
|
211
+11%
|
217
+3%
|
225
+3%
|
214
-5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
(2)
|
(7)
|
(13)
|
(18)
|
(22)
|
(21)
|
(21)
|
(20)
|
(21)
|
(21)
|
(19)
|
(19)
|
(18)
|
(19)
|
(20)
|
(21)
|
(21)
|
(21)
|
(18)
|
(14)
|
(10)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(1)
|
2
|
|
Non-Reccuring Items |
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(25)
|
(32)
|
(39)
|
(63)
|
(46)
|
(41)
|
(42)
|
(23)
|
(20)
|
(20)
|
(47)
|
(39)
|
(39)
|
(53)
|
(19)
|
(31)
|
(31)
|
(17)
|
(17)
|
(5)
|
(4)
|
(2)
|
(4)
|
(4)
|
(3)
|
(3)
|
(0)
|
(2)
|
(3)
|
(3)
|
(5)
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
|
Total Other Income |
(0)
|
0
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
0
|
3
|
4
|
4
|
3
|
1
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
|
Pre-Tax Income |
27
N/A
|
38
+42%
|
45
+19%
|
46
+2%
|
43
-6%
|
1
-99%
|
(45)
N/A
|
(80)
-78%
|
(126)
-58%
|
(115)
+9%
|
(93)
+20%
|
(79)
+15%
|
(43)
+46%
|
(32)
+26%
|
(36)
-12%
|
(68)
-91%
|
(70)
-3%
|
(69)
+1%
|
(75)
-9%
|
(25)
+67%
|
(24)
+2%
|
(11)
+54%
|
17
N/A
|
24
+46%
|
45
+86%
|
46
+2%
|
49
+6%
|
46
-5%
|
49
+5%
|
60
+23%
|
71
+18%
|
85
+20%
|
98
+15%
|
115
+18%
|
138
+20%
|
159
+15%
|
182
+15%
|
204
+12%
|
211
+4%
|
222
+5%
|
215
-3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(4)
|
(5)
|
(5)
|
(6)
|
6
|
(17)
|
(19)
|
(19)
|
(33)
|
(10)
|
(10)
|
(11)
|
(10)
|
(9)
|
(4)
|
(3)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(6)
|
(10)
|
44
|
|
Income from Continuing Operations |
22
|
32
|
39
|
40
|
49
|
(17)
|
(64)
|
(98)
|
(159)
|
(125)
|
(103)
|
(90)
|
(53)
|
(40)
|
(40)
|
(71)
|
(71)
|
(70)
|
(77)
|
(27)
|
(26)
|
(13)
|
16
|
22
|
44
|
44
|
46
|
45
|
47
|
58
|
69
|
83
|
96
|
113
|
136
|
156
|
179
|
199
|
205
|
212
|
259
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
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
|
|
Net Income (Common) |
22
N/A
|
32
+45%
|
39
+21%
|
40
+2%
|
49
+22%
|
(17)
N/A
|
(64)
-284%
|
(98)
-54%
|
(159)
-62%
|
(126)
+21%
|
(104)
+17%
|
(91)
+12%
|
(54)
+41%
|
(42)
+23%
|
(41)
+2%
|
(72)
-75%
|
(71)
+1%
|
(69)
+2%
|
(77)
-10%
|
(26)
+65%
|
(26)
+0%
|
(13)
+51%
|
16
N/A
|
22
+41%
|
44
+94%
|
44
+2%
|
46
+5%
|
45
-2%
|
47
+4%
|
58
+22%
|
69
+19%
|
83
+20%
|
96
+15%
|
113
+18%
|
136
+20%
|
156
+15%
|
179
+15%
|
199
+11%
|
205
+3%
|
212
+4%
|
259
+22%
|
|
EPS (Diluted) |
0.2
N/A
|
0.28
+40%
|
0.34
+21%
|
0.34
N/A
|
0.4
+18%
|
-0.15
N/A
|
-0.55
-267%
|
-0.84
-53%
|
-1.36
-62%
|
-1.06
+22%
|
-0.88
+17%
|
-0.77
+13%
|
-0.45
+42%
|
-0.35
+22%
|
-0.34
+3%
|
-0.59
-74%
|
-0.58
+2%
|
-0.57
+2%
|
-0.62
-9%
|
-0.22
+65%
|
-0.21
+5%
|
-0.11
+48%
|
0.11
N/A
|
0.16
+45%
|
0.32
+100%
|
0.32
N/A
|
0.34
+6%
|
0.33
-3%
|
0.34
+3%
|
0.41
+21%
|
0.48
+17%
|
0.58
+21%
|
0.67
+16%
|
0.8
+19%
|
0.97
+21%
|
1.11
+14%
|
1.27
+14%
|
1.42
+12%
|
1.46
+3%
|
1.51
+3%
|
1.85
+23%
|