Mobileye Global Inc
NASDAQ:MBLY
Income Statement
Earnings Waterfall
Mobileye Global Inc
Revenue
|
1.9B
USD
|
Cost of Revenue
|
-966m
USD
|
Gross Profit
|
894m
USD
|
Operating Expenses
|
-1.1B
USD
|
Operating Income
|
-190m
USD
|
Other Expenses
|
24m
USD
|
Net Income
|
-166m
USD
|
Income Statement
Mobileye Global Inc
Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||
Revenue |
967
N/A
|
1 090
+13%
|
1 269
+16%
|
1 364
+7%
|
1 386
+2%
|
1 403
+1%
|
1 536
+9%
|
1 660
+8%
|
1 869
+13%
|
1 933
+3%
|
1 927
0%
|
2 007
+4%
|
2 079
+4%
|
1 860
-11%
|
|
Gross Profit | |||||||||||||||
Cost of Revenue |
(591)
|
(641)
|
(687)
|
(705)
|
(731)
|
(766)
|
(824)
|
(884)
|
(947)
|
(980)
|
(979)
|
(1 004)
|
(1 032)
|
(966)
|
|
Gross Profit |
376
N/A
|
449
+19%
|
582
+30%
|
659
+13%
|
655
-1%
|
637
-3%
|
712
+12%
|
776
+9%
|
922
+19%
|
953
+3%
|
948
-1%
|
1 003
+6%
|
1 047
+4%
|
894
-15%
|
|
Operating Income | |||||||||||||||
Operating Expenses |
(589)
|
(632)
|
(663)
|
(683)
|
(712)
|
(762)
|
(812)
|
(881)
|
(959)
|
(1 025)
|
(1 063)
|
(1 085)
|
(1 080)
|
(1 084)
|
|
Selling, General & Administrative |
(67)
|
(160)
|
(164)
|
(165)
|
(78)
|
(168)
|
(167)
|
(146)
|
(95)
|
(131)
|
(120)
|
(129)
|
(123)
|
(136)
|
|
Research & Development |
(440)
|
(472)
|
(499)
|
(518)
|
(544)
|
(594)
|
(645)
|
(719)
|
(789)
|
(844)
|
(876)
|
(888)
|
(889)
|
(897)
|
|
Depreciation & Amortization |
(82)
|
0
|
0
|
0
|
(90)
|
0
|
0
|
(16)
|
(75)
|
(50)
|
(67)
|
(68)
|
(68)
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(51)
|
|
Operating Income |
(213)
N/A
|
(183)
+14%
|
(81)
+56%
|
(24)
+70%
|
(57)
-138%
|
(125)
-119%
|
(100)
+20%
|
(105)
-5%
|
(37)
+65%
|
(72)
-95%
|
(115)
-60%
|
(82)
+29%
|
(33)
+60%
|
(190)
-476%
|
|
Pre-Tax Income | |||||||||||||||
Interest Income Expense |
6
|
4
|
2
|
2
|
3
|
3
|
(4)
|
(10)
|
(6)
|
(7)
|
(1)
|
5
|
0
|
0
|
|
Total Other Income |
(5)
|
(4)
|
(4)
|
(5)
|
(3)
|
(3)
|
2
|
3
|
11
|
18
|
29
|
43
|
49
|
58
|
|
Pre-Tax Income |
(212)
N/A
|
(183)
+14%
|
(83)
+55%
|
(27)
+67%
|
(57)
-111%
|
(125)
-119%
|
(102)
+18%
|
(112)
-10%
|
(32)
+71%
|
(61)
-91%
|
(87)
-43%
|
(34)
+61%
|
16
N/A
|
(132)
N/A
|
|
Net Income | |||||||||||||||
Tax Provision |
16
|
17
|
3
|
(9)
|
(18)
|
(35)
|
(44)
|
(53)
|
(50)
|
(40)
|
(35)
|
(26)
|
(43)
|
(34)
|
|
Income from Continuing Operations |
(196)
|
(166)
|
(80)
|
(36)
|
(75)
|
(160)
|
(146)
|
(165)
|
(82)
|
(101)
|
(122)
|
(60)
|
(27)
|
(166)
|
|
Net Income (Common) |
(196)
N/A
|
(166)
+15%
|
(80)
+52%
|
(36)
+55%
|
(75)
-108%
|
(160)
-113%
|
(146)
+9%
|
(165)
-13%
|
(82)
+50%
|
(101)
-23%
|
(122)
-21%
|
(60)
+51%
|
(27)
+55%
|
(166)
-515%
|
|
EPS (Diluted) |
-0.25
N/A
|
-0.21
+16%
|
-0.11
+48%
|
-0.05
+55%
|
-0.09
-80%
|
-0.21
-133%
|
-0.19
+10%
|
-0.22
-16%
|
-0.1
+55%
|
-0.13
-30%
|
-0.15
-15%
|
-0.07
+53%
|
-0.03
+57%
|
-0.2
-567%
|