MicroVision Inc
NASDAQ:MVIS
Income Statement
Earnings Waterfall
MicroVision Inc
Revenue
|
7.3m
USD
|
Cost of Revenue
|
-2.8m
USD
|
Gross Profit
|
4.5m
USD
|
Operating Expenses
|
-93.4m
USD
|
Operating Income
|
-88.9m
USD
|
Other Expenses
|
6.1m
USD
|
Net Income
|
-82.8m
USD
|
Income Statement
MicroVision Inc
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 |
6
N/A
|
5
-10%
|
4
-24%
|
4
+0%
|
3
-13%
|
3
-9%
|
7
+108%
|
8
+22%
|
9
+14%
|
12
+30%
|
12
+1%
|
14
+13%
|
15
+8%
|
12
-21%
|
9
-24%
|
10
+16%
|
10
-6%
|
11
+17%
|
12
+6%
|
18
+51%
|
18
-3%
|
17
-2%
|
16
-4%
|
6
-63%
|
9
+45%
|
9
-4%
|
8
-8%
|
7
-7%
|
3
-58%
|
2
-32%
|
2
+8%
|
2
+4%
|
3
+6%
|
2
-5%
|
2
-18%
|
1
-37%
|
1
-46%
|
1
+65%
|
1
+2%
|
2
+94%
|
7
+237%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(5)
|
(6)
|
(7)
|
(9)
|
(8)
|
(9)
|
(10)
|
(8)
|
(7)
|
(10)
|
(10)
|
(11)
|
(12)
|
(9)
|
(11)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(7)
|
(5)
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
|
Gross Profit |
4
N/A
|
4
+5%
|
4
-13%
|
3
-8%
|
2
-29%
|
1
-56%
|
2
+69%
|
2
-1%
|
2
+10%
|
3
+63%
|
4
+11%
|
4
+17%
|
4
+3%
|
3
-26%
|
2
-37%
|
1
-74%
|
(0)
N/A
|
0
N/A
|
0
-14%
|
9
+7 675%
|
7
-25%
|
7
+4%
|
6
-13%
|
(3)
N/A
|
0
N/A
|
(0)
N/A
|
1
N/A
|
2
+158%
|
2
-32%
|
2
+25%
|
2
+9%
|
2
+4%
|
3
+5%
|
2
-5%
|
2
-20%
|
1
-39%
|
1
-43%
|
1
-17%
|
(0)
N/A
|
0
N/A
|
4
+1 386%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(19)
|
(19)
|
(19)
|
(18)
|
(16)
|
(15)
|
(15)
|
(15)
|
(17)
|
(17)
|
(19)
|
(20)
|
(21)
|
(22)
|
(23)
|
(23)
|
(25)
|
(27)
|
(30)
|
(33)
|
(34)
|
(35)
|
(35)
|
(32)
|
(27)
|
(23)
|
(18)
|
(16)
|
(16)
|
(17)
|
(30)
|
(37)
|
(46)
|
(52)
|
(51)
|
(54)
|
(54)
|
(63)
|
(72)
|
(83)
|
(93)
|
|
Selling, General & Administrative |
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(13)
|
(17)
|
(22)
|
(26)
|
(24)
|
(24)
|
(24)
|
(27)
|
(30)
|
(34)
|
(37)
|
|
Research & Development |
(11)
|
(11)
|
(11)
|
(10)
|
(9)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(11)
|
(12)
|
(13)
|
(14)
|
(14)
|
(15)
|
(17)
|
(20)
|
(23)
|
(25)
|
(26)
|
(25)
|
(22)
|
(19)
|
(16)
|
(12)
|
(10)
|
(10)
|
(11)
|
(16)
|
(20)
|
(24)
|
(27)
|
(28)
|
(29)
|
(30)
|
(36)
|
(42)
|
(50)
|
(57)
|
|
Operating Income |
(15)
N/A
|
(15)
+2%
|
(15)
-2%
|
(14)
+5%
|
(14)
+5%
|
(14)
-5%
|
(13)
+6%
|
(14)
-1%
|
(15)
-7%
|
(14)
+3%
|
(15)
-5%
|
(15)
-4%
|
(16)
-7%
|
(19)
-14%
|
(21)
-11%
|
(23)
-8%
|
(25)
-12%
|
(27)
-5%
|
(29)
-11%
|
(23)
+21%
|
(27)
-16%
|
(28)
-3%
|
(28)
0%
|
(35)
-24%
|
(26)
+25%
|
(23)
+12%
|
(17)
+27%
|
(14)
+19%
|
(14)
-2%
|
(15)
-6%
|
(28)
-85%
|
(35)
-26%
|
(44)
-26%
|
(50)
-14%
|
(49)
+1%
|
(52)
-6%
|
(54)
-3%
|
(62)
-15%
|
(72)
-16%
|
(83)
-15%
|
(89)
-7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Non-Reccuring Items |
0
|
0
|
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
|
0
|
0
|
1
|
1
|
0
|
1
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
|
Total Other Income |
2
|
(3)
|
(3)
|
(3)
|
(5)
|
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
|
1
|
3
|
7
|
7
|
7
|
|
Pre-Tax Income |
(13)
N/A
|
(18)
-33%
|
(18)
+0%
|
(17)
+2%
|
(18)
-5%
|
(14)
+22%
|
(13)
+4%
|
(14)
-1%
|
(15)
-7%
|
(14)
+3%
|
(15)
-5%
|
(15)
-4%
|
(16)
-7%
|
(19)
-15%
|
(21)
-12%
|
(23)
-8%
|
(25)
-12%
|
(27)
-5%
|
(29)
-10%
|
(23)
+21%
|
(27)
-16%
|
(28)
-3%
|
(29)
-2%
|
(35)
-22%
|
(26)
+25%
|
(23)
+12%
|
(17)
+29%
|
(13)
+20%
|
(14)
-2%
|
(15)
-10%
|
(28)
-85%
|
(34)
-24%
|
(43)
-27%
|
(50)
-16%
|
(49)
+3%
|
(52)
-7%
|
(53)
-2%
|
(59)
-11%
|
(66)
-11%
|
(76)
-16%
|
(82)
-8%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
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)
|
(1)
|
(1)
|
|
Income from Continuing Operations |
(13)
|
(18)
|
(18)
|
(17)
|
(18)
|
(14)
|
(13)
|
(14)
|
(15)
|
(14)
|
(15)
|
(15)
|
(16)
|
(19)
|
(21)
|
(23)
|
(25)
|
(27)
|
(29)
|
(23)
|
(27)
|
(28)
|
(29)
|
(35)
|
(26)
|
(23)
|
(17)
|
(13)
|
(14)
|
(15)
|
(28)
|
(34)
|
(43)
|
(50)
|
(49)
|
(52)
|
(53)
|
(59)
|
(66)
|
(77)
|
(83)
|
|
Net Income (Common) |
(13)
N/A
|
(18)
-33%
|
(18)
+0%
|
(17)
+2%
|
(18)
-5%
|
(14)
+22%
|
(13)
+4%
|
(14)
-1%
|
(15)
-7%
|
(14)
+3%
|
(15)
-5%
|
(15)
-4%
|
(16)
-7%
|
(19)
-15%
|
(21)
-12%
|
(23)
-8%
|
(25)
-12%
|
(27)
-5%
|
(29)
-10%
|
(23)
+21%
|
(27)
-16%
|
(28)
-3%
|
(29)
-2%
|
(35)
-22%
|
(26)
+25%
|
(23)
+12%
|
(17)
+29%
|
(13)
+20%
|
(14)
-2%
|
(15)
-10%
|
(28)
-85%
|
(34)
-24%
|
(43)
-27%
|
(50)
-16%
|
(49)
+3%
|
(52)
-7%
|
(53)
-2%
|
(59)
-11%
|
(66)
-12%
|
(77)
-16%
|
(83)
-8%
|
|
EPS (Diluted) |
-0.41
N/A
|
-0.5
-22%
|
-0.4
+20%
|
-0.39
+3%
|
-0.44
-13%
|
-0.33
+25%
|
-0.28
+15%
|
-0.3
-7%
|
-0.31
-3%
|
-0.29
+6%
|
-0.3
-3%
|
-0.31
-3%
|
-0.32
-3%
|
-0.27
+16%
|
-0.3
-11%
|
-0.3
N/A
|
-0.35
-17%
|
-0.35
N/A
|
-0.37
-6%
|
-0.25
+32%
|
-0.31
-24%
|
-0.27
+13%
|
-0.26
+4%
|
-0.3
-15%
|
-0.24
+20%
|
-0.2
+17%
|
-0.11
+45%
|
-0.11
N/A
|
-0.1
+9%
|
-0.1
N/A
|
-0.17
-70%
|
-0.21
-24%
|
-0.27
-29%
|
-0.31
-15%
|
-0.3
+3%
|
-0.32
-7%
|
-0.32
N/A
|
-0.35
-9%
|
-0.39
-11%
|
-0.4
-3%
|
-0.45
-13%
|