Neonode Inc
NASDAQ:NEON
Income Statement
Earnings Waterfall
Neonode Inc
Revenue
|
4.4m
USD
|
Cost of Revenue
|
-4.5m
USD
|
Gross Profit
|
-93k
USD
|
Operating Expenses
|
-10.7m
USD
|
Operating Income
|
-10.7m
USD
|
Other Expenses
|
626k
USD
|
Net Income
|
-10.1m
USD
|
Income Statement
Neonode 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 |
4
N/A
|
4
+12%
|
4
-5%
|
4
+1%
|
5
+18%
|
6
+27%
|
8
+32%
|
10
+25%
|
11
+12%
|
12
+8%
|
12
-2%
|
10
-12%
|
10
-1%
|
9
-8%
|
9
-3%
|
10
+7%
|
10
+4%
|
10
+1%
|
10
-4%
|
9
-4%
|
9
-10%
|
8
-4%
|
8
-2%
|
7
-8%
|
7
-10%
|
6
-11%
|
5
-16%
|
5
+4%
|
6
+16%
|
6
+7%
|
7
+15%
|
7
-7%
|
6
-14%
|
5
-6%
|
5
-8%
|
5
+5%
|
6
+7%
|
6
-1%
|
6
-1%
|
5
-4%
|
4
-16%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
|
Gross Profit |
2
N/A
|
2
+15%
|
2
0%
|
3
+16%
|
3
+17%
|
4
+33%
|
6
+38%
|
7
+25%
|
7
-1%
|
8
+8%
|
8
+2%
|
8
-7%
|
9
+18%
|
9
-3%
|
8
-3%
|
9
+6%
|
8
-11%
|
8
+1%
|
8
-2%
|
7
-7%
|
8
+5%
|
7
-6%
|
7
-2%
|
7
-5%
|
6
-11%
|
5
-11%
|
4
-19%
|
4
+1%
|
5
+13%
|
5
+3%
|
6
+17%
|
5
-7%
|
5
-11%
|
5
-3%
|
4
-7%
|
5
+6%
|
5
+4%
|
5
-1%
|
5
N/A
|
4
-7%
|
(0)
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(15)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(16)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
(88)
|
(13)
|
(13)
|
(13)
|
(97)
|
(42)
|
(34)
|
(20)
|
(70)
|
(82)
|
(90)
|
(103)
|
(12)
|
(11)
|
(11)
|
(12)
|
(11)
|
(12)
|
(13)
|
(12)
|
(78)
|
(78)
|
(77)
|
(77)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
|
Selling, General & Administrative |
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(81)
|
(81)
|
(81)
|
(81)
|
(91)
|
(36)
|
(28)
|
(14)
|
(64)
|
(77)
|
(85)
|
(98)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(74)
|
(74)
|
(74)
|
(74)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
|
Research & Development |
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
74
|
74
|
74
|
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
|
|
Operating Income |
(13)
N/A
|
(13)
-4%
|
(14)
-6%
|
(14)
+1%
|
(14)
-1%
|
(12)
+14%
|
(10)
+17%
|
(8)
+18%
|
(8)
+6%
|
(7)
+10%
|
(7)
+7%
|
(7)
-12%
|
(79)
-983%
|
(5)
+94%
|
(5)
+2%
|
(4)
+16%
|
(89)
-2 188%
|
(34)
+61%
|
(26)
+23%
|
(13)
+51%
|
(62)
-377%
|
(75)
-21%
|
(83)
-11%
|
(96)
-16%
|
(6)
+94%
|
(6)
-8%
|
(7)
-9%
|
(7)
-10%
|
(6)
+12%
|
(7)
-11%
|
(7)
+1%
|
(7)
+2%
|
(73)
-953%
|
(73)
+0%
|
(73)
+0%
|
(72)
+1%
|
(5)
+93%
|
(5)
-3%
|
(5)
+1%
|
(6)
-9%
|
(11)
-82%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
74
|
(0)
|
(0)
|
(0)
|
84
|
29
|
21
|
8
|
58
|
71
|
79
|
92
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
66
|
66
|
66
|
66
|
0
|
0
|
0
|
1
|
1
|
|
Total Other Income |
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
|
|
Pre-Tax Income |
(13)
N/A
|
(13)
-3%
|
(14)
-6%
|
(14)
+0%
|
(14)
0%
|
(12)
+14%
|
(10)
+17%
|
(8)
+19%
|
(8)
+7%
|
(7)
+10%
|
(7)
+7%
|
(7)
-13%
|
(5)
+29%
|
(5)
+8%
|
(5)
+2%
|
(4)
+16%
|
(6)
-39%
|
(6)
0%
|
(6)
+1%
|
(5)
+9%
|
(4)
+22%
|
(4)
+5%
|
(4)
-4%
|
(4)
-6%
|
(6)
-40%
|
(6)
-7%
|
(7)
-7%
|
(7)
-8%
|
(6)
+13%
|
(7)
-9%
|
(7)
-1%
|
(7)
-1%
|
(7)
-4%
|
(7)
+3%
|
(7)
+2%
|
(6)
+13%
|
(5)
+12%
|
(5)
0%
|
(5)
+4%
|
(5)
-5%
|
(10)
-91%
|
|
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)
|
(0)
|
(0)
|
|
Income from Continuing Operations |
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(12)
|
(10)
|
(8)
|
(8)
|
(7)
|
(7)
|
(8)
|
(6)
|
(5)
|
(5)
|
(4)
|
(6)
|
(5)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(10)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(13)
N/A
|
(14)
-3%
|
(14)
-6%
|
(14)
+1%
|
(14)
0%
|
(12)
+14%
|
(10)
+17%
|
(8)
+18%
|
(8)
+6%
|
(7)
+9%
|
(7)
+6%
|
(7)
-12%
|
(5)
+29%
|
(5)
+9%
|
(4)
+7%
|
(3)
+23%
|
(5)
-38%
|
(5)
+4%
|
(4)
+1%
|
(4)
+7%
|
(3)
+27%
|
(3)
+4%
|
(3)
-10%
|
(4)
-9%
|
(5)
-51%
|
(6)
-8%
|
(6)
-6%
|
(7)
-10%
|
(6)
+15%
|
(6)
-10%
|
(6)
-1%
|
(6)
-1%
|
(6)
-2%
|
(6)
+3%
|
(6)
+2%
|
(5)
+15%
|
(5)
+7%
|
(5)
-1%
|
(5)
+1%
|
(5)
-10%
|
(10)
-89%
|
|
EPS (Diluted) |
-3.44
N/A
|
-3.56
-3%
|
-3.64
-2%
|
-3.5
+4%
|
-3.6
-3%
|
-3.03
+16%
|
-2.52
+17%
|
-2.06
+18%
|
-1.9
+8%
|
-1.62
+15%
|
-1.52
+6%
|
-1.6
-5%
|
-1.16
+28%
|
-0.98
+16%
|
-0.91
+7%
|
-0.61
+33%
|
-0.89
-46%
|
-0.77
+13%
|
-0.77
N/A
|
-0.71
+8%
|
-0.52
+27%
|
-0.32
+38%
|
-0.36
-13%
|
-0.39
-8%
|
-0.6
-54%
|
-0.63
-5%
|
-0.67
-6%
|
-0.65
+3%
|
-0.56
+14%
|
-0.53
+5%
|
-0.56
-6%
|
-0.55
+2%
|
-0.54
+2%
|
-0.46
+15%
|
-0.45
+2%
|
-0.39
+13%
|
-0.36
+8%
|
-0.34
+6%
|
-0.33
+3%
|
-0.35
-6%
|
-0.66
-89%
|