NETGEAR Inc
NASDAQ:NTGR
Income Statement
Earnings Waterfall
NETGEAR Inc
Revenue
|
740.8m
USD
|
Cost of Revenue
|
-491.6m
USD
|
Gross Profit
|
249.3m
USD
|
Operating Expenses
|
-269.8m
USD
|
Operating Income
|
-20.6m
USD
|
Other Expenses
|
-84.2m
USD
|
Net Income
|
-104.8m
USD
|
Income Statement
NETGEAR Inc
Dec-2013 | Mar-2014 | 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 | Oct-2017 | Dec-2017 | Apr-2018 | Jul-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 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Oct-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 370
N/A
|
1 426
+4%
|
1 406
-1%
|
1 397
-1%
|
1 394
0%
|
1 353
-3%
|
1 305
-4%
|
1 293
-1%
|
1 301
+1%
|
1 302
+0%
|
1 325
+2%
|
1 321
0%
|
1 143
-13%
|
1 157
+1%
|
1 176
+2%
|
1 193
+1%
|
1 039
-13%
|
961
-8%
|
885
-8%
|
799
-10%
|
1 059
+32%
|
1 063
+0%
|
1 038
-2%
|
1 035
0%
|
999
-3%
|
980
-2%
|
1 029
+5%
|
1 141
+11%
|
1 255
+10%
|
1 343
+7%
|
1 372
+2%
|
1 284
-6%
|
1 168
-9%
|
1 061
-9%
|
975
-8%
|
935
-4%
|
933
0%
|
903
-3%
|
853
-6%
|
801
-6%
|
741
-8%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(976)
|
(1 022)
|
(1 008)
|
(999)
|
(996)
|
(965)
|
(936)
|
(930)
|
(933)
|
(922)
|
(925)
|
(914)
|
(770)
|
(787)
|
(811)
|
(829)
|
(732)
|
(674)
|
(610)
|
(533)
|
(717)
|
(715)
|
(706)
|
(720)
|
(705)
|
(701)
|
(735)
|
(811)
|
(883)
|
(926)
|
(943)
|
(882)
|
(802)
|
(747)
|
(693)
|
(671)
|
(682)
|
(651)
|
(608)
|
(556)
|
(492)
|
|
Gross Profit |
394
N/A
|
404
+3%
|
398
-2%
|
398
+0%
|
398
0%
|
388
-2%
|
369
-5%
|
363
-2%
|
368
+1%
|
380
+3%
|
400
+5%
|
407
+2%
|
374
-8%
|
370
-1%
|
364
-2%
|
364
N/A
|
308
-16%
|
287
-7%
|
276
-4%
|
267
-3%
|
342
+28%
|
347
+2%
|
333
-4%
|
315
-5%
|
294
-7%
|
278
-5%
|
294
+6%
|
331
+12%
|
372
+13%
|
417
+12%
|
429
+3%
|
402
-6%
|
366
-9%
|
314
-14%
|
282
-10%
|
264
-6%
|
251
-5%
|
252
+1%
|
245
-3%
|
245
+0%
|
249
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(288)
|
(297)
|
(293)
|
(293)
|
(295)
|
(290)
|
(283)
|
(278)
|
(279)
|
(282)
|
(287)
|
(291)
|
(265)
|
(267)
|
(268)
|
(273)
|
(265)
|
(266)
|
(272)
|
(270)
|
(300)
|
(319)
|
(304)
|
(271)
|
(268)
|
(264)
|
(273)
|
(289)
|
(297)
|
(310)
|
(308)
|
(299)
|
(295)
|
(288)
|
(288)
|
(286)
|
(286)
|
(284)
|
(282)
|
(278)
|
(270)
|
|
Selling, General & Administrative |
(203)
|
(205)
|
(203)
|
(202)
|
(204)
|
(201)
|
(195)
|
(192)
|
(192)
|
(194)
|
(198)
|
(202)
|
(194)
|
(195)
|
(195)
|
(198)
|
(193)
|
(195)
|
(203)
|
(202)
|
(217)
|
(213)
|
(201)
|
(192)
|
(188)
|
(185)
|
(190)
|
(201)
|
(209)
|
(215)
|
(215)
|
(208)
|
(201)
|
(197)
|
(195)
|
(194)
|
(193)
|
(193)
|
(192)
|
(190)
|
(187)
|
|
Research & Development |
(85)
|
(92)
|
(91)
|
(91)
|
(91)
|
(89)
|
(88)
|
(86)
|
(87)
|
(88)
|
(89)
|
(89)
|
(71)
|
(71)
|
(73)
|
(74)
|
(72)
|
(70)
|
(69)
|
(66)
|
(82)
|
(80)
|
(77)
|
(76)
|
(78)
|
(79)
|
(81)
|
(86)
|
(89)
|
(93)
|
(94)
|
(93)
|
(93)
|
(93)
|
(93)
|
(91)
|
(88)
|
(87)
|
(85)
|
(84)
|
(83)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(26)
|
(26)
|
(3)
|
(3)
|
(1)
|
(2)
|
(2)
|
1
|
(2)
|
2
|
2
|
(1)
|
2
|
(1)
|
(1)
|
(5)
|
(5)
|
(4)
|
(4)
|
0
|
|
Operating Income |
106
N/A
|
107
+1%
|
105
-2%
|
106
+1%
|
104
-2%
|
98
-5%
|
86
-13%
|
85
-1%
|
89
+5%
|
98
+10%
|
113
+15%
|
116
+2%
|
109
-5%
|
104
-5%
|
96
-7%
|
92
-5%
|
43
-53%
|
22
-50%
|
4
-83%
|
(3)
N/A
|
42
N/A
|
29
-31%
|
29
+1%
|
44
+51%
|
26
-40%
|
14
-46%
|
22
+51%
|
42
+93%
|
76
+81%
|
107
+42%
|
121
+13%
|
103
-15%
|
71
-31%
|
26
-64%
|
(7)
N/A
|
(22)
-243%
|
(36)
-60%
|
(32)
+10%
|
(37)
-14%
|
(33)
+11%
|
(21)
+37%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
4
|
3
|
1
|
3
|
0
|
(0)
|
3
|
2
|
5
|
4
|
1
|
(1)
|
(2)
|
2
|
9
|
12
|
9
|
10
|
7
|
7
|
5
|
3
|
2
|
(0)
|
(5)
|
0
|
41
|
41
|
(2)
|
39
|
(2)
|
0
|
2
|
0
|
0
|
0
|
7
|
|
Non-Reccuring Items |
(13)
|
(14)
|
(9)
|
(7)
|
(75)
|
(76)
|
(77)
|
(77)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(2)
|
0
|
(3)
|
23
|
23
|
0
|
0
|
(6)
|
(5)
|
(5)
|
(6)
|
(3)
|
(4)
|
(5)
|
(5)
|
(49)
|
(48)
|
(48)
|
(47)
|
(4)
|
(8)
|
(10)
|
(7)
|
|
Total Other Income |
0
|
0
|
1
|
2
|
(1)
|
0
|
2
|
(2)
|
0
|
(0)
|
(3)
|
(2)
|
(4)
|
(2)
|
2
|
5
|
5
|
1
|
(5)
|
(8)
|
(5)
|
(4)
|
(1)
|
(3)
|
(1)
|
(0)
|
(0)
|
2
|
7
|
0
|
(40)
|
(41)
|
1
|
(41)
|
(1)
|
(0)
|
(1)
|
4
|
12
|
14
|
1
|
|
Pre-Tax Income |
93
N/A
|
92
-1%
|
96
+4%
|
100
+4%
|
31
-69%
|
25
-18%
|
12
-53%
|
9
-25%
|
86
+873%
|
93
+9%
|
108
+16%
|
112
+4%
|
107
-5%
|
105
-2%
|
99
-5%
|
95
-4%
|
46
-52%
|
24
-49%
|
6
-77%
|
1
-87%
|
43
+6 071%
|
57
+33%
|
57
0%
|
48
-17%
|
30
-38%
|
11
-64%
|
18
+70%
|
38
+105%
|
71
+87%
|
105
+49%
|
118
+12%
|
99
-16%
|
66
-34%
|
(25)
N/A
|
(58)
-133%
|
(72)
-25%
|
(82)
-14%
|
(33)
+60%
|
(32)
+3%
|
(29)
+10%
|
(19)
+34%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(38)
|
(38)
|
(41)
|
(39)
|
(22)
|
(23)
|
(21)
|
(23)
|
(37)
|
(36)
|
(38)
|
(36)
|
(36)
|
(35)
|
(31)
|
(27)
|
(9)
|
(2)
|
3
|
3
|
(19)
|
(22)
|
(21)
|
(15)
|
(4)
|
(2)
|
(5)
|
(11)
|
(13)
|
(20)
|
(21)
|
(18)
|
(16)
|
(6)
|
1
|
8
|
13
|
12
|
11
|
(80)
|
(86)
|
|
Income from Continuing Operations |
55
|
54
|
55
|
61
|
9
|
2
|
(9)
|
(14)
|
49
|
57
|
70
|
76
|
70
|
70
|
68
|
68
|
37
|
22
|
8
|
4
|
24
|
36
|
36
|
32
|
26
|
9
|
14
|
27
|
58
|
85
|
97
|
81
|
49
|
(31)
|
(57)
|
(64)
|
(69)
|
(21)
|
(22)
|
(109)
|
(105)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
55
N/A
|
54
-2%
|
55
+1%
|
61
+10%
|
9
-85%
|
2
-74%
|
(9)
N/A
|
(14)
-56%
|
49
N/A
|
57
+18%
|
70
+22%
|
76
+9%
|
76
+1%
|
75
-1%
|
74
-2%
|
74
0%
|
19
-74%
|
9
-53%
|
(11)
N/A
|
(22)
-102%
|
(9)
+57%
|
(2)
+78%
|
4
N/A
|
7
+65%
|
26
+291%
|
9
-66%
|
14
+60%
|
27
+94%
|
58
+117%
|
85
+46%
|
97
+14%
|
81
-16%
|
49
-39%
|
(31)
N/A
|
(57)
-85%
|
(64)
-12%
|
(69)
-8%
|
(21)
+69%
|
(22)
0%
|
(109)
-407%
|
(105)
+4%
|
|
EPS (Diluted) |
1.42
N/A
|
1.45
+2%
|
1.49
+3%
|
1.66
+11%
|
0.24
-86%
|
0.06
-75%
|
-0.27
N/A
|
-0.42
-56%
|
1.44
N/A
|
1.71
+19%
|
2.07
+21%
|
2.22
+7%
|
2.25
+1%
|
2.2
-2%
|
2.22
+1%
|
2.26
+2%
|
0.6
-73%
|
0.27
-55%
|
-0.33
N/A
|
-0.65
-97%
|
-0.29
+55%
|
-0.06
+79%
|
0.12
N/A
|
0.2
+67%
|
0.81
+305%
|
0.29
-64%
|
0.46
+59%
|
0.88
+91%
|
1.9
+116%
|
2.68
+41%
|
3.1
+16%
|
2.63
-15%
|
1.59
-40%
|
-1.04
N/A
|
-1.97
-89%
|
-2.2
-12%
|
-2.38
-8%
|
-0.74
+69%
|
-0.73
+1%
|
-3.7
-407%
|
-3.57
+4%
|