Universal Display Corp
NASDAQ:OLED
Income Statement
Earnings Waterfall
Universal Display Corp
Revenue
|
576.4m
USD
|
Cost of Revenue
|
-136m
USD
|
Gross Profit
|
440.4m
USD
|
Operating Expenses
|
-223.2m
USD
|
Operating Income
|
217.2m
USD
|
Other Expenses
|
-15.2m
USD
|
Net Income
|
202m
USD
|
Income Statement
Universal Display Corp
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 |
147
N/A
|
170
+16%
|
184
+9%
|
184
+0%
|
191
+4%
|
184
-3%
|
178
-3%
|
185
+4%
|
191
+3%
|
190
-1%
|
196
+3%
|
187
-5%
|
199
+7%
|
225
+13%
|
263
+17%
|
294
+12%
|
336
+14%
|
324
-4%
|
277
-14%
|
293
+6%
|
247
-16%
|
292
+18%
|
354
+21%
|
374
+6%
|
405
+8%
|
430
+6%
|
370
-14%
|
389
+5%
|
429
+10%
|
451
+5%
|
522
+16%
|
549
+5%
|
554
+1%
|
570
+3%
|
577
+1%
|
594
+3%
|
617
+4%
|
597
-3%
|
607
+2%
|
587
-3%
|
576
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(32)
|
(40)
|
(44)
|
(41)
|
(46)
|
(45)
|
(72)
|
(72)
|
(68)
|
(65)
|
(32)
|
(31)
|
(32)
|
(41)
|
(48)
|
(55)
|
(64)
|
(59)
|
(57)
|
(61)
|
(61)
|
(70)
|
(85)
|
(86)
|
(87)
|
(95)
|
(81)
|
(88)
|
(97)
|
(94)
|
(108)
|
(113)
|
(116)
|
(126)
|
(125)
|
(131)
|
(129)
|
(129)
|
(134)
|
(130)
|
(136)
|
|
Gross Profit |
115
N/A
|
130
+14%
|
141
+8%
|
143
+2%
|
145
+1%
|
140
-4%
|
107
-24%
|
113
+6%
|
123
+9%
|
125
+2%
|
164
+32%
|
156
-5%
|
167
+7%
|
184
+10%
|
215
+17%
|
239
+11%
|
271
+13%
|
265
-2%
|
220
-17%
|
233
+6%
|
187
-20%
|
221
+18%
|
269
+22%
|
287
+7%
|
318
+11%
|
335
+5%
|
288
-14%
|
301
+5%
|
332
+10%
|
356
+7%
|
414
+16%
|
436
+5%
|
438
+1%
|
444
+2%
|
452
+2%
|
463
+2%
|
488
+5%
|
468
-4%
|
473
+1%
|
457
-3%
|
440
-4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(76)
|
(78)
|
(82)
|
(82)
|
(87)
|
(86)
|
(86)
|
(90)
|
(90)
|
(92)
|
(93)
|
(96)
|
(98)
|
(106)
|
(111)
|
(116)
|
(125)
|
(127)
|
(131)
|
(133)
|
(130)
|
(135)
|
(145)
|
(148)
|
(160)
|
(167)
|
(170)
|
(175)
|
(175)
|
(180)
|
(187)
|
(199)
|
(210)
|
(218)
|
(222)
|
(223)
|
(221)
|
(218)
|
(218)
|
(221)
|
(223)
|
|
Selling, General & Administrative |
(42)
|
(43)
|
(43)
|
(44)
|
(39)
|
(45)
|
(45)
|
(46)
|
(35)
|
(47)
|
(47)
|
(52)
|
(39)
|
(40)
|
(40)
|
(38)
|
(54)
|
(55)
|
(57)
|
(57)
|
(55)
|
(56)
|
(60)
|
(60)
|
(66)
|
(70)
|
(70)
|
(72)
|
(69)
|
(70)
|
(74)
|
(82)
|
(89)
|
(93)
|
(93)
|
(90)
|
(86)
|
(81)
|
(78)
|
(79)
|
(77)
|
|
Research & Development |
(34)
|
(36)
|
(39)
|
(39)
|
(41)
|
(41)
|
(41)
|
(44)
|
(45)
|
(45)
|
(46)
|
(44)
|
(43)
|
(44)
|
(44)
|
(45)
|
(49)
|
(50)
|
(52)
|
(54)
|
(54)
|
(57)
|
(63)
|
(66)
|
(71)
|
(75)
|
(78)
|
(82)
|
(84)
|
(88)
|
(90)
|
(95)
|
(100)
|
(103)
|
(107)
|
(112)
|
(117)
|
(122)
|
(126)
|
(129)
|
(130)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(17)
|
(22)
|
(28)
|
(33)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(20)
|
(18)
|
(15)
|
(13)
|
(14)
|
(16)
|
|
Operating Income |
38
N/A
|
52
+36%
|
59
+14%
|
61
+3%
|
59
-4%
|
54
-8%
|
21
-62%
|
23
+11%
|
32
+42%
|
33
+2%
|
72
+117%
|
60
-16%
|
68
+14%
|
78
+14%
|
104
+34%
|
123
+18%
|
146
+19%
|
139
-5%
|
89
-36%
|
99
+11%
|
57
-43%
|
87
+53%
|
124
+44%
|
139
+12%
|
158
+14%
|
169
+6%
|
119
-30%
|
126
+6%
|
158
+25%
|
177
+12%
|
228
+29%
|
237
+4%
|
228
-4%
|
226
-1%
|
230
+2%
|
241
+5%
|
267
+11%
|
250
-6%
|
256
+2%
|
236
-8%
|
217
-8%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
5
|
6
|
8
|
9
|
10
|
11
|
11
|
10
|
9
|
7
|
5
|
3
|
2
|
1
|
1
|
1
|
2
|
5
|
8
|
15
|
19
|
24
|
28
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(1)
|
(7)
|
(7)
|
(8)
|
(9)
|
(0)
|
|
Pre-Tax Income |
39
N/A
|
53
+35%
|
60
+13%
|
62
+3%
|
59
-4%
|
54
-8%
|
21
-61%
|
23
+11%
|
33
+41%
|
34
+3%
|
71
+109%
|
60
-16%
|
69
+14%
|
78
+14%
|
107
+36%
|
126
+18%
|
150
+19%
|
143
-5%
|
94
-34%
|
105
+12%
|
64
-39%
|
96
+49%
|
135
+41%
|
151
+11%
|
170
+13%
|
179
+6%
|
128
-29%
|
134
+5%
|
164
+22%
|
181
+10%
|
230
+28%
|
239
+4%
|
228
-4%
|
227
-1%
|
232
+2%
|
244
+5%
|
268
+10%
|
257
-4%
|
266
+4%
|
250
-6%
|
245
-2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
35
|
30
|
28
|
25
|
(18)
|
(15)
|
(14)
|
(14)
|
(18)
|
(19)
|
(22)
|
(20)
|
(21)
|
(22)
|
(25)
|
(29)
|
(34)
|
(32)
|
(19)
|
(22)
|
(7)
|
(13)
|
(19)
|
(21)
|
(32)
|
(34)
|
(25)
|
(28)
|
(30)
|
(34)
|
(44)
|
(46)
|
(44)
|
(45)
|
(48)
|
(53)
|
(58)
|
(57)
|
(58)
|
(44)
|
(42)
|
|
Income from Continuing Operations |
74
|
83
|
88
|
87
|
42
|
39
|
7
|
10
|
15
|
15
|
49
|
40
|
48
|
57
|
82
|
97
|
115
|
111
|
75
|
84
|
58
|
83
|
116
|
130
|
138
|
145
|
102
|
106
|
133
|
147
|
187
|
192
|
184
|
183
|
184
|
191
|
210
|
200
|
208
|
206
|
203
|
|
Net Income (Common) |
74
N/A
|
83
+12%
|
88
+6%
|
87
-1%
|
42
-52%
|
39
-7%
|
7
-82%
|
10
+39%
|
15
+53%
|
15
+3%
|
49
+221%
|
40
-17%
|
48
+19%
|
56
+17%
|
81
+44%
|
96
+18%
|
102
+7%
|
98
-4%
|
62
-37%
|
72
+15%
|
58
-19%
|
83
+43%
|
116
+39%
|
130
+12%
|
137
+6%
|
144
+5%
|
102
-29%
|
105
+3%
|
132
+26%
|
146
+10%
|
185
+27%
|
191
+3%
|
183
-4%
|
181
-1%
|
182
+1%
|
190
+4%
|
209
+10%
|
199
-5%
|
207
+4%
|
205
-1%
|
202
-2%
|
|
EPS (Diluted) |
1.59
N/A
|
1.78
+12%
|
1.84
+3%
|
1.86
+1%
|
0.9
-52%
|
0.85
-6%
|
0.16
-81%
|
0.22
+38%
|
0.31
+41%
|
0.32
+3%
|
1.03
+222%
|
0.85
-17%
|
1.03
+21%
|
1.22
+18%
|
1.7
+39%
|
2.06
+21%
|
2.18
+6%
|
2.08
-5%
|
1.31
-37%
|
1.52
+16%
|
1.24
-18%
|
1.77
+43%
|
2.46
+39%
|
2.76
+12%
|
2.92
+6%
|
3.06
+5%
|
2.12
-31%
|
2.23
+5%
|
2.8
+26%
|
3.08
+10%
|
3.91
+27%
|
4.03
+3%
|
3.87
-4%
|
3.83
-1%
|
3.85
+1%
|
4
+4%
|
4.4
+10%
|
4.18
-5%
|
4.35
+4%
|
4.31
-1%
|
4.24
-2%
|