Impinj Inc
NASDAQ:PI
Income Statement
Earnings Waterfall
Impinj Inc
Revenue
|
307.5m
USD
|
Cost of Revenue
|
-155.6m
USD
|
Gross Profit
|
152m
USD
|
Operating Expenses
|
-195.5m
USD
|
Operating Income
|
-43.5m
USD
|
Other Expenses
|
118k
USD
|
Net Income
|
-43.4m
USD
|
Income Statement
Impinj Inc
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 |
66
N/A
|
68
+3%
|
71
+5%
|
79
+11%
|
84
+7%
|
91
+8%
|
101
+11%
|
112
+11%
|
122
+9%
|
131
+7%
|
132
+1%
|
125
-5%
|
119
-5%
|
113
-5%
|
115
+2%
|
123
+7%
|
131
+7%
|
140
+7%
|
147
+5%
|
153
+4%
|
168
+10%
|
156
-7%
|
143
-8%
|
139
-3%
|
136
-2%
|
157
+15%
|
174
+11%
|
190
+9%
|
198
+4%
|
211
+6%
|
234
+11%
|
258
+10%
|
291
+13%
|
317
+9%
|
313
-1%
|
308
-2%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(32)
|
(33)
|
(35)
|
(38)
|
(40)
|
(44)
|
(48)
|
(53)
|
(57)
|
(61)
|
(62)
|
(60)
|
(59)
|
(58)
|
(60)
|
(64)
|
(68)
|
(73)
|
(76)
|
(79)
|
(88)
|
(82)
|
(76)
|
(74)
|
(71)
|
(80)
|
(87)
|
(91)
|
(92)
|
(98)
|
(107)
|
(120)
|
(138)
|
(152)
|
(155)
|
(156)
|
|
Gross Profit |
34
N/A
|
35
+3%
|
36
+4%
|
41
+12%
|
44
+8%
|
47
+8%
|
53
+12%
|
60
+12%
|
65
+9%
|
70
+7%
|
70
+1%
|
65
-8%
|
60
-8%
|
55
-8%
|
55
-1%
|
58
+6%
|
62
+7%
|
67
+8%
|
70
+5%
|
74
+5%
|
80
+7%
|
74
-7%
|
68
-9%
|
65
-4%
|
66
+1%
|
78
+18%
|
87
+12%
|
99
+14%
|
106
+7%
|
112
+6%
|
127
+13%
|
138
+9%
|
153
+11%
|
165
+8%
|
158
-4%
|
152
-4%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||
Operating Expenses |
(36)
|
(36)
|
(38)
|
(39)
|
(43)
|
(48)
|
(53)
|
(60)
|
(66)
|
(71)
|
(77)
|
(82)
|
(85)
|
(88)
|
(89)
|
(89)
|
(90)
|
(91)
|
(91)
|
(96)
|
(98)
|
(105)
|
(108)
|
(112)
|
(117)
|
(121)
|
(130)
|
(135)
|
(143)
|
(150)
|
(154)
|
(158)
|
(167)
|
(177)
|
(183)
|
(195)
|
|
Selling, General & Administrative |
(18)
|
(18)
|
(20)
|
(22)
|
(25)
|
(27)
|
(31)
|
(35)
|
(39)
|
(43)
|
(47)
|
(50)
|
(52)
|
(54)
|
(55)
|
(55)
|
(55)
|
(56)
|
(55)
|
(57)
|
(56)
|
(61)
|
(62)
|
(64)
|
(66)
|
(64)
|
(68)
|
(70)
|
(75)
|
(79)
|
(81)
|
(83)
|
(89)
|
(94)
|
(97)
|
(102)
|
|
Research & Development |
(16)
|
(16)
|
(16)
|
(18)
|
(19)
|
(21)
|
(23)
|
(25)
|
(27)
|
(28)
|
(31)
|
(32)
|
(33)
|
(34)
|
(34)
|
(34)
|
(35)
|
(35)
|
(37)
|
(39)
|
(41)
|
(43)
|
(45)
|
(49)
|
(51)
|
(57)
|
(61)
|
(64)
|
(68)
|
(71)
|
(73)
|
(74)
|
(79)
|
(84)
|
(86)
|
(89)
|
|
Depreciation & Amortization |
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
|
(5)
|
|
Other Operating Expenses |
(2)
|
(2)
|
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
|
|
Operating Income |
(2)
N/A
|
(1)
+29%
|
(1)
-11%
|
2
N/A
|
0
-71%
|
(1)
N/A
|
(0)
+40%
|
(1)
-56%
|
(1)
-24%
|
(2)
-166%
|
(7)
-333%
|
(17)
-138%
|
(25)
-49%
|
(32)
-28%
|
(34)
-7%
|
(31)
+9%
|
(28)
+11%
|
(24)
+14%
|
(21)
+12%
|
(22)
-3%
|
(19)
+13%
|
(31)
-66%
|
(40)
-29%
|
(47)
-17%
|
(51)
-9%
|
(43)
+16%
|
(43)
+1%
|
(36)
+17%
|
(37)
-5%
|
(37)
0%
|
(27)
+28%
|
(20)
+27%
|
(15)
+26%
|
(12)
+15%
|
(25)
-102%
|
(43)
-73%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(2)
|
(3)
|
0
|
|
Total Other Income |
2
|
2
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(11)
|
(11)
|
(13)
|
(12)
|
0
|
1
|
4
|
5
|
5
|
|
Pre-Tax Income |
(1)
N/A
|
(0)
+50%
|
(1)
-118%
|
1
N/A
|
(0)
N/A
|
(2)
-327%
|
(1)
+51%
|
(2)
-95%
|
(1)
+14%
|
(2)
-56%
|
(8)
-281%
|
(17)
-127%
|
(30)
-71%
|
(36)
-23%
|
(39)
-6%
|
(36)
+8%
|
(28)
+21%
|
(25)
+13%
|
(22)
+12%
|
(23)
-6%
|
(20)
+12%
|
(33)
-67%
|
(44)
-31%
|
(52)
-18%
|
(57)
-10%
|
(48)
+15%
|
(47)
+3%
|
(51)
-9%
|
(52)
-2%
|
(55)
-5%
|
(44)
+20%
|
(24)
+45%
|
(18)
+25%
|
(15)
+17%
|
(29)
-93%
|
(44)
-52%
|
|
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
|
|
Income from Continuing Operations |
(1)
|
(1)
|
(1)
|
1
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(8)
|
(17)
|
(30)
|
(36)
|
(39)
|
(35)
|
(28)
|
(24)
|
(21)
|
(23)
|
(20)
|
(34)
|
(44)
|
(52)
|
(57)
|
(48)
|
(47)
|
(51)
|
(52)
|
(55)
|
(44)
|
(24)
|
(18)
|
(15)
|
(28)
|
(43)
|
|
Net Income (Common) |
(12)
N/A
|
(12)
+4%
|
(12)
-4%
|
(10)
+16%
|
(12)
-14%
|
(13)
-10%
|
(10)
+23%
|
(8)
+21%
|
(5)
+37%
|
(3)
+43%
|
(8)
-178%
|
(17)
-119%
|
(30)
-71%
|
(36)
-23%
|
(39)
-6%
|
(35)
+9%
|
(28)
+21%
|
(24)
+13%
|
(21)
+12%
|
(23)
-8%
|
(20)
+12%
|
(34)
-66%
|
(44)
-31%
|
(52)
-18%
|
(57)
-10%
|
(48)
+15%
|
(47)
+3%
|
(51)
-9%
|
(52)
-2%
|
(55)
-5%
|
(44)
+20%
|
(24)
+45%
|
(18)
+25%
|
(15)
+19%
|
(28)
-92%
|
(43)
-53%
|
|
EPS (Diluted) |
-0.69
N/A
|
-0.67
+3%
|
-0.7
-4%
|
-0.59
+16%
|
-2.77
-369%
|
-0.76
+73%
|
-0.53
+30%
|
-0.39
+26%
|
-0.24
+38%
|
-0.14
+42%
|
-0.38
-171%
|
-0.84
-121%
|
-1.41
-68%
|
-1.72
-22%
|
-1.82
-6%
|
-1.65
+9%
|
-1.3
+21%
|
-1.13
+13%
|
-0.96
+15%
|
-1.05
-9%
|
-0.92
+12%
|
-1.47
-60%
|
-1.91
-30%
|
-2.28
-19%
|
-2.4
-5%
|
-2
+17%
|
-1.93
+4%
|
-2.12
-10%
|
-2.09
+1%
|
-2.15
-3%
|
-1.71
+20%
|
-0.95
+44%
|
-0.71
+25%
|
-0.56
+21%
|
-1.06
-89%
|
-1.62
-53%
|