Income Statement

Revenue

+651%

+695%

10Y

Currency: USD

	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	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	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	1	1	9	17	24	32	31	30	29	32	37	40	0	15	0	17	50	83	121	145	146	153	164	175	189	193	189	186	179	171	161	148	135	122	110	98	106	123	146	181	200	217	235	226	225	219	210	217	212	251	234	219	207	148	146	137	115	96	76	61	59	57	62	70	68	90	185	244	313	482	668	866	1 162	0
Revenue	1 575 N/A	1 544 -2%	1 651 +7%	1 804 +9%	2 015 +12%	2 151 +7%	2 075 -3%	1 975 -5%	1 842 -7%	1 904 +3%	2 051 +8%	2 271 +11%	2 395 +5%	2 350 -2%	2 203 -6%	2 184 -1%	2 440 +12%	2 761 +13%	3 046 +10%	3 268 +7%	3 170 -3%	3 122 -2%	3 152 +1%	3 176 +1%	3 261 +3%	3 283 +1%	3 313 +1%	3 363 +2%	3 410 +1%	3 446 +1%	3 418 -1%	3 332 -3%	3 197 -4%	1 849 -42%	2 777 +50%	2 426 -13%	2 125 -12%	1 811 -15%	1 812 +0%	1 834 +1%	1 855 +1%	1 886 +2%	1 954 +4%	1 840 -6%	1 815 -1%	1 763 -3%	1 715 -3%	1 825 +6%	1 841 +1%	1 886 +2%	1 897 +1%	1 897 0%	1 898 +0%	1 888 -1%	1 905 +1%	1 945 +2%	1 976 +2%	1 986 +0%	2 005 +1%	2 004 0%	1 997 0%	1 998 +0%	1 936 -3%	1 890 -2%	1 806 -4%	17 016 +842%	20 591 +21%	24 091 +17%	27 568 +14%	15 826 -43%	15 680 -1%	15 453 -1%	15 176 -2%	15 005 -1%
Gross Profit
Cost of Revenue	(1 496)	(1 454)	(1 458)	(1 522)	(1 643)	(1 716)	(1 660)	(1 565)	(1 441)	(1 470)	(1 570)	(1 755)	(1 843)	(1 790)	(1 665)	(1 610)	(1 736)	(1 908)	(2 058)	(2 185)	(2 113)	(2 089)	(2 118)	(2 135)	(2 199)	(2 207)	(2 205)	(2 192)	(2 162)	(2 128)	(2 066)	(1 981)	(1 856)	(770)	(1 505)	(1 223)	(980)	(725)	(732)	(750)	(755)	(759)	(771)	(751)	(749)	(741)	(741)	(758)	(764)	(787)	(790)	(775)	(763)	(744)	(731)	(752)	(769)	(784)	(816)	(836)	(855)	(862)	(839)	(813)	(770)	(11 945)	(14 679)	(17 405)	(20 160)	(11 773)	(11 724)	(11 624)	(11 455)	(11 130)
Gross Profit	80 N/A	90 +13%	193 +114%	282 +46%	373 +32%	435 +17%	415 -5%	410 -1%	401 -2%	433 +8%	481 +11%	516 +7%	552 +7%	561 +2%	538 -4%	574 +7%	705 +23%	854 +21%	989 +16%	1 084 +10%	1 057 -2%	1 032 -2%	1 035 +0%	1 041 +1%	1 061 +2%	1 076 +1%	1 109 +3%	1 171 +6%	1 248 +7%	1 318 +6%	1 353 +3%	1 352 0%	1 341 -1%	1 079 -20%	1 272 +18%	1 203 -5%	1 145 -5%	1 085 -5%	1 079 -1%	1 084 +0%	1 100 +1%	1 127 +2%	1 184 +5%	1 089 -8%	1 066 -2%	1 022 -4%	974 -5%	1 067 +10%	1 077 +1%	1 099 +2%	1 107 +1%	1 122 +1%	1 135 +1%	1 144 +1%	1 174 +3%	1 194 +2%	1 208 +1%	1 202 0%	1 189 -1%	1 168 -2%	1 142 -2%	1 136 0%	1 097 -3%	1 077 -2%	1 035 -4%	5 070 +390%	5 912 +17%	6 685 +13%	7 408 +11%	4 053 -45%	3 956 -2%	3 828 -3%	3 721 -3%	3 875 +4%
Operating Income
Operating Expenses	(137)	(176)	(248)	(325)	(406)	(463)	(459)	(455)	(452)	(428)	(433)	(434)	(427)	(419)	(426)	(447)	(594)	(740)	(889)	(951)	(923)	(900)	(940)	(919)	(922)	(934)	(969)	(945)	(967)	(990)	(1 003)	(1 000)	(994)	(805)	(929)	(879)	(833)	(789)	(797)	(832)	(868)	(920)	(970)	(941)	(937)	(921)	(968)	(1 056)	(1 078)	(1 026)	(1 052)	(1 027)	(1 029)	(1 029)	(1 016)	(1 006)	(995)	(985)	(980)	(978)	(967)	(946)	(921)	(902)	(886)	(4 587)	(5 476)	(6 358)	(7 265)	(4 357)	(4 333)	(4 353)	(4 246)	(3 966)
Selling, General & Administrative	(69)	(100)	(117)	(141)	(161)	(164)	(159)	(154)	(158)	(140)	(147)	(149)	(141)	(144)	(155)	(163)	(238)	(303)	(354)	(401)	(387)	(373)	(368)	(366)	(355)	(359)	(352)	(352)	(361)	(372)	(382)	(383)	(381)	(318)	(357)	(345)	(334)	(325)	(328)	(338)	(348)	(366)	(386)	(400)	(416)	(436)	(445)	(491)	(506)	(509)	(522)	(487)	(480)	(475)	(464)	(464)	(462)	(462)	(466)	(465)	(463)	(455)	(447)	(442)	(435)	(2 989)	(3 504)	(3 991)	(4 529)	(2 427)	(2 400)	(2 435)	(2 413)	(2 380)
Research & Development	(62)	(66)	(61)	(54)	(46)	(35)	(35)	(39)	(42)	(44)	(47)	(48)	(49)	(46)	(43)	(41)	(44)	(51)	(60)	(64)	(67)	(70)	(70)	(71)	(70)	(68)	(65)	(63)	(62)	(61)	(64)	(69)	(74)	(26)	(67)	(55)	(44)	(31)	(32)	(32)	(31)	(32)	(31)	(30)	(29)	(28)	(27)	(27)	(27)	(26)	(25)	(26)	(28)	(29)	(31)	(31)	(31)	(32)	(32)	(33)	(34)	(33)	(34)	(32)	(29)	0	0	0	0	0	0	0	0	0
Depreciation & Amortization	(6)	(10)	(69)	(131)	(199)	(264)	(265)	(262)	(251)	(244)	(240)	(237)	(237)	(229)	(228)	(242)	(312)	(386)	(443)	(487)	(469)	(457)	(470)	(484)	(497)	(507)	(514)	(526)	(544)	(557)	(557)	(549)	(539)	(461)	(505)	(479)	(454)	(433)	(438)	(462)	(488)	(522)	(553)	(501)	(481)	(457)	(431)	(473)	(480)	(491)	(504)	(514)	(521)	(525)	(522)	(511)	(502)	(491)	(483)	(480)	(470)	(458)	(440)	(429)	(422)	(1 598)	(1 980)	(2 382)	(2 757)	(1 930)	(1 933)	(1 919)	(1 833)	(1 586)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(33)	0	0	0	(33)	0	0	0	(39)	(4)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(11)	(11)	0	(65)	(65)	(65)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	8	15	22	0	0	0	0	0
Operating Income	(58) N/A	(86) -50%	(55) +37%	(44) +20%	(33) +25%	(28) +15%	(44) -57%	(45) -2%	(50) -13%	5 N/A	48 +880%	82 +72%	125 +51%	142 +14%	112 -21%	127 +13%	110 -13%	114 +3%	99 -13%	132 +33%	134 +1%	133 -1%	94 -29%	122 +29%	139 +14%	142 +2%	140 -2%	226 +62%	281 +24%	328 +17%	350 +7%	351 +1%	348 -1%	274 -21%	343 +25%	324 -6%	312 -4%	296 -5%	282 -5%	253 -10%	232 -8%	207 -11%	214 +3%	147 -31%	129 -12%	101 -22%	6 -94%	11 +79%	(1) N/A	73 N/A	56 -24%	95 +71%	106 +11%	114 +8%	157 +38%	188 +19%	213 +14%	217 +2%	209 -4%	190 -9%	174 -8%	190 +9%	177 -7%	174 -1%	149 -14%	483 +223%	437 -10%	327 -25%	144 -56%	(304) N/A	(377) -24%	(525) -39%	(525) +0%	(91) +83%
Pre-Tax Income
Interest Income Expense	2	13	25	84	(178)	(405)	(407)	(362)	234	427	472	318	(24)	145	99	152	134	(30)	59	25	38	35	(88)	(88)	(119)	(145)	(158)	(171)	(155)	(154)	(141)	(129)	(135)	(121)	(101)	(75)	(69)	(82)	(83)	(116)	(109)	(99)	(165)	(90)	(101)	(173)	(118)	(175)	(187)	(166)	(212)	(230)	(198)	(141)	(18)	24	22	(21)	9	(28)	(28)	40	(26)	15	27	(1 665)	(1 772)	(1 942)	(2 008)	(516)	(612)	(667)	(917)	(1 284)
Non-Reccuring Items	0	0	(13)	(13)	(56)	(613)	(600)	(600)	(557)	0	0	0	0	0	0	(35)	(35)	(33)	0	2	2	(33)	0	(68)	(68)	(38)	0	0	(4)	0	0	(5)	(6)	(11)	(14)	(9)	(8)	0	(3)	(3)	(3)	(14)	(11)	0	0	(65)	0	0	0	0	0	0	0	(2)	(2)	(2)	(2)	(56)	(55)	(56)	(56)	(1)	(4)	(37)	(37)	(728)	(725)	(691)	(691)	689	700	738	(15 722)	(17 521)
Gain/Loss on Disposition of Assets	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	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	50	50	0	0	0	0
Total Other Income	7	(10)	(12)	(14)	(18)	(9)	(10)	(9)	(6)	(6)	(5)	(9)	(9)	2	8	28	24	(25)	(31)	(24)	(13)	60	60	38	30	7	2	2	0	4	1	(8)	(4)	(3)	3	9	8	2	(4)	1	5	7	6	3	(5)	11	11	11	13	(0)	(0)	(1)	1	0	(0)	(13)	(12)	(12)	(12)	4	3	3	4	10	(1)	(22)	(21)	(27)	(17)	6	57	54	5	3
Pre-Tax Income	(48) N/A	(83) -72%	(55) +34%	13 N/A	(285) N/A	(1 055) -271%	(1 060) -1%	(1 015) +4%	(379) +63%	425 N/A	515 +21%	391 -24%	91 -77%	289 +216%	219 -24%	272 +24%	234 -14%	26 -89%	127 +393%	134 +6%	161 +20%	195 +21%	67 -66%	6 -92%	(18) N/A	(34) -94%	(17) +51%	57 N/A	123 +115%	178 +45%	209 +17%	211 +1%	203 -4%	139 -31%	231 +66%	249 +8%	243 -3%	217 -11%	192 -11%	134 -30%	125 -6%	101 -20%	43 -57%	60 +39%	23 -62%	(126) N/A	(100) +20%	(152) -51%	(175) -15%	(93) +47%	(157) -68%	(136) +14%	(91) +33%	(28) +70%	137 N/A	197 +44%	221 +12%	128 -42%	150 +17%	110 -27%	93 -16%	233 +151%	151 -35%	163 +8%	139 -14%	(1 932) N/A	(2 081) -8%	(2 333) -12%	(2 521) -8%	(76) +97%	(233) -208%	(401) -72%	(17 158) -4 184%	(18 893) -10%
Net Income
Tax Provision	(5)	(2)	(7)	(12)	(15)	97	96	104	71	(61)	(78)	(97)	(86)	(84)	(69)	(63)	(48)	(22)	(14)	(4)	10	16	22	38	43	37	29	(6)	(18)	(31)	(46)	(46)	(69)	(51)	(74)	(79)	(68)	(80)	(60)	(39)	(28)	(19)	(14)	(17)	(18)	(7)	(15)	(14)	(11)	(21)	(10)	(16)	(14)	(24)	(54)	(64)	(81)	(66)	(76)	(61)	(54)	(67)	(45)	(59)	(54)	297	310	346	389	(49)	13	82	4 202	4 386
Income from Continuing Operations	(54)	(85)	(61)	1	(300)	(958)	(965)	(911)	(309)	365	437	295	5	204	150	210	186	4	114	131	172	211	88	43	25	3	12	51	105	148	163	165	135	88	157	171	175	136	132	94	97	82	30	44	4	(132)	(115)	(166)	(186)	(114)	(167)	(152)	(106)	(52)	84	133	140	63	74	50	39	167	106	104	85	(1 635)	(1 771)	(1 988)	(2 132)	(125)	(219)	(319)	(12 956)	(14 507)
Income to Minority Interest	0	0	0	0	0	0	0	1	0	0	0	(1)	0	0	0	(0)	(0)	(1)	(1)	(0)	0	0	(0)	(1)	(1)	(1)	(1)	1	3	5	7	7	5	4	3	2	1	(1)	(1)	(1)	(1)	(1)	(2)	(2)	(2)	(2)	(2)	(3)	1	11	16	20	19	12	9	8	9	10	12	13	13	11	9	8	8	(67)	(67)	(68)	(68)	5	5	3	2	10
Net Income (Common)	(54) N/A	(85) -59%	(61) +28%	1 N/A	(300) N/A	(958) -220%	(965) -1%	(911) +6%	(309) +66%	365 N/A	437 +20%	294 -33%	5 -98%	204 +3 988%	150 -27%	210 +40%	186 -12%	4 -98%	113 +3 042%	130 +15%	172 +32%	211 +23%	88 -58%	43 -52%	24 -43%	3 -90%	12 +368%	55 +373%	115 +108%	165 +44%	186 +13%	186 +0%	152 -18%	164 +8%	181 +11%	203 +12%	210 +3%	182 -13%	170 -7%	121 -29%	119 -2%	394 +232%	333 -15%	404 +21%	385 -5%	(41) N/A	(5) +88%	(88) -1 764%	(122) -39%	(63) +48%	(131) -109%	(137) -4%	(93) +32%	(40) +57%	93 N/A	141 +53%	149 +6%	73 -51%	86 +18%	62 -27%	51 -18%	177 +245%	115 -35%	112 -2%	93 -17%	(1 702) N/A	(1 838) -8%	(2 055) -12%	(2 200) -7%	(120) +95%	(215) -80%	(315) -47%	(12 955) -4 008%	(14 497) -12%
EPS (Diluted)	-0.59 N/A	-0.95 -61%	-0.67 +29%	0.01 N/A	-3.33 N/A	-10.73 -222%	-11.15 -4%	-10.51 +6%	-3.61 +66%	4.24 N/A	5.14 +21%	3.44 -33%	0.05 -99%	2.4 +4 700%	1.62 -32%	2.39 +48%	2.16 -10%	0.04 -98%	1.29 +3 125%	1.49 +16%	1.97 +32%	2.4 +22%	0.98 -59%	0.49 -50%	0.28 -43%	0.03 -89%	0.13 +333%	0.6 +362%	1.24 +107%	1.78 +44%	2 +12%	2 N/A	1.63 -19%	1.75 +7%	1.92 +10%	2.15 +12%	2.22 +3%	1.92 -14%	1.77 -8%	1.24 -30%	1.22 -2%	4.07 +234%	3.47 -15%	4.14 +19%	4 -3%	-0.42 N/A	-0.04 +90%	-0.9 -2 150%	-1.25 -39%	-0.65 +48%	-1.34 -106%	-1.4 -4%	-0.95 +32%	-0.41 +57%	0.98 N/A	1.55 +58%	1.68 +8%	0.81 -52%	0.99 +22%	0.74 -25%	0.61 -18%	2.1 +244%	1.37 -35%	1.34 -2%	1.11 -17%	-6.28 N/A	-6.77 -8%	-7.56 -12%	-8.09 -7%	-0.44 +95%	-0.74 -68%	-1.1 -49%	-44.97 -3 988%	-50.41 -12%

Income Statement Balance Sheet Cash Flow Statement

EchoStar Corp
NASDAQ:SATS

Income Statement

Earnings Waterfall
EchoStar Corp

Income Statement
EchoStar Corp

See Also

Company

Help

Tools

Stocks

EchoStar Corp NASDAQ:SATS

Income Statement

Earnings Waterfall EchoStar Corp

Income Statement EchoStar Corp

See Also

Company

Help

Tools

Stocks

EchoStar Corp
NASDAQ:SATS

Earnings Waterfall
EchoStar Corp

Income Statement
EchoStar Corp