Stratasys Ltd
NASDAQ:SSYS
Income Statement
Earnings Waterfall
Stratasys Ltd
Revenue
|
627.6m
USD
|
Cost of Revenue
|
-360.6m
USD
|
Gross Profit
|
267m
USD
|
Operating Expenses
|
-354.6m
USD
|
Operating Income
|
-87.6m
USD
|
Other Expenses
|
-35.5m
USD
|
Net Income
|
-123.1m
USD
|
Income Statement
Stratasys Ltd
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 |
155
N/A
|
306
+97%
|
485
+58%
|
688
+42%
|
750
+9%
|
772
+3%
|
776
+0%
|
740
-5%
|
696
-6%
|
691
-1%
|
681
-1%
|
671
-2%
|
673
+0%
|
668
-1%
|
666
0%
|
664
0%
|
668
+1%
|
659
-1%
|
659
+0%
|
665
+1%
|
663
0%
|
665
+0%
|
658
-1%
|
653
-1%
|
636
-3%
|
614
-4%
|
568
-7%
|
539
-5%
|
521
-3%
|
522
+0%
|
552
+6%
|
583
+6%
|
607
+4%
|
636
+5%
|
656
+3%
|
659
+0%
|
652
-1%
|
638
-2%
|
631
-1%
|
631
0%
|
628
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(77)
|
(151)
|
(237)
|
(353)
|
(388)
|
(441)
|
(454)
|
(585)
|
(593)
|
(554)
|
(547)
|
(383)
|
(355)
|
(355)
|
(349)
|
(346)
|
(345)
|
(338)
|
(338)
|
(340)
|
(338)
|
(339)
|
(334)
|
(331)
|
(322)
|
(317)
|
(309)
|
(307)
|
(301)
|
(307)
|
(317)
|
(330)
|
(347)
|
(362)
|
(378)
|
(378)
|
(375)
|
(365)
|
(360)
|
(365)
|
(361)
|
|
Gross Profit |
78
N/A
|
156
+100%
|
247
+59%
|
335
+36%
|
362
+8%
|
331
-9%
|
322
-3%
|
154
-52%
|
104
-33%
|
137
+33%
|
134
-2%
|
288
+115%
|
318
+10%
|
313
-1%
|
317
+1%
|
318
+0%
|
323
+2%
|
322
-1%
|
322
+0%
|
326
+1%
|
325
0%
|
326
+0%
|
324
-1%
|
322
0%
|
314
-3%
|
297
-5%
|
260
-13%
|
232
-11%
|
219
-5%
|
215
-2%
|
235
+9%
|
253
+8%
|
260
+3%
|
274
+5%
|
278
+1%
|
281
+1%
|
277
-2%
|
272
-2%
|
271
0%
|
266
-2%
|
267
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(67)
|
(149)
|
(242)
|
(345)
|
(385)
|
(437)
|
(468)
|
(524)
|
(529)
|
(500)
|
(475)
|
(409)
|
(397)
|
(392)
|
(383)
|
(372)
|
(348)
|
(346)
|
(343)
|
(337)
|
(334)
|
(332)
|
(327)
|
(334)
|
(325)
|
(325)
|
(318)
|
(303)
|
(289)
|
(670)
|
(683)
|
(319)
|
(339)
|
(340)
|
(345)
|
(356)
|
(334)
|
(288)
|
(297)
|
(358)
|
(355)
|
|
Selling, General & Administrative |
(49)
|
(115)
|
(188)
|
(268)
|
(302)
|
(344)
|
(368)
|
(410)
|
(406)
|
(380)
|
(355)
|
(303)
|
(299)
|
(295)
|
(287)
|
(278)
|
(252)
|
(249)
|
(246)
|
(235)
|
(235)
|
(229)
|
(218)
|
(221)
|
(231)
|
(217)
|
(218)
|
(214)
|
(205)
|
(203)
|
(215)
|
(234)
|
(251)
|
(263)
|
(266)
|
(262)
|
(241)
|
(236)
|
(245)
|
(267)
|
(260)
|
|
Research & Development |
(18)
|
(35)
|
(54)
|
(77)
|
(82)
|
(93)
|
(99)
|
(114)
|
(122)
|
(120)
|
(119)
|
(105)
|
(98)
|
(97)
|
(96)
|
(94)
|
(96)
|
(97)
|
(97)
|
(101)
|
(99)
|
(97)
|
(97)
|
(95)
|
(94)
|
(96)
|
(93)
|
(89)
|
(84)
|
(81)
|
(82)
|
(85)
|
(88)
|
(92)
|
(94)
|
(94)
|
(93)
|
(90)
|
(90)
|
(91)
|
(94)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(12)
|
(19)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
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
|
(13)
|
(7)
|
0
|
0
|
(386)
|
(386)
|
0
|
0
|
15
|
15
|
0
|
0
|
39
|
39
|
0
|
0
|
|
Operating Income |
11
N/A
|
6
-46%
|
5
-15%
|
(10)
N/A
|
(22)
-128%
|
(106)
-377%
|
(146)
-37%
|
(370)
-154%
|
(425)
-15%
|
(363)
+15%
|
(341)
+6%
|
(121)
+64%
|
(80)
+34%
|
(79)
+0%
|
(66)
+17%
|
(53)
+19%
|
(25)
+54%
|
(24)
+1%
|
(21)
+13%
|
(11)
+48%
|
(9)
+21%
|
(6)
+36%
|
(3)
+48%
|
(12)
-324%
|
(12)
+5%
|
(28)
-143%
|
(59)
-106%
|
(71)
-21%
|
(70)
+1%
|
(455)
-551%
|
(448)
+1%
|
(66)
+85%
|
(79)
-21%
|
(66)
+17%
|
(67)
-1%
|
(75)
-12%
|
(57)
+24%
|
(15)
+73%
|
(25)
-67%
|
(92)
-261%
|
(88)
+4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
6
|
6
|
(1)
|
20
|
22
|
28
|
35
|
13
|
5
|
0
|
1
|
1
|
1
|
(0)
|
(1)
|
(0)
|
1
|
0
|
1
|
1
|
1
|
3
|
4
|
5
|
3
|
1
|
1
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
0
|
2
|
4
|
4
|
3
|
|
Non-Reccuring Items |
(16)
|
(17)
|
(22)
|
(53)
|
(152)
|
(296)
|
(291)
|
(955)
|
(972)
|
(820)
|
(820)
|
(125)
|
(8)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(386)
|
(386)
|
0
|
0
|
0
|
14
|
0
|
0
|
54
|
39
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(4)
N/A
|
(5)
-12%
|
(10)
-120%
|
(63)
-528%
|
(155)
-144%
|
(380)
-146%
|
(409)
-8%
|
(1 290)
-216%
|
(1 384)
-7%
|
(1 179)
+15%
|
(1 161)
+2%
|
(245)
+79%
|
(86)
+65%
|
(78)
+10%
|
(66)
+15%
|
(54)
+18%
|
(30)
+46%
|
(24)
+20%
|
(21)
+11%
|
(11)
+50%
|
(8)
+22%
|
(4)
+48%
|
0
N/A
|
(9)
N/A
|
(7)
+18%
|
(25)
-256%
|
(57)
-125%
|
(456)
-700%
|
(457)
0%
|
(455)
+0%
|
(449)
+1%
|
(67)
+85%
|
(67)
0%
|
(69)
-3%
|
(71)
-2%
|
(24)
+66%
|
(18)
+26%
|
(13)
+28%
|
(21)
-65%
|
(87)
-313%
|
(85)
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
2
|
7
|
12
|
34
|
35
|
40
|
46
|
58
|
10
|
(2)
|
(15)
|
(50)
|
9
|
10
|
12
|
11
|
(9)
|
(9)
|
(8)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(4)
|
(3)
|
1
|
2
|
16
|
17
|
20
|
20
|
4
|
3
|
(1)
|
(5)
|
(6)
|
(9)
|
(11)
|
(8)
|
(6)
|
|
Income from Continuing Operations |
(2)
|
2
|
2
|
(30)
|
(120)
|
(340)
|
(363)
|
(1 233)
|
(1 374)
|
(1 180)
|
(1 176)
|
(295)
|
(77)
|
(68)
|
(55)
|
(44)
|
(39)
|
(32)
|
(28)
|
(16)
|
(13)
|
(10)
|
(6)
|
(15)
|
(11)
|
(28)
|
(56)
|
(454)
|
(440)
|
(437)
|
(429)
|
(47)
|
(63)
|
(66)
|
(72)
|
(29)
|
(23)
|
(22)
|
(32)
|
(95)
|
(90)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Equity Earnings Affiliates |
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
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
0
|
1
|
2
|
3
|
(2)
|
(6)
|
(8)
|
(13)
|
(15)
|
(33)
|
|
Net Income (Common) |
(2)
N/A
|
2
N/A
|
2
-10%
|
(29)
N/A
|
(119)
-306%
|
(340)
-185%
|
(363)
-7%
|
(1 233)
-240%
|
(1 373)
-11%
|
(1 180)
+14%
|
(1 175)
+0%
|
(295)
+75%
|
(77)
+74%
|
(68)
+12%
|
(56)
+18%
|
(45)
+19%
|
(40)
+11%
|
(39)
+2%
|
(37)
+6%
|
(27)
+26%
|
(11)
+60%
|
(0)
+97%
|
5
N/A
|
(2)
N/A
|
(11)
-535%
|
(30)
-180%
|
(59)
-97%
|
(458)
-670%
|
(444)
+3%
|
(441)
+1%
|
(433)
+2%
|
(46)
+89%
|
(62)
-34%
|
(64)
-3%
|
(68)
-7%
|
(31)
+54%
|
(29)
+8%
|
(30)
-4%
|
(45)
-47%
|
(110)
-148%
|
(123)
-11%
|
|
EPS (Diluted) |
-0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
-0.58
N/A
|
-2.39
-312%
|
-6.67
-179%
|
-7.05
-6%
|
-23.74
-237%
|
-26.61
-12%
|
-22.64
+15%
|
-22.51
+1%
|
-5.62
+75%
|
-1.48
+74%
|
-1.29
+13%
|
-1.05
+19%
|
-0.84
+20%
|
-0.75
+11%
|
-0.73
+3%
|
-0.69
+5%
|
-0.51
+26%
|
-0.2
+61%
|
0
N/A
|
0.09
N/A
|
-0.03
N/A
|
-0.2
-567%
|
-0.56
-180%
|
-1.09
-95%
|
-8.31
-662%
|
-8.08
+3%
|
-7.52
+7%
|
-6.67
+11%
|
-0.71
+89%
|
-0.98
-38%
|
-0.98
N/A
|
-1.04
-6%
|
-0.48
+54%
|
-0.44
+8%
|
-0.46
-5%
|
-0.65
-41%
|
-1.61
-148%
|
-1.79
-11%
|