STAAR Surgical Co
NASDAQ:STAA
Income Statement
Earnings Waterfall
STAAR Surgical Co
Revenue
|
322.4m
USD
|
Cost of Revenue
|
-69.8m
USD
|
Gross Profit
|
252.7m
USD
|
Operating Expenses
|
-224.6m
USD
|
Operating Income
|
28.1m
USD
|
Other Expenses
|
-6.8m
USD
|
Net Income
|
21.3m
USD
|
Income Statement
STAAR Surgical Co
Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-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 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
72
N/A
|
74
+3%
|
76
+3%
|
77
+1%
|
75
-3%
|
74
-2%
|
72
-2%
|
73
+1%
|
77
+6%
|
78
+1%
|
80
+3%
|
81
+2%
|
82
+2%
|
84
+1%
|
84
+1%
|
88
+4%
|
91
+3%
|
97
+7%
|
109
+12%
|
118
+8%
|
124
+5%
|
129
+4%
|
135
+4%
|
142
+5%
|
150
+5%
|
153
+2%
|
148
-3%
|
156
+5%
|
164
+5%
|
179
+9%
|
206
+15%
|
217
+5%
|
231
+6%
|
243
+5%
|
262
+8%
|
279
+7%
|
284
+2%
|
295
+4%
|
306
+4%
|
310
+1%
|
322
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(22)
|
(23)
|
(24)
|
(25)
|
(26)
|
(26)
|
(26)
|
(25)
|
(24)
|
(25)
|
(25)
|
(24)
|
(24)
|
(24)
|
(24)
|
(25)
|
(26)
|
(28)
|
(30)
|
(32)
|
(32)
|
(33)
|
(34)
|
(36)
|
(38)
|
(40)
|
(41)
|
(43)
|
(45)
|
(46)
|
(49)
|
(50)
|
(52)
|
(54)
|
(58)
|
(61)
|
(61)
|
(63)
|
(67)
|
(68)
|
(70)
|
|
Gross Profit |
50
N/A
|
52
+2%
|
53
+2%
|
52
0%
|
49
-7%
|
48
-2%
|
47
-3%
|
47
+2%
|
53
+11%
|
53
+0%
|
55
+4%
|
57
+4%
|
58
+2%
|
60
+3%
|
61
+1%
|
63
+3%
|
64
+2%
|
69
+8%
|
79
+14%
|
86
+9%
|
92
+7%
|
96
+5%
|
101
+5%
|
106
+5%
|
112
+6%
|
113
+0%
|
107
-5%
|
113
+5%
|
118
+5%
|
133
+12%
|
158
+19%
|
168
+7%
|
179
+6%
|
189
+6%
|
203
+8%
|
219
+7%
|
223
+2%
|
232
+4%
|
239
+3%
|
242
+1%
|
253
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(50)
|
(53)
|
(56)
|
(58)
|
(57)
|
(56)
|
(55)
|
(56)
|
(58)
|
(67)
|
(69)
|
(71)
|
(71)
|
(65)
|
(65)
|
(64)
|
(68)
|
(70)
|
(75)
|
(82)
|
(85)
|
(89)
|
(92)
|
(95)
|
(100)
|
(103)
|
(104)
|
(108)
|
(112)
|
(117)
|
(130)
|
(138)
|
(145)
|
(151)
|
(159)
|
(168)
|
(180)
|
(197)
|
(212)
|
(223)
|
(225)
|
|
Selling, General & Administrative |
(43)
|
(44)
|
(47)
|
(47)
|
(44)
|
(43)
|
(42)
|
(42)
|
(43)
|
(49)
|
(50)
|
(51)
|
(51)
|
(46)
|
(46)
|
(46)
|
(49)
|
(51)
|
(55)
|
(61)
|
(63)
|
(67)
|
(69)
|
(72)
|
(75)
|
(77)
|
(76)
|
(77)
|
(80)
|
(84)
|
(96)
|
(104)
|
(111)
|
(117)
|
(125)
|
(133)
|
(144)
|
(159)
|
(171)
|
(180)
|
(180)
|
|
Research & Development |
(7)
|
(9)
|
(10)
|
(11)
|
(12)
|
(12)
|
(14)
|
(14)
|
(15)
|
(18)
|
(19)
|
(20)
|
(20)
|
(18)
|
(18)
|
(18)
|
(19)
|
(19)
|
(20)
|
(21)
|
(22)
|
(22)
|
(23)
|
(24)
|
(25)
|
(27)
|
(28)
|
(30)
|
(32)
|
(33)
|
(34)
|
(34)
|
(34)
|
(34)
|
(34)
|
(35)
|
(36)
|
(38)
|
(41)
|
(43)
|
(44)
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
1
N/A
|
(2)
N/A
|
(4)
-120%
|
(6)
-45%
|
(8)
-45%
|
(8)
-2%
|
(9)
-4%
|
(9)
-6%
|
(5)
+41%
|
(14)
-162%
|
(14)
-3%
|
(14)
+2%
|
(13)
+9%
|
(5)
+63%
|
(4)
+17%
|
(1)
+71%
|
(4)
-221%
|
(1)
+79%
|
4
N/A
|
4
+15%
|
7
+59%
|
7
+12%
|
9
+21%
|
11
+20%
|
12
+11%
|
9
-23%
|
3
-62%
|
5
+45%
|
7
+35%
|
15
+126%
|
27
+76%
|
30
+11%
|
33
+11%
|
38
+14%
|
44
+17%
|
50
+13%
|
44
-13%
|
34
-21%
|
26
-24%
|
19
-28%
|
28
+51%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
1
|
0
|
0
|
1
|
1
|
0
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
1
|
4
|
5
|
7
|
5
|
|
Total Other Income |
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
|
Pre-Tax Income |
1
N/A
|
(1)
N/A
|
(3)
-284%
|
(6)
-86%
|
(9)
-49%
|
(10)
-15%
|
(10)
0%
|
(10)
+4%
|
(6)
+41%
|
(13)
-130%
|
(14)
-6%
|
(14)
+0%
|
(12)
+9%
|
(5)
+61%
|
(3)
+30%
|
(0)
+96%
|
(2)
-1 669%
|
1
N/A
|
4
+542%
|
4
+6%
|
7
+52%
|
8
+16%
|
10
+32%
|
11
+13%
|
13
+14%
|
10
-24%
|
4
-57%
|
6
+53%
|
8
+29%
|
16
+90%
|
27
+72%
|
29
+7%
|
31
+7%
|
37
+17%
|
41
+13%
|
47
+13%
|
46
-2%
|
39
-15%
|
32
-18%
|
26
-18%
|
34
+30%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
(1)
|
(0)
|
(1)
|
0
|
1
|
1
|
1
|
(1)
|
1
|
1
|
1
|
0
|
(1)
|
(2)
|
(2)
|
6
|
6
|
5
|
5
|
(2)
|
(2)
|
(2)
|
(3)
|
1
|
3
|
3
|
3
|
(2)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(7)
|
(7)
|
(7)
|
(7)
|
(12)
|
|
Income from Continuing Operations |
0
|
(1)
|
(4)
|
(7)
|
(8)
|
(9)
|
(9)
|
(8)
|
(7)
|
(12)
|
(13)
|
(13)
|
(12)
|
(6)
|
(5)
|
(2)
|
4
|
6
|
9
|
9
|
5
|
6
|
8
|
9
|
14
|
13
|
7
|
9
|
6
|
11
|
21
|
23
|
25
|
29
|
34
|
38
|
39
|
32
|
25
|
19
|
21
|
|
Net Income (Common) |
0
N/A
|
(1)
N/A
|
(4)
-145%
|
(7)
-93%
|
(8)
-25%
|
(9)
-12%
|
(9)
+2%
|
(8)
+10%
|
(7)
+21%
|
(12)
-88%
|
(13)
-4%
|
(13)
0%
|
(12)
+5%
|
(6)
+48%
|
(5)
+19%
|
(2)
+58%
|
(2)
+3%
|
1
N/A
|
3
+438%
|
4
+8%
|
5
+34%
|
6
+15%
|
8
+36%
|
9
+12%
|
14
+60%
|
13
-10%
|
7
-40%
|
9
+20%
|
6
-34%
|
11
+87%
|
21
+88%
|
23
+10%
|
25
+7%
|
29
+19%
|
34
+15%
|
38
+13%
|
39
+3%
|
32
-18%
|
25
-22%
|
19
-22%
|
21
+10%
|
|
EPS (Diluted) |
0.01
N/A
|
-0.04
N/A
|
-0.1
-150%
|
-0.18
-80%
|
-0.22
-22%
|
-0.25
-14%
|
-0.24
+4%
|
-0.21
+13%
|
-0.17
+19%
|
-0.3
-76%
|
-0.31
-3%
|
-0.31
N/A
|
-0.3
+3%
|
-0.14
+53%
|
-0.11
+21%
|
-0.04
+64%
|
-0.05
-25%
|
0.01
N/A
|
0.07
+600%
|
0.08
+14%
|
0.11
+38%
|
0.12
+9%
|
0.16
+33%
|
0.18
+13%
|
0.3
+67%
|
0.27
-10%
|
0.16
-41%
|
0.19
+19%
|
0.12
-37%
|
0.22
+83%
|
0.42
+91%
|
0.46
+10%
|
0.5
+9%
|
0.58
+16%
|
0.67
+16%
|
0.76
+13%
|
0.78
+3%
|
0.64
-18%
|
0.5
-22%
|
0.39
-22%
|
0.43
+10%
|