Shockwave Medical Inc
NASDAQ:SWAV
Income Statement
Earnings Waterfall
Shockwave Medical Inc
Revenue
|
730.2m
USD
|
Cost of Revenue
|
-95.4m
USD
|
Gross Profit
|
634.8m
USD
|
Operating Expenses
|
-475.7m
USD
|
Operating Income
|
159.1m
USD
|
Other Expenses
|
-11.8m
USD
|
Net Income
|
147.3m
USD
|
Income Statement
Shockwave Medical Inc
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 |
12
N/A
|
18
+49%
|
26
+42%
|
34
+30%
|
43
+27%
|
51
+18%
|
51
+1%
|
59
+16%
|
68
+14%
|
85
+25%
|
130
+54%
|
176
+35%
|
237
+35%
|
299
+26%
|
364
+22%
|
430
+18%
|
490
+14%
|
557
+14%
|
617
+11%
|
671
+9%
|
730
+9%
|
|
Gross Profit | ||||||||||||||||||||||
Cost of Revenue |
(7)
|
(10)
|
(13)
|
(15)
|
(17)
|
(20)
|
(19)
|
(20)
|
(21)
|
(23)
|
(30)
|
(35)
|
(41)
|
(46)
|
(53)
|
(60)
|
(65)
|
(73)
|
(81)
|
(88)
|
(95)
|
|
Gross Profit |
5
N/A
|
9
+74%
|
14
+55%
|
19
+39%
|
26
+37%
|
31
+21%
|
32
+3%
|
39
+23%
|
47
+19%
|
61
+31%
|
101
+64%
|
140
+40%
|
196
+39%
|
252
+29%
|
310
+23%
|
370
+19%
|
425
+15%
|
484
+14%
|
536
+11%
|
584
+9%
|
635
+9%
|
|
Operating Income | ||||||||||||||||||||||
Operating Expenses |
(46)
|
(52)
|
(58)
|
(66)
|
(78)
|
(90)
|
(97)
|
(104)
|
(113)
|
(125)
|
(147)
|
(171)
|
(197)
|
(221)
|
(249)
|
(274)
|
(301)
|
(336)
|
(384)
|
(426)
|
(476)
|
|
Selling, General & Administrative |
(24)
|
(28)
|
(32)
|
(38)
|
(45)
|
(52)
|
(59)
|
(66)
|
(76)
|
(90)
|
(108)
|
(126)
|
(146)
|
(163)
|
(183)
|
(201)
|
(219)
|
(244)
|
(277)
|
(299)
|
(330)
|
|
Research & Development |
(23)
|
(25)
|
(26)
|
(29)
|
(33)
|
(37)
|
(39)
|
(38)
|
(37)
|
(35)
|
(39)
|
(45)
|
(51)
|
(57)
|
(66)
|
(73)
|
(82)
|
(92)
|
(108)
|
(127)
|
(146)
|
|
Operating Income |
(41)
N/A
|
(44)
-6%
|
(45)
-3%
|
(48)
-7%
|
(52)
-9%
|
(59)
-14%
|
(66)
-11%
|
(65)
+0%
|
(66)
-1%
|
(64)
+2%
|
(46)
+28%
|
(31)
+34%
|
(1)
+97%
|
32
N/A
|
62
+93%
|
96
+55%
|
124
+30%
|
149
+20%
|
151
+2%
|
158
+4%
|
159
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||
Interest Income Expense |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(7)
|
(7)
|
(7)
|
(7)
|
(2)
|
(3)
|
(3)
|
(4)
|
(6)
|
(5)
|
(7)
|
(9)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
|
Total Other Income |
1
|
(0)
|
1
|
1
|
2
|
3
|
2
|
2
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
1
|
4
|
7
|
13
|
24
|
|
Pre-Tax Income |
(41)
N/A
|
(44)
-8%
|
(45)
-1%
|
(48)
-6%
|
(51)
-7%
|
(57)
-12%
|
(65)
-13%
|
(65)
N/A
|
(66)
-2%
|
(71)
-7%
|
(53)
+25%
|
(38)
+28%
|
(9)
+77%
|
29
N/A
|
56
+91%
|
89
+59%
|
121
+36%
|
147
+22%
|
154
+5%
|
164
+7%
|
174
+7%
|
|
Net Income | ||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
95
|
94
|
91
|
81
|
(27)
|
|
Income from Continuing Operations |
(41)
|
(44)
|
(45)
|
(48)
|
(51)
|
(57)
|
(65)
|
(65)
|
(66)
|
(71)
|
(53)
|
(38)
|
(9)
|
29
|
55
|
88
|
216
|
241
|
244
|
244
|
147
|
|
Net Income (Common) |
(41)
N/A
|
(44)
-8%
|
(45)
-1%
|
(48)
-6%
|
(51)
-7%
|
(57)
-12%
|
(65)
-13%
|
(65)
+0%
|
(66)
-2%
|
(71)
-7%
|
(53)
+25%
|
(38)
+28%
|
(9)
+76%
|
29
N/A
|
55
+90%
|
88
+60%
|
216
+145%
|
241
+11%
|
244
+1%
|
244
N/A
|
147
-40%
|
|
EPS (Diluted) |
-1.53
N/A
|
-1.58
-3%
|
-1.6
-1%
|
-1.69
-6%
|
-2.14
-27%
|
-1.8
+16%
|
-2
-11%
|
-1.89
+6%
|
-1.99
-5%
|
-2.02
-2%
|
-1.5
+26%
|
-1.01
+33%
|
-0.26
+74%
|
0.76
N/A
|
1.45
+91%
|
2.32
+60%
|
5.7
+146%
|
6.33
+11%
|
6.38
+1%
|
6.38
N/A
|
3.85
-40%
|