Viavi Solutions Inc
NASDAQ:VIAV
Income Statement
Earnings Waterfall
Viavi Solutions Inc
Revenue
|
1B
USD
|
Cost of Revenue
|
-434.4m
USD
|
Gross Profit
|
579.4m
USD
|
Operating Expenses
|
-520.1m
USD
|
Operating Income
|
59.3m
USD
|
Other Expenses
|
-54.3m
USD
|
Net Income
|
5m
USD
|
Income Statement
Viavi Solutions Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-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 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 703
N/A
|
1 716
+1%
|
927
-46%
|
1 530
+65%
|
1 308
-14%
|
1 103
-16%
|
874
-21%
|
888
+2%
|
894
+1%
|
902
+1%
|
906
+0%
|
887
-2%
|
862
-3%
|
837
-3%
|
805
-4%
|
792
-2%
|
790
0%
|
814
+3%
|
876
+8%
|
953
+9%
|
1 054
+11%
|
1 100
+4%
|
1 130
+3%
|
1 162
+3%
|
1 168
+1%
|
1 159
-1%
|
1 136
-2%
|
1 121
-1%
|
1 107
-1%
|
1 155
+4%
|
1 199
+4%
|
1 241
+4%
|
1 256
+1%
|
1 268
+1%
|
1 292
+2%
|
1 276
-1%
|
1 246
-2%
|
1 178
-5%
|
1 106
-6%
|
1 044
-6%
|
1 014
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(980)
|
(963)
|
(399)
|
(802)
|
(652)
|
(504)
|
(354)
|
(357)
|
(354)
|
(357)
|
(357)
|
(353)
|
(345)
|
(335)
|
(326)
|
(318)
|
(322)
|
(339)
|
(387)
|
(427)
|
(470)
|
(486)
|
(479)
|
(486)
|
(482)
|
(479)
|
(471)
|
(461)
|
(457)
|
(469)
|
(485)
|
(501)
|
(506)
|
(513)
|
(519)
|
(513)
|
(506)
|
(484)
|
(467)
|
(445)
|
(434)
|
|
Gross Profit |
723
N/A
|
753
+4%
|
528
-30%
|
728
+38%
|
656
-10%
|
599
-9%
|
520
-13%
|
532
+2%
|
540
+2%
|
545
+1%
|
550
+1%
|
534
-3%
|
517
-3%
|
503
-3%
|
479
-5%
|
474
-1%
|
468
-1%
|
475
+1%
|
488
+3%
|
526
+8%
|
585
+11%
|
614
+5%
|
651
+6%
|
675
+4%
|
687
+2%
|
680
-1%
|
665
-2%
|
660
-1%
|
651
-1%
|
686
+5%
|
714
+4%
|
740
+4%
|
750
+1%
|
755
+1%
|
774
+2%
|
763
-1%
|
740
-3%
|
694
-6%
|
639
-8%
|
598
-6%
|
579
-3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(723)
|
(740)
|
(562)
|
(723)
|
(684)
|
(634)
|
(569)
|
(572)
|
(558)
|
(540)
|
(532)
|
(504)
|
(489)
|
(479)
|
(450)
|
(440)
|
(434)
|
(443)
|
(478)
|
(510)
|
(545)
|
(567)
|
(569)
|
(585)
|
(586)
|
(580)
|
(544)
|
(529)
|
(521)
|
(528)
|
(574)
|
(583)
|
(587)
|
(587)
|
(589)
|
(576)
|
(578)
|
(565)
|
(544)
|
(539)
|
(520)
|
|
Selling, General & Administrative |
(435)
|
(441)
|
(385)
|
(437)
|
(424)
|
(406)
|
(376)
|
(378)
|
(367)
|
(352)
|
(351)
|
(332)
|
(323)
|
(318)
|
(300)
|
(297)
|
(297)
|
(307)
|
(324)
|
(336)
|
(348)
|
(348)
|
(344)
|
(352)
|
(350)
|
(347)
|
(315)
|
(303)
|
(296)
|
(299)
|
(329)
|
(346)
|
(354)
|
(357)
|
(366)
|
(354)
|
(356)
|
(347)
|
(329)
|
(326)
|
(311)
|
|
Research & Development |
(275)
|
(284)
|
(162)
|
(268)
|
(240)
|
(208)
|
(173)
|
(176)
|
(174)
|
(171)
|
(166)
|
(158)
|
(152)
|
(147)
|
(136)
|
(129)
|
(123)
|
(121)
|
(133)
|
(147)
|
(163)
|
(179)
|
(187)
|
(196)
|
(200)
|
(198)
|
(194)
|
(191)
|
(191)
|
(196)
|
(212)
|
(210)
|
(211)
|
(213)
|
(213)
|
(212)
|
(214)
|
(210)
|
(207)
|
(204)
|
(202)
|
|
Depreciation & Amortization |
(13)
|
(15)
|
(16)
|
(18)
|
(20)
|
(20)
|
(20)
|
(18)
|
(17)
|
(16)
|
(15)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(21)
|
(28)
|
(35)
|
(39)
|
(38)
|
(37)
|
(35)
|
(35)
|
(35)
|
(35)
|
(34)
|
(34)
|
(33)
|
(28)
|
(22)
|
(16)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
|
Operating Income |
0
N/A
|
13
N/A
|
(34)
N/A
|
5
N/A
|
(28)
N/A
|
(35)
-27%
|
(49)
-39%
|
(40)
+18%
|
(18)
+56%
|
5
N/A
|
18
+252%
|
30
+72%
|
28
-7%
|
24
-14%
|
29
+18%
|
33
+16%
|
34
+3%
|
32
-7%
|
10
-68%
|
16
+52%
|
39
+154%
|
47
+21%
|
83
+75%
|
90
+9%
|
101
+12%
|
100
-1%
|
122
+22%
|
131
+8%
|
130
-1%
|
158
+22%
|
141
-11%
|
157
+12%
|
164
+4%
|
169
+3%
|
185
+10%
|
188
+2%
|
162
-14%
|
129
-20%
|
95
-27%
|
60
-37%
|
59
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(22)
|
(24)
|
(30)
|
(32)
|
(33)
|
(33)
|
(32)
|
(34)
|
(34)
|
5
|
39
|
117
|
170
|
180
|
172
|
75
|
19
|
(33)
|
(33)
|
(45)
|
(42)
|
(38)
|
(30)
|
(33)
|
(33)
|
(33)
|
(4)
|
(9)
|
(4)
|
1
|
(12)
|
(15)
|
(18)
|
(21)
|
(19)
|
(26)
|
(25)
|
(25)
|
(19)
|
(29)
|
(31)
|
|
Non-Reccuring Items |
(14)
|
(17)
|
(21)
|
(26)
|
(34)
|
(38)
|
(25)
|
(26)
|
(18)
|
(11)
|
(102)
|
(102)
|
(102)
|
(120)
|
(23)
|
(23)
|
(24)
|
(6)
|
(13)
|
(23)
|
(21)
|
(21)
|
(15)
|
(1)
|
0
|
3
|
(4)
|
(3)
|
(4)
|
(5)
|
2
|
(85)
|
(91)
|
(98)
|
(102)
|
(16)
|
(10)
|
(13)
|
(12)
|
(11)
|
(12)
|
|
Total Other Income |
0
|
1
|
(1)
|
1
|
2
|
1
|
1
|
2
|
3
|
4
|
(1)
|
5
|
7
|
11
|
2
|
12
|
11
|
10
|
0
|
13
|
12
|
9
|
2
|
8
|
7
|
12
|
1
|
8
|
7
|
1
|
0
|
4
|
4
|
6
|
0
|
5
|
6
|
5
|
(3)
|
15
|
16
|
|
Pre-Tax Income |
(35)
N/A
|
(28)
+22%
|
(86)
-211%
|
(52)
+40%
|
(93)
-79%
|
(105)
-13%
|
(105)
0%
|
(98)
+7%
|
(67)
+32%
|
3
N/A
|
(46)
N/A
|
51
N/A
|
104
+105%
|
95
-8%
|
180
+89%
|
97
-46%
|
40
-58%
|
3
-94%
|
(36)
N/A
|
(40)
-11%
|
(12)
+71%
|
(3)
+72%
|
39
N/A
|
64
+63%
|
76
+18%
|
81
+7%
|
114
+41%
|
128
+12%
|
129
+1%
|
155
+20%
|
131
-16%
|
61
-53%
|
58
-5%
|
56
-5%
|
65
+17%
|
151
+132%
|
133
-12%
|
95
-29%
|
61
-36%
|
34
-43%
|
34
-2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
108
|
127
|
11
|
8
|
2
|
(20)
|
(26)
|
(23)
|
(16)
|
(21)
|
(5)
|
(7)
|
(12)
|
(6)
|
(21)
|
(18)
|
(11)
|
(8)
|
(13)
|
(17)
|
(28)
|
(33)
|
(32)
|
(34)
|
(33)
|
(66)
|
(65)
|
(66)
|
(68)
|
(44)
|
(63)
|
(68)
|
(58)
|
(53)
|
(50)
|
(48)
|
(56)
|
(53)
|
(35)
|
(32)
|
(29)
|
|
Income from Continuing Operations |
73
|
99
|
(75)
|
(44)
|
(90)
|
(125)
|
(131)
|
(121)
|
(83)
|
(18)
|
(50)
|
43
|
92
|
89
|
159
|
80
|
29
|
(5)
|
(49)
|
(57)
|
(40)
|
(36)
|
8
|
30
|
43
|
15
|
49
|
62
|
61
|
111
|
68
|
(7)
|
0
|
2
|
16
|
103
|
77
|
42
|
26
|
3
|
5
|
|
Net Income (Common) |
74
N/A
|
100
+36%
|
(18)
N/A
|
(28)
-56%
|
(62)
-122%
|
(73)
-19%
|
(88)
-20%
|
(148)
-67%
|
(118)
+20%
|
(71)
+40%
|
(99)
-39%
|
48
N/A
|
93
+94%
|
85
-8%
|
160
+88%
|
81
-49%
|
31
-62%
|
(4)
N/A
|
(49)
-1 214%
|
(57)
-16%
|
(42)
+25%
|
(39)
+9%
|
5
N/A
|
28
+409%
|
43
+55%
|
15
-66%
|
49
+238%
|
62
+26%
|
61
-1%
|
111
+82%
|
68
-39%
|
(7)
N/A
|
0
N/A
|
2
+667%
|
16
+574%
|
103
+564%
|
77
-25%
|
42
-45%
|
26
-39%
|
3
-89%
|
5
+85%
|
|
EPS (Diluted) |
0.31
N/A
|
0.42
+35%
|
-0.07
N/A
|
-0.12
-71%
|
-0.26
-117%
|
-0.31
-19%
|
-0.37
-19%
|
-0.62
-68%
|
-0.49
+21%
|
-0.3
+39%
|
-0.42
-40%
|
0.2
N/A
|
0.38
+90%
|
0.37
-3%
|
0.68
+84%
|
0.34
-50%
|
0.13
-62%
|
-0.02
N/A
|
-0.21
-950%
|
-0.25
-19%
|
-0.18
+28%
|
-0.16
+11%
|
0.03
N/A
|
0.13
+333%
|
0.18
+38%
|
0.06
-67%
|
0.21
+250%
|
0.26
+24%
|
0.26
N/A
|
0.47
+81%
|
0.29
-38%
|
-0.04
N/A
|
0
N/A
|
-0.01
N/A
|
0.07
N/A
|
0.43
+514%
|
0.33
-23%
|
0.18
-45%
|
0.11
-39%
|
0.01
-91%
|
0.02
+100%
|