Wix.Com Ltd
NASDAQ:WIX
Income Statement
Earnings Waterfall
Wix.Com Ltd
Revenue
|
1.6B
USD
|
Cost of Revenue
|
-512.5m
USD
|
Gross Profit
|
1B
USD
|
Operating Expenses
|
-1B
USD
|
Operating Income
|
8.2m
USD
|
Other Expenses
|
24.9m
USD
|
Net Income
|
33.1m
USD
|
Income Statement
Wix.Com 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 |
80
N/A
|
94
+17%
|
109
+16%
|
125
+15%
|
142
+13%
|
158
+11%
|
172
+9%
|
188
+9%
|
204
+8%
|
221
+8%
|
241
+9%
|
263
+9%
|
290
+10%
|
321
+11%
|
356
+11%
|
391
+10%
|
426
+9%
|
471
+11%
|
513
+9%
|
558
+9%
|
604
+8%
|
640
+6%
|
680
+6%
|
721
+6%
|
758
+5%
|
799
+6%
|
850
+6%
|
908
+7%
|
984
+8%
|
1 069
+9%
|
1 149
+7%
|
1 214
+6%
|
1 270
+5%
|
1 305
+3%
|
1 335
+2%
|
1 361
+2%
|
1 388
+2%
|
1 420
+2%
|
1 465
+3%
|
1 513
+3%
|
1 562
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(15)
|
(17)
|
(20)
|
(23)
|
(26)
|
(29)
|
(31)
|
(33)
|
(35)
|
(38)
|
(40)
|
(42)
|
(45)
|
(50)
|
(57)
|
(64)
|
(69)
|
(84)
|
(96)
|
(110)
|
(127)
|
(138)
|
(154)
|
(174)
|
(195)
|
(217)
|
(241)
|
(268)
|
(313)
|
(365)
|
(415)
|
(457)
|
(489)
|
(506)
|
(520)
|
(526)
|
(526)
|
(521)
|
(514)
|
(515)
|
(513)
|
|
Gross Profit |
65
N/A
|
76
+17%
|
89
+16%
|
102
+15%
|
116
+13%
|
129
+11%
|
142
+10%
|
155
+10%
|
169
+8%
|
183
+9%
|
200
+10%
|
221
+10%
|
245
+11%
|
271
+11%
|
299
+10%
|
327
+9%
|
356
+9%
|
387
+9%
|
418
+8%
|
448
+7%
|
477
+6%
|
503
+5%
|
526
+5%
|
547
+4%
|
563
+3%
|
582
+3%
|
609
+5%
|
640
+5%
|
671
+5%
|
704
+5%
|
734
+4%
|
757
+3%
|
781
+3%
|
799
+2%
|
815
+2%
|
835
+2%
|
861
+3%
|
899
+4%
|
951
+6%
|
998
+5%
|
1 049
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(92)
|
(113)
|
(134)
|
(154)
|
(171)
|
(187)
|
(197)
|
(208)
|
(217)
|
(234)
|
(251)
|
(270)
|
(289)
|
(316)
|
(344)
|
(374)
|
(406)
|
(435)
|
(462)
|
(484)
|
(507)
|
(543)
|
(573)
|
(611)
|
(645)
|
(674)
|
(741)
|
(801)
|
(870)
|
(952)
|
(999)
|
(1 043)
|
(1 107)
|
(1 155)
|
(1 174)
|
(1 186)
|
(1 147)
|
(1 077)
|
(1 040)
|
(1 027)
|
(1 041)
|
|
Selling, General & Administrative |
(62)
|
(76)
|
(90)
|
(102)
|
(114)
|
(124)
|
(129)
|
(135)
|
(140)
|
(149)
|
(159)
|
(172)
|
(184)
|
(203)
|
(219)
|
(236)
|
(253)
|
(268)
|
(282)
|
(296)
|
(309)
|
(332)
|
(350)
|
(373)
|
(387)
|
(411)
|
(464)
|
(504)
|
(544)
|
(607)
|
(626)
|
(645)
|
(674)
|
(705)
|
(707)
|
(708)
|
(656)
|
(599)
|
(569)
|
(551)
|
(549)
|
|
Research & Development |
(30)
|
(36)
|
(44)
|
(52)
|
(58)
|
(63)
|
(68)
|
(72)
|
(78)
|
(85)
|
(92)
|
(98)
|
(105)
|
(114)
|
(125)
|
(139)
|
(154)
|
(168)
|
(179)
|
(188)
|
(199)
|
(211)
|
(224)
|
(239)
|
(244)
|
(263)
|
(277)
|
(297)
|
(313)
|
(345)
|
(373)
|
(398)
|
(419)
|
(450)
|
(467)
|
(478)
|
(475)
|
(478)
|
(472)
|
(477)
|
(471)
|
|
Depreciation & Amortization |
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)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(21)
|
|
Operating Income |
(27)
N/A
|
(36)
-36%
|
(45)
-25%
|
(52)
-14%
|
(56)
-8%
|
(59)
-5%
|
(56)
+5%
|
(52)
+6%
|
(49)
+7%
|
(51)
-5%
|
(51)
+1%
|
(50)
+3%
|
(44)
+11%
|
(45)
-2%
|
(45)
0%
|
(47)
-6%
|
(50)
-6%
|
(48)
+4%
|
(44)
+9%
|
(36)
+18%
|
(31)
+15%
|
(40)
-31%
|
(48)
-19%
|
(65)
-36%
|
(82)
-26%
|
(92)
-13%
|
(132)
-43%
|
(161)
-22%
|
(199)
-24%
|
(248)
-24%
|
(266)
-7%
|
(287)
-8%
|
(326)
-14%
|
(356)
-9%
|
(359)
-1%
|
(351)
+2%
|
(285)
+19%
|
(178)
+38%
|
(90)
+50%
|
(29)
+67%
|
8
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(0)
|
1
|
2
|
4
|
3
|
1
|
0
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(2)
|
(4)
|
(5)
|
(5)
|
(2)
|
(2)
|
(3)
|
(4)
|
(7)
|
(3)
|
(4)
|
(1)
|
(4)
|
(12)
|
47
|
79
|
226
|
345
|
272
|
95
|
(96)
|
(187)
|
(184)
|
(18)
|
49
|
43
|
62
|
|
Non-Reccuring Items |
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
|
(25)
|
(26)
|
(29)
|
(33)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
|
Pre-Tax Income |
(27)
N/A
|
(37)
-35%
|
(46)
-24%
|
(51)
-11%
|
(54)
-6%
|
(55)
-2%
|
(53)
+4%
|
(51)
+2%
|
(49)
+5%
|
(52)
-8%
|
(51)
+2%
|
(49)
+4%
|
(44)
+11%
|
(45)
-2%
|
(47)
-4%
|
(52)
-10%
|
(55)
-7%
|
(53)
+3%
|
(46)
+14%
|
(38)
+16%
|
(34)
+11%
|
(45)
-32%
|
(55)
-22%
|
(68)
-24%
|
(85)
-25%
|
(93)
-9%
|
(135)
-46%
|
(173)
-28%
|
(152)
+12%
|
(169)
-11%
|
(40)
+77%
|
59
N/A
|
(53)
N/A
|
(261)
-392%
|
(455)
-74%
|
(537)
-18%
|
(468)
+13%
|
(220)
+53%
|
(65)
+70%
|
(16)
+76%
|
38
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
2
|
1
|
2
|
3
|
(3)
|
(3)
|
(5)
|
(3)
|
(3)
|
(3)
|
(2)
|
(4)
|
(15)
|
(21)
|
(55)
|
(80)
|
(64)
|
(24)
|
22
|
41
|
43
|
12
|
2
|
7
|
(5)
|
|
Income from Continuing Operations |
(29)
|
(39)
|
(47)
|
(52)
|
(57)
|
(58)
|
(56)
|
(55)
|
(51)
|
(55)
|
(54)
|
(52)
|
(47)
|
(48)
|
(51)
|
(56)
|
(53)
|
(52)
|
(43)
|
(35)
|
(37)
|
(48)
|
(59)
|
(71)
|
(88)
|
(96)
|
(137)
|
(177)
|
(167)
|
(190)
|
(94)
|
(21)
|
(117)
|
(284)
|
(433)
|
(497)
|
(425)
|
(208)
|
(63)
|
(9)
|
33
|
|
Net Income (Common) |
(32)
N/A
|
(42)
-32%
|
(50)
-21%
|
(55)
-10%
|
(57)
-2%
|
(58)
-2%
|
(56)
+3%
|
(55)
+2%
|
(51)
+7%
|
(55)
-8%
|
(54)
+2%
|
(52)
+4%
|
(47)
+10%
|
(48)
-2%
|
(51)
-6%
|
(56)
-10%
|
(56)
-1%
|
(55)
+2%
|
(47)
+16%
|
(38)
+18%
|
(37)
+2%
|
(48)
-29%
|
(59)
-23%
|
(71)
-19%
|
(88)
-24%
|
(96)
-10%
|
(137)
-43%
|
(177)
-29%
|
(167)
+5%
|
(190)
-14%
|
(94)
+50%
|
(21)
+77%
|
(117)
-450%
|
(284)
-143%
|
(433)
-52%
|
(497)
-15%
|
(425)
+14%
|
(208)
+51%
|
(63)
+70%
|
(9)
+86%
|
33
N/A
|
|
EPS (Diluted) |
-0.86
N/A
|
-1.13
-31%
|
-1.33
-18%
|
-1.45
-9%
|
-1.49
-3%
|
-1.51
-1%
|
-1.45
+4%
|
-1.38
+5%
|
-1.3
+6%
|
-1.38
-6%
|
-1.31
+5%
|
-1.22
+7%
|
-1.12
+8%
|
-1.06
+5%
|
-1.23
-16%
|
-1.21
+2%
|
-1.23
-2%
|
-1.17
+5%
|
-0.97
+17%
|
-0.78
+20%
|
-0.78
N/A
|
-0.98
-26%
|
-1.19
-21%
|
-1.38
-16%
|
-1.74
-26%
|
-1.85
-6%
|
-2.5
-35%
|
-3.18
-27%
|
-3.07
+3%
|
-3.36
-9%
|
-1.63
+51%
|
-0.35
+79%
|
-2.06
-489%
|
-4.94
-140%
|
-7.48
-51%
|
-8.5
-14%
|
-7.33
+14%
|
-3.68
+50%
|
-1.01
+73%
|
-0.15
+85%
|
0.57
N/A
|