Arlo Technologies Inc
NYSE:ARLO
Income Statement
Earnings Waterfall
Arlo Technologies Inc
Revenue
|
491.2m
USD
|
Cost of Revenue
|
-323.6m
USD
|
Gross Profit
|
167.6m
USD
|
Operating Expenses
|
-191.2m
USD
|
Operating Income
|
-23.6m
USD
|
Other Expenses
|
1.6m
USD
|
Net Income
|
-22m
USD
|
Income Statement
Arlo Technologies Inc
Dec-2017 | Apr-2018 | Jul-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 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Oct-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||
Revenue |
371
N/A
|
410
+10%
|
441
+8%
|
468
+6%
|
465
-1%
|
422
-9%
|
395
-6%
|
370
-6%
|
370
+0%
|
378
+2%
|
361
-5%
|
365
+1%
|
357
-2%
|
374
+5%
|
406
+9%
|
407
+0%
|
435
+7%
|
477
+10%
|
498
+4%
|
515
+3%
|
490
-5%
|
477
-3%
|
473
-1%
|
475
+0%
|
491
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||
Cost of Revenue |
(279)
|
(306)
|
(326)
|
(351)
|
(373)
|
(357)
|
(348)
|
(343)
|
(334)
|
(340)
|
(327)
|
(320)
|
(302)
|
(297)
|
(308)
|
(306)
|
(327)
|
(362)
|
(374)
|
(379)
|
(354)
|
(339)
|
(327)
|
(323)
|
(324)
|
|
Gross Profit |
91
N/A
|
104
+14%
|
116
+11%
|
117
+1%
|
92
-21%
|
65
-30%
|
46
-29%
|
27
-41%
|
36
+32%
|
38
+6%
|
34
-11%
|
45
+32%
|
55
+24%
|
77
+40%
|
98
+27%
|
101
+3%
|
108
+7%
|
116
+7%
|
123
+6%
|
136
+10%
|
136
+0%
|
138
+1%
|
146
+6%
|
152
+4%
|
168
+10%
|
|
Operating Income | ||||||||||||||||||||||||||
Operating Expenses |
(84)
|
(96)
|
(110)
|
(124)
|
(140)
|
(155)
|
(165)
|
(169)
|
(173)
|
(176)
|
(168)
|
(166)
|
(160)
|
(152)
|
(159)
|
(159)
|
(158)
|
(162)
|
(165)
|
(177)
|
(191)
|
(197)
|
(202)
|
(196)
|
(191)
|
|
Selling, General & Administrative |
(49)
|
(57)
|
(66)
|
(73)
|
(81)
|
(90)
|
(96)
|
(99)
|
(104)
|
(109)
|
(106)
|
(105)
|
(100)
|
(93)
|
(97)
|
(98)
|
(98)
|
(102)
|
(103)
|
(113)
|
(126)
|
(131)
|
(135)
|
(129)
|
(123)
|
|
Research & Development |
(35)
|
(39)
|
(44)
|
(52)
|
(59)
|
(65)
|
(69)
|
(69)
|
(69)
|
(66)
|
(63)
|
(62)
|
(60)
|
(60)
|
(62)
|
(61)
|
(59)
|
(61)
|
(62)
|
(64)
|
(65)
|
(66)
|
(66)
|
(67)
|
(69)
|
|
Operating Income |
7
N/A
|
8
+15%
|
6
-28%
|
(7)
N/A
|
(48)
-542%
|
(90)
-88%
|
(118)
-32%
|
(141)
-20%
|
(138)
+3%
|
(138)
0%
|
(135)
+2%
|
(122)
+10%
|
(105)
+14%
|
(75)
+28%
|
(61)
+19%
|
(58)
+5%
|
(49)
+15%
|
(47)
+6%
|
(42)
+10%
|
(41)
+2%
|
(55)
-34%
|
(60)
-9%
|
(56)
+6%
|
(44)
+22%
|
(24)
+46%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
1
|
1
|
2
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
4
|
|
Non-Reccuring Items |
(1)
|
(8)
|
(19)
|
(25)
|
(27)
|
(22)
|
(11)
|
(5)
|
52
|
54
|
54
|
54
|
0
|
(0)
|
(10)
|
(11)
|
(11)
|
(11)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
|
Total Other Income |
2
|
2
|
0
|
(1)
|
(1)
|
(2)
|
(0)
|
(0)
|
1
|
2
|
3
|
4
|
3
|
3
|
5
|
5
|
5
|
4
|
2
|
1
|
0
|
(0)
|
0
|
0
|
0
|
|
Pre-Tax Income |
8
N/A
|
3
-68%
|
(13)
N/A
|
(33)
-150%
|
(75)
-130%
|
(111)
-48%
|
(127)
-14%
|
(144)
-14%
|
(82)
+43%
|
(80)
+2%
|
(76)
+5%
|
(63)
+17%
|
(101)
-61%
|
(72)
+29%
|
(66)
+8%
|
(64)
+3%
|
(55)
+13%
|
(53)
+4%
|
(41)
+22%
|
(40)
+2%
|
(56)
-38%
|
(61)
-9%
|
(57)
+7%
|
(44)
+23%
|
(21)
+52%
|
|
Net Income | ||||||||||||||||||||||||||
Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
Income from Continuing Operations |
7
|
1
|
(15)
|
(34)
|
(76)
|
(111)
|
(127)
|
(145)
|
(86)
|
(84)
|
(80)
|
(67)
|
(101)
|
(73)
|
(67)
|
(64)
|
(56)
|
(54)
|
(42)
|
(41)
|
(57)
|
(62)
|
(58)
|
(45)
|
(22)
|
|
Net Income (Common) |
7
N/A
|
1
-83%
|
(15)
N/A
|
(34)
-132%
|
(76)
-124%
|
(111)
-48%
|
(127)
-14%
|
(145)
-14%
|
(86)
+41%
|
(84)
+2%
|
(80)
+5%
|
(67)
+16%
|
(101)
-52%
|
(73)
+28%
|
(67)
+8%
|
(64)
+3%
|
(56)
+13%
|
(54)
+4%
|
(42)
+22%
|
(41)
+2%
|
(57)
-37%
|
(62)
-10%
|
(58)
+7%
|
(45)
+23%
|
(22)
+51%
|
|
EPS (Diluted) |
0.09
N/A
|
0.02
-78%
|
-0.2
N/A
|
-0.46
-130%
|
-1.02
-122%
|
-1.51
-48%
|
-1.71
-13%
|
-1.94
-13%
|
-1.14
+41%
|
-1.13
+1%
|
-1.02
+10%
|
-0.84
+18%
|
-1.3
-55%
|
-0.92
+29%
|
-0.82
+11%
|
-0.78
+5%
|
-0.68
+13%
|
-0.64
+6%
|
-0.49
+23%
|
-0.47
+4%
|
-0.65
-38%
|
-0.7
-8%
|
-0.65
+7%
|
-0.47
+28%
|
-0.24
+49%
|