Calix Inc
NYSE:CALX
Income Statement
Earnings Waterfall
Calix Inc
Revenue
|
1B
USD
|
Cost of Revenue
|
-503.1m
USD
|
Gross Profit
|
512.8m
USD
|
Operating Expenses
|
-499.2m
USD
|
Operating Income
|
13.6m
USD
|
Other Expenses
|
6.2m
USD
|
Net Income
|
19.8m
USD
|
Income Statement
Calix Inc
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-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 | Sep-2020 | Dec-2020 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
378
N/A
|
381
+1%
|
384
+1%
|
401
+5%
|
406
+1%
|
408
+0%
|
414
+2%
|
408
-2%
|
415
+2%
|
423
+2%
|
432
+2%
|
459
+6%
|
478
+4%
|
497
+4%
|
504
+2%
|
510
+1%
|
492
-4%
|
478
-3%
|
464
-3%
|
441
-5%
|
431
-2%
|
420
-3%
|
420
0%
|
424
+1%
|
437
+3%
|
455
+4%
|
491
+8%
|
541
+10%
|
602
+11%
|
651
+8%
|
673
+3%
|
679
+1%
|
702
+3%
|
736
+5%
|
800
+9%
|
868
+9%
|
933
+7%
|
992
+6%
|
1 019
+3%
|
1 040
+2%
|
1 016
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(211)
|
(213)
|
(217)
|
(223)
|
(223)
|
(220)
|
(219)
|
(217)
|
(221)
|
(228)
|
(236)
|
(258)
|
(288)
|
(313)
|
(330)
|
(338)
|
(312)
|
(290)
|
(267)
|
(244)
|
(238)
|
(232)
|
(235)
|
(236)
|
(242)
|
(249)
|
(259)
|
(274)
|
(294)
|
(310)
|
(319)
|
(323)
|
(340)
|
(363)
|
(398)
|
(432)
|
(461)
|
(484)
|
(489)
|
(521)
|
(503)
|
|
Gross Profit |
167
N/A
|
169
+1%
|
166
-1%
|
178
+7%
|
183
+3%
|
187
+2%
|
195
+4%
|
190
-3%
|
193
+2%
|
195
+1%
|
196
+0%
|
201
+3%
|
190
-6%
|
183
-4%
|
175
-5%
|
173
-1%
|
181
+4%
|
188
+4%
|
196
+4%
|
197
+1%
|
194
-2%
|
187
-3%
|
185
-1%
|
188
+2%
|
195
+4%
|
207
+6%
|
233
+12%
|
267
+15%
|
308
+15%
|
341
+11%
|
354
+4%
|
357
+1%
|
362
+2%
|
373
+3%
|
402
+8%
|
435
+8%
|
472
+8%
|
508
+8%
|
530
+4%
|
518
-2%
|
513
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(190)
|
(191)
|
(192)
|
(198)
|
(206)
|
(212)
|
(215)
|
(217)
|
(219)
|
(221)
|
(226)
|
(234)
|
(244)
|
(249)
|
(253)
|
(250)
|
(238)
|
(230)
|
(221)
|
(217)
|
(210)
|
(207)
|
(205)
|
(201)
|
(208)
|
(209)
|
(213)
|
(224)
|
(244)
|
(253)
|
(270)
|
(283)
|
(299)
|
(321)
|
(348)
|
(383)
|
(419)
|
(453)
|
(479)
|
(493)
|
(499)
|
|
Selling, General & Administrative |
(101)
|
(102)
|
(103)
|
(108)
|
(113)
|
(115)
|
(117)
|
(117)
|
(119)
|
(121)
|
(123)
|
(125)
|
(126)
|
(124)
|
(123)
|
(123)
|
(119)
|
(122)
|
(124)
|
(127)
|
(126)
|
(124)
|
(123)
|
(120)
|
(123)
|
(127)
|
(131)
|
(139)
|
(148)
|
(159)
|
(171)
|
(182)
|
(193)
|
(209)
|
(229)
|
(251)
|
(274)
|
(293)
|
(305)
|
(315)
|
(320)
|
|
Research & Development |
(79)
|
(78)
|
(78)
|
(80)
|
(83)
|
(86)
|
(88)
|
(90)
|
(91)
|
(93)
|
(99)
|
(107)
|
(118)
|
(126)
|
(130)
|
(128)
|
(119)
|
(108)
|
(97)
|
(90)
|
(84)
|
(82)
|
(82)
|
(81)
|
(83)
|
(83)
|
(82)
|
(85)
|
(89)
|
(94)
|
(99)
|
(102)
|
(107)
|
(112)
|
(119)
|
(132)
|
(145)
|
(160)
|
(174)
|
(178)
|
(179)
|
|
Depreciation & Amortization |
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(7)
|
(4)
|
(2)
|
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
|
|
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
|
(2)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(23)
N/A
|
(22)
+4%
|
(26)
-17%
|
(20)
+20%
|
(22)
-10%
|
(24)
-8%
|
(20)
+19%
|
(27)
-35%
|
(25)
+5%
|
(25)
0%
|
(30)
-19%
|
(33)
-8%
|
(54)
-66%
|
(66)
-22%
|
(79)
-20%
|
(77)
+2%
|
(58)
+25%
|
(42)
+27%
|
(25)
+41%
|
(20)
+22%
|
(16)
+17%
|
(19)
-17%
|
(20)
-5%
|
(13)
+35%
|
(13)
+2%
|
(2)
+83%
|
20
N/A
|
43
+116%
|
64
+49%
|
88
+37%
|
84
-4%
|
73
-13%
|
63
-14%
|
52
-17%
|
54
+4%
|
53
-3%
|
53
+0%
|
55
+4%
|
51
-7%
|
26
-50%
|
14
-47%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
2
|
4
|
6
|
8
|
10
|
11
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
4
|
3
|
(2)
|
(4)
|
(2)
|
(2)
|
(1)
|
1
|
(0)
|
1
|
(2)
|
(3)
|
0
|
(9)
|
(6)
|
(6)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
2
|
2
|
2
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
0
|
1
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
Pre-Tax Income |
(21)
N/A
|
(20)
+5%
|
(24)
-18%
|
(20)
+15%
|
(22)
-9%
|
(24)
-9%
|
(19)
+20%
|
(26)
-35%
|
(25)
+5%
|
(25)
N/A
|
(25)
-1%
|
(27)
-9%
|
(49)
-82%
|
(62)
-27%
|
(81)
-30%
|
(82)
-1%
|
(61)
+26%
|
(45)
+27%
|
(26)
+42%
|
(19)
+28%
|
(17)
+11%
|
(19)
-14%
|
(23)
-19%
|
(17)
+28%
|
(14)
+18%
|
(13)
+7%
|
11
N/A
|
34
+218%
|
62
+80%
|
86
+40%
|
83
-4%
|
73
-13%
|
62
-15%
|
51
-18%
|
54
+6%
|
54
+1%
|
56
+3%
|
60
+8%
|
58
-4%
|
35
-40%
|
24
-31%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(86)
|
(85)
|
(85)
|
(85)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
159
|
166
|
164
|
162
|
(5)
|
(13)
|
(13)
|
(16)
|
(10)
|
(5)
|
(4)
|
|
Income from Continuing Operations |
(21)
|
(20)
|
(24)
|
(21)
|
(23)
|
(25)
|
(20)
|
(26)
|
(25)
|
(25)
|
(25)
|
(27)
|
(50)
|
(63)
|
(82)
|
(167)
|
(146)
|
(130)
|
(111)
|
(19)
|
(17)
|
(20)
|
(24)
|
(18)
|
(15)
|
(14)
|
10
|
34
|
61
|
86
|
243
|
238
|
226
|
213
|
49
|
41
|
42
|
44
|
48
|
29
|
20
|
|
Net Income (Common) |
(21)
N/A
|
(20)
+6%
|
(24)
-22%
|
(21)
+14%
|
(23)
-9%
|
(25)
-8%
|
(20)
+19%
|
(26)
-33%
|
(25)
+5%
|
(25)
N/A
|
(25)
-1%
|
(27)
-8%
|
(50)
-82%
|
(63)
-26%
|
(82)
-29%
|
(83)
-2%
|
(62)
+26%
|
(45)
+26%
|
(27)
+41%
|
(19)
+27%
|
(17)
+10%
|
(20)
-13%
|
(24)
-21%
|
(18)
+26%
|
(15)
+16%
|
(14)
+5%
|
10
N/A
|
34
+238%
|
61
+82%
|
86
+40%
|
243
+183%
|
238
-2%
|
226
-5%
|
213
-6%
|
49
-77%
|
41
-16%
|
42
+4%
|
44
+4%
|
48
+8%
|
29
-39%
|
20
-32%
|
|
EPS (Diluted) |
-0.42
N/A
|
-0.4
+5%
|
-0.49
-23%
|
-0.41
+16%
|
-0.45
-10%
|
-0.48
-7%
|
-0.38
+21%
|
-0.51
-34%
|
-0.5
+2%
|
-0.51
-2%
|
-0.52
-2%
|
-0.56
-8%
|
-1.01
-80%
|
-1.27
-26%
|
-1.63
-28%
|
-1.65
-1%
|
-1.19
+28%
|
-0.86
+28%
|
-0.49
+43%
|
-0.37
+24%
|
-0.31
+16%
|
-0.35
-13%
|
-0.43
-23%
|
-0.32
+26%
|
-0.26
+19%
|
-0.24
+8%
|
0.14
N/A
|
0.54
+286%
|
0.92
+70%
|
1.26
+37%
|
3.59
+185%
|
3.51
-2%
|
3.3
-6%
|
3.13
-5%
|
0.71
-77%
|
0.6
-15%
|
0.61
+2%
|
0.64
+5%
|
0.69
+8%
|
0.42
-39%
|
0.28
-33%
|