Vocera Communications Inc
NYSE:VCRA
Income Statement
Earnings Waterfall
Vocera Communications Inc
Revenue
|
234.2m
USD
|
Cost of Revenue
|
-79.3m
USD
|
Gross Profit
|
154.9m
USD
|
Operating Expenses
|
-154.2m
USD
|
Operating Income
|
623k
USD
|
Other Expenses
|
-9.1m
USD
|
Net Income
|
-8.5m
USD
|
Income Statement
Vocera Communications Inc
Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||||||
Revenue |
84
N/A
|
90
+7%
|
96
+6%
|
101
+6%
|
100
-1%
|
101
+0%
|
101
+0%
|
103
+2%
|
105
+2%
|
102
-2%
|
100
-3%
|
95
-4%
|
95
-1%
|
97
+3%
|
100
+3%
|
104
+4%
|
107
+3%
|
113
+5%
|
120
+6%
|
132
+10%
|
142
+7%
|
150
+6%
|
162
+8%
|
166
+2%
|
170
+2%
|
173
+2%
|
175
+1%
|
180
+3%
|
175
-3%
|
177
+1%
|
180
+2%
|
181
+0%
|
186
+3%
|
188
+1%
|
191
+2%
|
198
+4%
|
206
+4%
|
215
+4%
|
225
+5%
|
234
+4%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(34)
|
(35)
|
(36)
|
(37)
|
(36)
|
(37)
|
(37)
|
(38)
|
(39)
|
(39)
|
(39)
|
(37)
|
(37)
|
(37)
|
(38)
|
(40)
|
(40)
|
(43)
|
(45)
|
(49)
|
(55)
|
(59)
|
(63)
|
(65)
|
(66)
|
(66)
|
(66)
|
(68)
|
(67)
|
(68)
|
(70)
|
(71)
|
(73)
|
(72)
|
(71)
|
(70)
|
(71)
|
(73)
|
(76)
|
(79)
|
|
Gross Profit |
51
N/A
|
55
+8%
|
59
+9%
|
64
+8%
|
64
-1%
|
64
+0%
|
63
-1%
|
64
+1%
|
65
+2%
|
64
-3%
|
61
-4%
|
58
-4%
|
58
-1%
|
60
+3%
|
62
+5%
|
65
+4%
|
67
+3%
|
70
+5%
|
75
+7%
|
83
+10%
|
87
+5%
|
91
+4%
|
99
+8%
|
101
+2%
|
104
+3%
|
107
+3%
|
109
+2%
|
112
+3%
|
108
-4%
|
109
+1%
|
110
+1%
|
109
-1%
|
113
+4%
|
116
+3%
|
121
+4%
|
129
+7%
|
136
+6%
|
142
+5%
|
149
+5%
|
155
+4%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(51)
|
(53)
|
(56)
|
(59)
|
(63)
|
(67)
|
(71)
|
(75)
|
(79)
|
(82)
|
(84)
|
(86)
|
(84)
|
(84)
|
(83)
|
(81)
|
(83)
|
(84)
|
(86)
|
(94)
|
(101)
|
(108)
|
(113)
|
(112)
|
(113)
|
(113)
|
(116)
|
(118)
|
(120)
|
(122)
|
(123)
|
(123)
|
(125)
|
(126)
|
(128)
|
(132)
|
(136)
|
(143)
|
(150)
|
(154)
|
|
Selling, General & Administrative |
(41)
|
(43)
|
(45)
|
(48)
|
(51)
|
(53)
|
(57)
|
(60)
|
(63)
|
(66)
|
(66)
|
(68)
|
(65)
|
(65)
|
(65)
|
(64)
|
(66)
|
(67)
|
(69)
|
(76)
|
(80)
|
(84)
|
(86)
|
(84)
|
(85)
|
(85)
|
(86)
|
(87)
|
(89)
|
(89)
|
(89)
|
(89)
|
(90)
|
(91)
|
(91)
|
(93)
|
(95)
|
(99)
|
(104)
|
(107)
|
|
Research & Development |
(10)
|
(10)
|
(11)
|
(12)
|
(13)
|
(13)
|
(14)
|
(15)
|
(15)
|
(16)
|
(18)
|
(18)
|
(18)
|
(18)
|
(17)
|
(17)
|
(16)
|
(17)
|
(17)
|
(18)
|
(21)
|
(24)
|
(27)
|
(28)
|
(28)
|
(28)
|
(29)
|
(31)
|
(32)
|
(33)
|
(34)
|
(34)
|
(35)
|
(36)
|
(37)
|
(39)
|
(40)
|
(43)
|
(46)
|
(46)
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
|
Operating Income |
(0)
N/A
|
1
N/A
|
4
+197%
|
5
+28%
|
0
-90%
|
(3)
N/A
|
(8)
-185%
|
(11)
-36%
|
(13)
-27%
|
(19)
-38%
|
(23)
-24%
|
(28)
-20%
|
(26)
+5%
|
(24)
+8%
|
(21)
+14%
|
(17)
+19%
|
(16)
+4%
|
(14)
+15%
|
(11)
+22%
|
(11)
-4%
|
(14)
-25%
|
(17)
-21%
|
(14)
+17%
|
(11)
+24%
|
(9)
+16%
|
(6)
+29%
|
(7)
-8%
|
(6)
+9%
|
(13)
-100%
|
(13)
-7%
|
(13)
+4%
|
(14)
-10%
|
(12)
+17%
|
(10)
+14%
|
(7)
+29%
|
(3)
+51%
|
0
N/A
|
(1)
N/A
|
(1)
-79%
|
1
N/A
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(3)
|
(2)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
(5)
|
|
Total Other Income |
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(3)
|
(1)
|
(2)
|
(2)
|
|
Pre-Tax Income |
(3)
N/A
|
(0)
+90%
|
2
N/A
|
4
+52%
|
1
-79%
|
(3)
N/A
|
(8)
-192%
|
(10)
-36%
|
(13)
-28%
|
(18)
-38%
|
(23)
-25%
|
(28)
-23%
|
(26)
+7%
|
(24)
+7%
|
(21)
+14%
|
(17)
+19%
|
(16)
+5%
|
(13)
+15%
|
(10)
+24%
|
(11)
-7%
|
(14)
-26%
|
(17)
-22%
|
(14)
+17%
|
(10)
+26%
|
(9)
+14%
|
(7)
+18%
|
(9)
-25%
|
(10)
-12%
|
(17)
-69%
|
(18)
-5%
|
(17)
+3%
|
(18)
-5%
|
(17)
+8%
|
(15)
+9%
|
(13)
+14%
|
(11)
+17%
|
(8)
+27%
|
(7)
+17%
|
(7)
-5%
|
(8)
-13%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
1
|
1
|
1
|
(1)
|
(1)
|
|
Income from Continuing Operations |
(3)
|
(1)
|
2
|
3
|
0
|
(3)
|
(8)
|
(10)
|
(13)
|
(18)
|
(23)
|
(28)
|
(26)
|
(25)
|
(21)
|
(17)
|
(16)
|
(14)
|
(10)
|
(11)
|
(14)
|
(18)
|
(15)
|
(11)
|
(9)
|
(7)
|
(8)
|
(10)
|
(17)
|
(18)
|
(17)
|
(18)
|
(17)
|
(15)
|
(11)
|
(10)
|
(7)
|
(6)
|
(8)
|
(8)
|
|
Net Income (Common) |
(3)
N/A
|
(1)
+77%
|
2
N/A
|
3
+57%
|
0
-92%
|
(3)
N/A
|
(8)
-163%
|
(10)
-34%
|
(13)
-28%
|
(18)
-37%
|
(23)
-26%
|
(28)
-22%
|
(26)
+7%
|
(25)
+7%
|
(21)
+14%
|
(17)
+19%
|
(16)
+5%
|
(14)
+15%
|
(10)
+24%
|
(11)
-9%
|
(14)
-27%
|
(18)
-23%
|
(15)
+15%
|
(11)
+28%
|
(9)
+17%
|
(7)
+27%
|
(8)
-25%
|
(10)
-18%
|
(17)
-72%
|
(18)
-8%
|
(17)
+3%
|
(18)
-3%
|
(17)
+7%
|
(15)
+8%
|
(11)
+25%
|
(10)
+16%
|
(7)
+29%
|
(6)
+17%
|
(8)
-37%
|
(8)
-10%
|
|
EPS (Diluted) |
-0.16
N/A
|
-0.03
+81%
|
0.07
N/A
|
0.14
+100%
|
0.01
-93%
|
-0.12
N/A
|
-0.32
-167%
|
-0.42
-31%
|
-0.53
-26%
|
-0.73
-38%
|
-0.91
-25%
|
-1.11
-22%
|
-1.03
+7%
|
-0.95
+8%
|
-0.81
+15%
|
-0.65
+20%
|
-0.61
+6%
|
-0.52
+15%
|
-0.39
+25%
|
-0.42
-8%
|
-0.52
-24%
|
-0.63
-21%
|
-0.5
+21%
|
-0.37
+26%
|
-0.31
+16%
|
-0.22
+29%
|
-0.27
-23%
|
-0.32
-19%
|
-0.54
-69%
|
-0.57
-6%
|
-0.54
+5%
|
-0.57
-6%
|
-0.53
+7%
|
-0.48
+9%
|
-0.35
+27%
|
-0.3
+14%
|
-0.21
+30%
|
-0.16
+24%
|
-0.22
-38%
|
-0.24
-9%
|