N

Netlist Inc
OTC:NLST

Watchlist Manager
Netlist Inc
OTC:NLST
Watchlist
Price: 0.72 USD -5.26% Market Closed
Market Cap: 221.2m USD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-14%
5Y
+254%
10Y
+1 238%
Operating Income
+
3Y
-32%
5Y
-416%
10Y
-89%
Net Income
+
3Y
-27%
5Y
-356%
10Y
-82%

Earnings Waterfall
Netlist Inc

Revenue
145.1m USD
Cost of Revenue
-141.1m USD
Gross Profit
4.1m USD
Operating Expenses
-42.9m USD
Operating Income
-38.8m USD
Other Expenses
1.1m USD
Net Income
-37.7m USD

Income Statement
Netlist Inc

Rotate your device to view
Income Statement
Currency: USD
Dec-2005 Apr-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Jan-2009 Apr-2009 Jul-2009 Oct-2009 Jan-2010 Apr-2010 Jul-2010 Oct-2010 Jan-2011 Apr-2011 Jul-2011 Oct-2011 Dec-2011 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 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 Sep-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 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025
Revenue
Interest Expense
1
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
2
0
0
0
1
1
1
1
1
1
1
1
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
Revenue
80
N/A
85
+6%
109
+29%
133
+21%
151
+14%
163
+8%
136
-17%
120
-12%
100
-16%
76
-24%
81
+7%
83
+2%
67
-19%
56
-16%
41
-27%
18
-55%
19
+1%
24
+31%
30
+25%
34
+14%
38
+10%
42
+11%
49
+16%
54
+12%
61
+11%
63
+3%
57
-9%
47
-17%
37
-22%
29
-22%
23
-19%
21
-9%
23
+8%
24
+5%
24
-1%
24
+2%
19
-21%
14
-25%
11
-24%
8
-29%
8
+4%
7
-12%
9
+29%
10
+11%
13
+27%
21
+65%
29
+38%
35
+22%
38
+8%
38
-1%
35
-8%
33
-5%
34
+2%
30
-11%
27
-10%
26
-4%
26
+1%
36
+36%
41
+15%
45
+10%
47
+5%
48
+1%
101
+113%
117
+16%
142
+21%
178
+25%
169
-5%
176
+5%
162
-8%
120
-25%
75
-38%
57
-24%
69
+21%
96
+39%
123
+28%
146
+19%
147
+1%
140
-5%
145
+3%
Gross Profit
Cost of Revenue
(74)
(77)
(97)
(115)
(129)
(138)
(123)
(109)
(91)
(69)
(66)
(70)
(60)
(52)
(39)
(17)
(16)
(19)
(23)
(26)
(28)
(30)
(34)
(37)
(41)
(41)
(38)
(33)
(28)
(24)
(21)
(19)
(20)
(20)
(19)
(18)
(15)
(12)
(9)
(7)
(6)
(6)
(8)
(9)
(12)
(20)
(27)
(33)
(36)
(36)
(33)
(31)
(31)
(28)
(25)
(24)
(24)
(31)
(35)
(38)
(41)
(41)
(54)
(69)
(93)
(127)
(156)
(164)
(150)
(111)
(71)
(55)
(67)
(93)
(120)
(142)
(144)
(137)
(141)
Gross Profit
6
N/A
8
+27%
12
+60%
17
+42%
22
+29%
25
+13%
13
-47%
11
-21%
9
-16%
6
-26%
15
+132%
13
-14%
8
-41%
4
-49%
1
-62%
1
-32%
3
+203%
5
+77%
7
+30%
8
+21%
10
+19%
12
+21%
15
+26%
18
+17%
20
+16%
22
+8%
20
-10%
15
-26%
9
-35%
5
-52%
2
-55%
2
N/A
3
+51%
5
+46%
5
+16%
6
+14%
4
-33%
3
-33%
2
-32%
1
-60%
2
+191%
1
-32%
2
+8%
2
-1%
1
-65%
1
+123%
2
+34%
2
+45%
2
+5%
2
-12%
2
-7%
2
-7%
2
+24%
2
-4%
2
-3%
2
-7%
3
+29%
4
+71%
6
+32%
7
+15%
7
+0%
6
-9%
47
+670%
48
+2%
49
+1%
51
+4%
13
-75%
12
-3%
12
-3%
9
-24%
5
-50%
3
-38%
2
-16%
3
+6%
3
+21%
4
+23%
3
-24%
3
+20%
4
+18%
Operating Income
Operating Expenses
(8)
(8)
(9)
(11)
(13)
(15)
(17)
(19)
(21)
(21)
(21)
(20)
(20)
(18)
(17)
(17)
(16)
(18)
(20)
(24)
(26)
(27)
(27)
(26)
(26)
(25)
(26)
(24)
(23)
(20)
(16)
(15)
(13)
(13)
(14)
(16)
(18)
(21)
(22)
(22)
(19)
(18)
(17)
(17)
(18)
(18)
(17)
(16)
(15)
(16)
(16)
(17)
(19)
(18)
(18)
(16)
(14)
(14)
(13)
(13)
(14)
(15)
(21)
(31)
(38)
(41)
(42)
(41)
(45)
(53)
(57)
(64)
(64)
(66)
(67)
(60)
(58)
(51)
(43)
Selling, General & Administrative
(5)
(6)
(7)
(8)
(9)
(11)
(13)
(14)
(16)
(16)
(15)
(14)
(13)
(11)
(10)
(9)
(8)
(9)
(9)
(10)
(11)
(11)
(11)
(11)
(11)
(10)
(11)
(11)
(10)
(9)
(8)
(7)
(6)
(7)
(7)
(8)
(13)
(17)
(19)
(20)
(13)
(11)
(10)
(11)
(12)
(11)
(11)
(11)
(10)
(12)
(12)
(14)
(16)
(15)
(15)
(14)
(12)
(11)
(11)
(11)
(11)
(12)
(16)
(25)
(30)
(33)
(33)
(31)
(35)
(42)
(47)
(54)
(55)
(57)
(58)
(50)
(50)
(45)
(38)
Research & Development
(3)
(3)
(3)
(3)
(3)
(4)
(4)
(5)
(5)
(5)
(6)
(6)
(7)
(7)
(7)
(8)
(8)
(9)
(11)
(14)
(15)
(15)
(16)
(15)
(15)
(15)
(15)
(14)
(13)
(11)
(9)
(8)
(7)
(6)
(7)
(8)
(5)
(4)
(3)
(2)
(6)
(6)
(7)
(7)
(6)
(6)
(6)
(6)
(5)
(5)
(4)
(3)
(3)
(2)
(2)
(2)
(2)
(2)
(3)
(3)
(3)
(3)
(4)
(5)
(7)
(9)
(9)
(10)
(11)
(10)
(10)
(10)
(9)
(9)
(9)
(9)
(8)
(7)
(5)
Operating Income
(2)
N/A
(1)
+65%
3
N/A
7
+121%
10
+47%
10
+6%
(4)
N/A
(9)
-120%
(12)
-38%
(14)
-22%
(6)
+61%
(7)
-33%
(12)
-65%
(14)
-18%
(16)
-11%
(16)
+3%
(13)
+14%
(13)
+2%
(13)
-1%
(16)
-18%
(16)
-2%
(15)
+6%
(12)
+17%
(8)
+32%
(5)
+35%
(4)
+34%
(6)
-70%
(10)
-62%
(14)
-37%
(16)
-15%
(14)
+7%
(12)
+13%
(10)
+22%
(8)
+14%
(9)
-4%
(10)
-10%
(14)
-44%
(18)
-32%
(20)
-13%
(21)
-2%
(17)
+17%
(16)
+7%
(15)
+4%
(16)
-1%
(18)
-14%
(16)
+8%
(15)
+7%
(14)
+8%
(13)
+8%
(14)
-10%
(14)
+3%
(15)
-11%
(16)
-7%
(16)
+5%
(16)
+0%
(14)
+10%
(11)
+18%
(9)
+21%
(8)
+17%
(7)
+12%
(7)
-3%
(9)
-36%
26
N/A
18
-33%
11
-36%
9
-17%
(29)
N/A
(29)
+3%
(34)
-17%
(43)
-30%
(53)
-21%
(61)
-15%
(62)
-1%
(63)
-2%
(64)
-1%
(56)
+13%
(55)
+1%
(48)
+14%
(39)
+19%
Pre-Tax Income
Interest Income Expense
(1)
(1)
(2)
(2)
(2)
(2)
(1)
(0)
0
1
1
1
1
0
0
0
0
(0)
(0)
0
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(1)
(1)
(1)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(0)
(0)
(0)
0
0
0
1
1
2
2
1
1
1
1
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
0
0
0
0
3
7
7
7
3
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
Total Other Income
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
2
1
(1)
(1)
(3)
(2)
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
0
0
0
0
0
Pre-Tax Income
(3)
N/A
(2)
+36%
1
N/A
5
+244%
8
+73%
9
+12%
(5)
N/A
(9)
-83%
(11)
-33%
(14)
-21%
(5)
+64%
(7)
-38%
(12)
-72%
(14)
-17%
(16)
-12%
(15)
+2%
(13)
+13%
(13)
+1%
(13)
0%
(16)
-18%
(16)
-1%
(15)
+5%
(13)
+16%
(9)
+31%
(6)
+34%
(4)
+31%
(6)
-63%
(10)
-59%
(14)
-38%
(16)
-15%
(15)
+7%
(13)
+11%
(11)
+19%
(10)
+11%
(10)
-7%
(11)
-9%
(15)
-38%
(20)
-29%
(21)
-4%
(22)
-6%
(21)
+7%
(15)
+25%
(13)
+18%
(12)
+8%
(11)
+4%
(13)
-17%
(16)
-18%
(14)
+8%
(13)
+6%
(15)
-10%
(14)
+3%
(16)
-11%
(17)
-8%
(16)
+4%
(17)
-1%
(15)
+9%
(12)
+17%
(10)
+20%
(8)
+17%
(7)
+12%
(7)
0%
(10)
-34%
26
N/A
18
-32%
11
-36%
10
-16%
(30)
N/A
(29)
+4%
(33)
-17%
(43)
-30%
(52)
-21%
(60)
-15%
(60)
0%
(62)
-2%
(62)
-1%
(54)
+13%
(54)
+1%
(46)
+14%
(38)
+19%
Net Income
Tax Provision
1
1
(1)
(2)
(3)
(3)
2
3
4
5
1
(4)
(3)
(5)
(5)
0
0
1
1
1
1
(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)
(0)
(0)
(7)
(7)
(7)
(7)
(0)
(0)
(0)
0
(0)
(0)
(0)
(0)
0
(0)
(0)
0
0
Income from Continuing Operations
(2)
(2)
1
3
5
6
(3)
(5)
(7)
(9)
(4)
(10)
(15)
(18)
(20)
(15)
(13)
(12)
(12)
(15)
(15)
(15)
(13)
(9)
(6)
(4)
(6)
(10)
(14)
(16)
(15)
(13)
(11)
(10)
(10)
(11)
(15)
(20)
(21)
(22)
(21)
(15)
(13)
(12)
(11)
(13)
(16)
(14)
(13)
(15)
(14)
(16)
(17)
(16)
(17)
(15)
(12)
(10)
(8)
(7)
(7)
(10)
20
11
5
3
(30)
(29)
(33)
(43)
(52)
(60)
(60)
(62)
(62)
(54)
(54)
(46)
(38)
Net Income (Common)
(2)
N/A
(2)
+35%
1
N/A
3
+273%
5
+82%
6
+16%
(3)
N/A
(5)
-87%
(7)
-40%
(9)
-17%
(4)
+58%
(10)
-185%
(15)
-46%
(18)
-22%
(20)
-9%
(15)
+26%
(13)
+13%
(12)
+7%
(12)
0%
(15)
-24%
(15)
-1%
(15)
+1%
(13)
+16%
(9)
+31%
(6)
+35%
(4)
+31%
(6)
-64%
(10)
-60%
(14)
-38%
(16)
-15%
(15)
+7%
(13)
+11%
(11)
+19%
(10)
+11%
(10)
-7%
(11)
-9%
(15)
-38%
(20)
-29%
(21)
-4%
(22)
-6%
(21)
+7%
(15)
+25%
(13)
+18%
(12)
+8%
(11)
+4%
(13)
-17%
(16)
-18%
(14)
+8%
(13)
+6%
(15)
-10%
(14)
+3%
(16)
-11%
(17)
-8%
(16)
+4%
(17)
-1%
(15)
+9%
(12)
+17%
(10)
+20%
(8)
+17%
(7)
+12%
(7)
+0%
(10)
-34%
20
N/A
11
-43%
5
-57%
3
-38%
(30)
N/A
(29)
+4%
(33)
-17%
(43)
-30%
(52)
-21%
(60)
-15%
(60)
0%
(62)
-2%
(62)
-1%
(54)
+13%
(54)
+1%
(46)
+14%
(38)
+19%
EPS (Diluted)
-0.12
N/A
-0.08
+33%
0.04
N/A
0.14
+250%
0.26
+86%
0.27
+4%
-0.15
N/A
-0.27
-80%
-0.38
-41%
-0.44
-16%
-0.18
+59%
-0.52
-189%
-0.77
-48%
-0.92
-19%
-1.01
-10%
-0.75
+26%
-0.65
+13%
-0.6
+8%
-0.48
+20%
-0.6
-25%
-0.64
-7%
-0.6
+6%
-0.5
+17%
-0.34
+32%
-0.22
+35%
-0.15
+32%
-0.23
-53%
-0.36
-57%
-0.5
-39%
-0.55
-10%
-0.5
+9%
-0.43
+14%
-0.35
+19%
-0.26
+26%
-0.24
+8%
-0.28
-17%
-0.38
-36%
-0.4
-5%
-0.41
-2%
-0.43
-5%
-0.42
+2%
-0.32
+24%
-0.26
+19%
-0.23
+12%
-0.21
+9%
-0.22
-5%
-0.25
-14%
-0.22
+12%
-0.2
+9%
-0.17
+15%
-0.15
+12%
-0.13
+13%
-0.16
-23%
-0.11
+31%
-0.13
-18%
-0.11
+15%
-0.08
+27%
-0.07
+13%
-0.05
+29%
-0.04
+20%
-0.04
N/A
-0.05
-25%
0.08
N/A
0.04
-50%
0.02
-50%
0.01
-50%
-0.13
N/A
-0.12
+8%
-0.14
-17%
-0.19
-36%
-0.22
-16%
-0.25
-14%
-0.25
N/A
-0.25
N/A
-0.25
N/A
-0.21
+16%
-0.21
N/A
-0.18
+14%
-0.14
+22%

See Also

Summary
NLST intrinsic value, competitors valuation, and company profile.
DCF Valuation
NLST stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NLST stock valuation using valuation multiples.
Wall Street Estimates
NLST price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
NLST stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 301,500+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.