Watchlist Manager

Watchlist

Price: 7.782 EUR -0.19%

Market Cap: €873.1m

H	Harmonic Inc XMUN:HMC	US

Income Statement

Currency: USD

	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Apr-2004	Jul-2004	Oct-2004	Dec-2004	Apr-2005	Jul-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Apr-2009	Jul-2009	Oct-2009	Dec-2009	Apr-2010	Jul-2010	Oct-2010	Dec-2010	Apr-2011	Jul-2011	Sep-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	Apr-2015	Jul-2015	Oct-2015	Dec-2015	Apr-2016	Jul-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	Apr-2021	Jul-2021	Oct-2021	Dec-2021	Apr-2022	Jul-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	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	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	6	9	12	12	12	12	12	11	11	11	11	9	8	7	5	4	4	3	3	3	3	5	6	8	8	6	4
Revenue	218 N/A	225 +3%	204 -9%	187 -9%	170 -9%	155 -9%	165 +7%	182 +10%	200 +10%	216 +8%	219 +2%	248 +13%	266 +7%	269 +1%	279 +4%	257 -8%	241 -6%	234 -3%	236 +1%	248 +5%	262 +6%	280 +7%	299 +7%	311 +4%	328 +5%	346 +5%	356 +3%	365 +3%	346 -5%	338 -2%	330 -2%	320 -3%	337 +5%	351 +4%	372 +6%	423 +14%	471 +11%	510 +8%	544 +7%	491 -10%	475 -3%	463 -3%	444 -4%	477 +7%	462 -3%	457 -1%	460 +1%	462 +0%	468 +1%	461 -2%	446 -3%	434 -3%	430 -1%	423 -2%	398 -6%	377 -5%	355 -6%	361 +2%	379 +5%	406 +7%	407 +0%	380 -7%	370 -2%	358 -3%	365 +2%	382 +5%	391 +2%	404 +3%	394 -2%	379 -4%	394 +4%	403 +2%	401 0%	390 -3%	370 -5%	379 +3%	412 +9%	451 +10%	483 +7%	507 +5%	543 +7%	587 +8%	616 +5%	625 +1%	635 +2%	634 0%	605 -4%	608 +0%	572 -6%	555 -3%	624 +12%	488 -22%	690 +41%	689 0%	636 -8%	361 -43%
Gross Profit
Cost of Revenue	(190)	(186)	(143)	(139)	(120)	(112)	(118)	(122)	(129)	(134)	(132)	(144)	(157)	(158)	(168)	(163)	(154)	(149)	(143)	(146)	(153)	(162)	(176)	(177)	(179)	(185)	(186)	(187)	(185)	(186)	(187)	(185)	(187)	(189)	(199)	(228)	(255)	(277)	(295)	(254)	(249)	(244)	(235)	(256)	(246)	(238)	(238)	(241)	(241)	(242)	(230)	(221)	(214)	(203)	(186)	(174)	(166)	(176)	(189)	(202)	(203)	(192)	(187)	(187)	(187)	(187)	(193)	(194)	(189)	(183)	(172)	(179)	(182)	(178)	(184)	(183)	(198)	(214)	(228)	(247)	(269)	(291)	(308)	(309)	(304)	(300)	(288)	(295)	(280)	(274)	(300)	(248)	(308)	(307)	(282)	(186)
Gross Profit	28 N/A	39 +39%	61 +57%	48 -23%	49 +4%	43 -13%	48 +11%	61 +27%	72 +18%	81 +13%	87 +7%	105 +20%	110 +5%	111 +1%	112 +1%	94 -16%	87 -8%	85 -2%	93 +10%	101 +9%	109 +7%	118 +8%	124 +5%	134 +8%	149 +11%	162 +8%	170 +5%	178 +4%	161 -9%	151 -6%	143 -5%	134 -6%	150 +11%	162 +8%	173 +7%	195 +13%	217 +11%	233 +7%	249 +7%	237 -5%	226 -5%	219 -3%	210 -4%	221 +5%	216 -2%	219 +1%	221 +1%	221 N/A	227 +3%	219 -4%	216 -2%	213 -1%	215 +1%	220 +2%	213 -3%	203 -5%	189 -7%	185 -2%	190 +3%	204 +7%	204 +0%	188 -8%	184 -2%	171 -7%	178 +4%	196 +10%	198 +1%	210 +6%	204 -3%	197 -4%	222 +13%	224 +1%	219 -2%	213 -3%	186 -13%	196 +5%	215 +9%	238 +11%	255 +7%	260 +2%	275 +5%	296 +8%	309 +4%	316 +3%	331 +5%	334 +1%	318 -5%	313 -1%	293 -7%	281 -4%	324 +15%	240 -26%	381 +59%	382 +0%	354 -7%	175 -51%
Operating Income
Operating Expenses	(159)	(147)	(138)	(132)	(125)	(119)	(93)	(91)	(94)	(93)	(95)	(103)	(104)	(107)	(106)	(101)	(101)	(100)	(103)	(105)	(106)	(106)	(105)	(114)	(119)	(127)	(133)	(138)	(143)	(148)	(151)	(146)	(149)	(152)	(162)	(190)	(214)	(233)	(247)	(235)	(234)	(232)	(230)	(239)	(239)	(243)	(243)	(242)	(241)	(237)	(234)	(231)	(227)	(223)	(219)	(214)	(218)	(231)	(242)	(253)	(255)	(248)	(244)	(236)	(231)	(221)	(214)	(211)	(206)	(207)	(206)	(207)	(211)	(207)	(204)	(205)	(210)	(221)	(232)	(241)	(247)	(256)	(262)	(267)	(275)	(283)	(286)	(290)	(286)	(280)	(276)	(152)	(273)	(272)	(272)	(158)
Selling, General & Administrative	(100)	(91)	(86)	(81)	(78)	(76)	(50)	(48)	(50)	(49)	(53)	(60)	(61)	(64)	(65)	(62)	(62)	(61)	(63)	(65)	(65)	(65)	(63)	(71)	(72)	(77)	(81)	(83)	(87)	(88)	(88)	(81)	(81)	(84)	(91)	(108)	(116)	(125)	(131)	(127)	(127)	(125)	(124)	(127)	(129)	(132)	(134)	(134)	(134)	(133)	(132)	(131)	(129)	(127)	(124)	(121)	(123)	(128)	(135)	(144)	(146)	(142)	(143)	(136)	(133)	(128)	(121)	(119)	(116)	(117)	(119)	(119)	(122)	(120)	(118)	(120)	(123)	(130)	(135)	(138)	(140)	(143)	(145)	(147)	(149)	(155)	(158)	(163)	(163)	(160)	(157)	(79)	(151)	(150)	(150)	(81)
Research & Development	(47)	(44)	(42)	(41)	(38)	(36)	(35)	(35)	(36)	(35)	(35)	(36)	(36)	(37)	(39)	(38)	(39)	(39)	(39)	(40)	(41)	(41)	(42)	(43)	(45)	(49)	(52)	(55)	(56)	(58)	(60)	(61)	(64)	(66)	(69)	(77)	(86)	(95)	(102)	(99)	(98)	(98)	(98)	(103)	(101)	(102)	(101)	(100)	(99)	(96)	(95)	(93)	(92)	(90)	(89)	(88)	(89)	(94)	(96)	(98)	(100)	(100)	(97)	(96)	(95)	(89)	(90)	(89)	(87)	(87)	(85)	(85)	(85)	(84)	(84)	(83)	(84)	(89)	(96)	(102)	(108)	(113)	(117)	(120)	(125)	(127)	(127)	(126)	(123)	(120)	(120)	(73)	(122)	(122)	(122)	(76)
Depreciation & Amortization	(12)	(12)	(11)	(10)	(9)	(8)	(8)	(8)	(8)	(8)	(8)	(8)	(7)	(5)	(3)	(1)	(1)	(0)	(0)	(1)	(0)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(2)	(4)	(4)	(4)	(3)	(3)	(5)	(7)	(8)	(10)	(9)	(9)	(9)	(9)	(9)	(9)	(9)	(8)	(8)	(8)	(8)	(7)	(7)	(6)	(6)	(6)	(6)	(7)	(9)	(11)	(10)	(9)	(5)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(2)	(1)	(1)	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	0	0	0	0	0	0	0	0	0	0	0	0	(4)	(5)	(5)	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	(131) N/A	(108) +18%	(77) +29%	(84) -9%	(76) +10%	(76) -1%	(45) +40%	(31) +33%	(22) +29%	(11) +48%	(8) +30%	1 N/A	6 +300%	4 -25%	5 +21%	(7) N/A	(14) -104%	(15) -8%	(9) +40%	(4) +60%	3 N/A	12 +350%	19 +58%	20 +8%	30 +52%	35 +14%	37 +6%	39 +7%	17 -57%	4 -79%	(8) N/A	(12) -46%	1 N/A	10 +692%	12 +23%	5 -56%	3 -49%	(0) N/A	2 N/A	2 -29%	(8) N/A	(13) -57%	(21) -60%	(18) +14%	(23) -26%	(24) -5%	(22) +8%	(21) +4%	(14) +35%	(18) -29%	(19) -6%	(19) +1%	(11) +38%	(3) +72%	(6) -88%	(12) -92%	(30) -157%	(46) -54%	(52) -13%	(49) +5%	(50) -2%	(60) -20%	(60) +1%	(64) -7%	(52) +19%	(25) +53%	(16) +36%	(1) +92%	(2) -58%	(11) -458%	16 N/A	18 +11%	8 -53%	6 -25%	(18) N/A	(9) +50%	5 N/A	17 +267%	22 +36%	20 -13%	27 +38%	40 +49%	47 +16%	49 +6%	57 +15%	51 -10%	32 -37%	24 -26%	6 -73%	1 -81%	47 +3 744%	88 +87%	108 +23%	110 +1%	82 -25%	17 -79%
Pre-Tax Income
Interest Income Expense	0	0	0	1	0	0	0	1	1	1	1	2	2	2	2	3	3	4	4	5	5	4	4	6	8	9	11	9	8	6	5	3	2	2	1	1	1	1	1	0	0	0	0	1	1	0	0	0	0	0	0	0	0	(0)	(0)	0	(3)	(6)	(8)	(10)	(10)	(10)	(10)	(11)	(11)	(13)	(13)	(14)	(14)	(13)	(15)	(10)	(11)	(11)	(9)	(12)	(11)	(11)	(11)	(11)	(9)	(8)	(7)	(5)	(4)	(4)	(3)	(3)	(3)	(3)	(5)	(6)	(8)	(8)	(6)	(4)
Non-Reccuring Items	0	0	0	7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(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)	(2)	(2)	(2)	(3)	(5)	(5)	(5)	(4)	(6)	(7)	(8)	(21)	(18)	(18)	(19)	(7)	(7)	(7)	(5)	(4)	(2)	(2)	(8)	(10)	(11)	(11)	(5)	(5)	(4)	(4)	(3)	(1)	(2)	(2)	(3)	(4)	(3)	(2)	(3)	(1)	(5)	(25)	(27)	(14)	(26)	(7)	(5)	(3)
Total Other Income	0	1	1	(0)	1	1	1	1	1	0	(1)	(1)	(1)	(1)	(1)	(1)	(1)	0	(0)	1	1	1	1	0	(0)	(1)	(2)	(3)	(3)	(3)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	0	(1)	0	0	(0)	(0)	(1)	(1)	(0)	(0)	0	(0)	(1)	(0)	(1)	(1)	(0)	(1)	0	1	0	(0)	(1)	(2)	(3)	(2)	(2)	(0)	0	2	3	1	1	(4)	(3)	(3)	(3)	(1)	0	1	1	1	(0)	4	4	4	4	(1)	(0)	(0)	(0)	0	(4)	3	2	2	6	(1)
Pre-Tax Income	(131) N/A	(108) +18%	(76) +29%	(76) -1%	(75) +2%	(75) -1%	(44) +41%	(29) +34%	(20) +31%	(10) +49%	(7) +32%	2 N/A	6 +191%	6 -14%	7 +22%	(5) N/A	(12) -128%	(12) -1%	(5) +57%	2 N/A	8 +394%	17 +111%	23 +37%	26 +12%	39 +51%	44 +13%	45 +4%	46 +2%	22 -53%	7 -67%	(5) N/A	(10) -94%	3 N/A	11 +293%	12 +14%	5 -55%	3 -48%	(0) N/A	3 N/A	1 -46%	(8) N/A	(12) -57%	(21) -68%	(18) +15%	(23) -32%	(25) -6%	(23) +7%	(23) -1%	(15) +34%	(19) -26%	(21) -8%	(22) -5%	(18) +19%	(9) +48%	(12) -25%	(16) -40%	(38) -135%	(58) -53%	(68) -18%	(80) -18%	(80) +0%	(91) -13%	(92) -1%	(85) +8%	(73) +14%	(44) +40%	(34) +24%	(17) +50%	(16) +6%	(25) -57%	(6) +77%	(7) -14%	(16) -144%	(19) -17%	(36) -90%	(26) +27%	(10) +60%	3 N/A	10 +254%	9 -10%	16 +75%	34 +119%	42 +22%	45 +7%	54 +20%	45 -17%	26 -42%	19 -25%	(2) N/A	(27) -1 565%	11 N/A	72 +572%	77 +8%	96 +25%	76 -21%	9 -88%
Net Income
Tax Provision	(1)	(1)	(2)	(1)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(1)	(1)	(1)	(0)	(0)	(1)	(1)	(1)	(1)	(1)	(0)	(1)	(2)	(3)	11	12	18	10	(9)	(6)	(14)	(3)	2	(3)	(10)	(12)	(13)	(12)	1	1	1	1	2	6	8	48	45	41	11	(23)	(25)	(26)	2	(2)	0	(0)	0	(1)	8	9	8	10	16	15	15	12	(4)	(3)	(3)	(2)	1	(0)	(1)	(1)	(3)	(3)	(3)	(3)	4	2	1	0	(16)	(19)	(23)	(19)	65	72	84	74	(21)	(24)	(28)	(27)	(8)
Income from Continuing Operations	(132)	(109)	(78)	(77)	(75)	(75)	(45)	(29)	(20)	(11)	(7)	2	6	5	7	(6)	(13)	(13)	(6)	1	7	16	22	23	36	55	58	64	32	(2)	(11)	(24)	0	12	9	(4)	(9)	(13)	(9)	2	(7)	(12)	(20)	(16)	(17)	(17)	25	22	26	(8)	(44)	(46)	(44)	(8)	(13)	(16)	(38)	(58)	(69)	(72)	(71)	(82)	(82)	(68)	(58)	(30)	(22)	(21)	(19)	(28)	(8)	(6)	(17)	(20)	(37)	(29)	(13)	0	7	13	18	35	42	28	35	22	6	84	71	57	85	51	53	69	50	1
Net Income (Common)	(132) N/A	(109) +17%	(78) +28%	(77) +1%	(75) +3%	(75) -1%	(45) +41%	(29) +34%	(20) +31%	(11) +49%	(7) +31%	2 N/A	6 +269%	5 -12%	7 +25%	(6) N/A	(13) -119%	(13) -3%	(6) +53%	1 N/A	7 +620%	16 +126%	22 +33%	23 +8%	36 +52%	55 +54%	58 +5%	64 +11%	32 -50%	(2) N/A	(11) -627%	(24) -121%	0 N/A	12 N/A	9 -24%	(4) N/A	(9) -114%	(13) -43%	(9) +30%	9 N/A	1 -92%	0 -57%	(11) N/A	(11) +4%	3 N/A	(1) N/A	44 N/A	37 -16%	25 -32%	(8) N/A	(44) -441%	(46) -5%	(44) +6%	(8) +83%	(13) -79%	(16) -17%	(38) -143%	(58) -52%	(69) -19%	(72) -5%	(71) +2%	(82) -15%	(82) +0%	(83) -2%	(73) +13%	(44) +39%	(36) +18%	(21) +42%	(19) +11%	(28) -48%	(8) +71%	(6) +27%	(17) -180%	(20) -22%	(37) -85%	(29) +21%	(13) +54%	0 N/A	7 N/A	13 +93%	18 +35%	35 +94%	42 +21%	28 -33%	35 +23%	22 -38%	6 -71%	84 +1 233%	71 -16%	57 -20%	85 +50%	39 -54%	53 +36%	69 +29%	50 -28%	(43) N/A
EPS (Diluted)	-2.21 N/A	-1.82 +18%	-1.31 +28%	-1.29 +2%	-1.24 +4%	-1.24 N/A	-0.73 +41%	-0.47 +36%	-0.28 +40%	-0.16 +43%	-0.1 +38%	0.02 N/A	0.08 +300%	0.07 -12%	0.09 +29%	-0.08 N/A	-0.17 -113%	-0.18 -6%	-0.09 +50%	0.01 N/A	0.09 +800%	0.21 +133%	0.28 +33%	0.28 N/A	0.37 +32%	0.57 +54%	0.6 +5%	0.67 +12%	0.33 -51%	-0.02 N/A	-0.11 -450%	-0.25 -127%	0 N/A	0.13 N/A	0.1 -23%	-0.04 N/A	-0.07 -75%	-0.12 -71%	-0.09 +25%	0.07 N/A	0 N/A	0 N/A	-0.09 N/A	-0.09 N/A	0.02 N/A	0 N/A	0.43 N/A	0.34 -21%	0.25 -26%	-0.08 N/A	-0.46 -475%	-0.5 -9%	-0.49 +2%	-0.09 +82%	-0.15 -67%	-0.18 -20%	-0.49 -172%	-0.73 -49%	-0.89 -22%	-0.93 -4%	-0.91 +2%	-1.03 -13%	-1.01 +2%	-1.02 -1%	-0.86 +16%	-0.51 +41%	-0.41 +20%	-0.25 +39%	-0.21 +16%	-0.31 -48%	-0.1 +68%	-0.07 +30%	-0.18 -157%	-0.21 -17%	-0.39 -86%	-0.3 +23%	-0.14 +53%	0 N/A	0.07 N/A	0.12 +71%	0.17 +42%	0.3 +76%	0.37 +23%	0.25 -32%	0.31 +24%	0.18 -42%	0.04 -78%	0.72 +1 700%	0.63 -12%	0.48 -24%	0.73 +52%	0.33 -55%	0.45 +36%	0.6 +33%	0.42 -30%	-0.38 N/A

Income Statement Balance Sheet Cash Flow Statement

Harmonic Inc
XMUN:HMC

Income Statement

Earnings Waterfall
Harmonic Inc

Income Statement
Harmonic Inc

See Also

Company

Help

Tools

Stocks

Harmonic Inc XMUN:HMC

Income Statement

Earnings Waterfall Harmonic Inc

Income Statement Harmonic Inc

See Also

Company

Help

Tools

Stocks

Harmonic Inc
XMUN:HMC

Earnings Waterfall
Harmonic Inc

Income Statement
Harmonic Inc