image
Harmonic Inc. HLIT
Technology - Communication Equipment - NASDAQ - US
Watchlist
$ 10.31
0.684 %
$ 1.21 B
Market Cap
31.24
P/E
INCOME STATEMENT
679 M REVENUE
11.65%
Growth Rates
1Year 11.65%
3Years 10.20%
5Years 11.00%
7Years 9.56%
10Years 4.58%
63.1 M OPERATING INCOME
184.76%
Growth Rates
1Year 184.76%
3Years 49.73%
5Years 37.00%
7Years 16.37%
10Years 17.29%
39.2 M NET INCOME
-53.31%
Growth Rates
1Year -53.31%
3Years 43.56%
5Years 53.85%
7Years 13.81%
10Years 11.03%
EFFICIENCY
Earnings Waterfall Harmonic Inc.
image
Revenue 679 M
Cost Of Revenue 313 M
Gross Profit 366 M
Operating Expenses 303 M
Operating Income 63.1 M
Other Expenses 23.9 M
Net Income 39.2 M

Income Statement

Millions
Dec-2024 Dec-2023 Dec-2022 Dec-2021 Dec-2020 Dec-2019 Dec-2018 Dec-2017 Dec-2016 Dec-2015 Dec-2014 Dec-2013 Dec-2012 Dec-2011 Dec-2010 Dec-2009 Dec-2008 Dec-2007 Dec-2006 Dec-2005 Dec-2004 Dec-2003 Dec-2002 Dec-2001 Dec-2000 Dec-1999 Dec-1998 Dec-1997 Dec-1996 Dec-1995
REVENUE
Revenue 678.7 607.9 625.0 507.1 378.8 402.9 403.6 358.2 405.9 377.0 433.6 461.9 530.5 549.3 423.3 319.6 365.0 311.2 247.7 257.4 248.3 182.3 186.6 203.8 263.0 184.1 83.9 74.4 60.9 39.2
GROSS PROFIT
Cost Of Revenue 312.8 295.4 309.1 247.4 183.8 179.9 194.3 188.4 205.2 174.3 221.2 241.5 293.9 294.8 227.9 185.2 187.4 177.1 146.2 163.4 143.8 121.7 132.2 202.3 162.2 97.2 49.0 36.4 30.7 19.5
Gross Profit 365.9 312.5 315.9 259.7 195.0 223.0 209.2 169.8 200.8 202.7 212.3 220.4 236.6 254.5 195.4 134.4 177.5 134.1 101.4 93.9 104.5 60.6 54.4 1.6 100.8 86.9 34.9 38.0 30.2 19.7
OPERATING INCOME
Operating Expenses 302.8 290.4 267.0 240.8 205.1 206.8 211.3 235.4 253.2 214.3 231.2 242.0 245.9 242.7 190.3 146.4 138.2 114.8 105.2 101.0 103.1 91.1 131.8 170.3 363.7 57.9 42.8 33.5 25.0 15.9
Selling, General and Administrative Expenses 153.1 163.3 146.7 138.1 119.6 119.0 119.0 136.3 144.4 121.0 131.3 134.0 130.9 131.1 108.2 81.1 83.1 70.7 65.2 61.5 59.7 48.3 81.4 106.3 67.0 34.3 25.0 18.4 13.3 8.0
Research and Development Expenses 121.0 126.3 120.3 102.2 82.5 84.6 89.2 96.0 98.4 87.5 93.1 99.9 106.2 102.7 77.2 61.4 54.5 42.9 39.5 38.2 35.6 35.1 40.8 51.3 49.3 17.3 13.5 11.7 9.2 6.1
Operating Income 63.1 22.2 45.5 18.8 (11.0) 13.1 (5.0) (70.9) (67.0) (12.9) (21.6) (23.0) (9.3) 11.8 5.1 (12.0) 39.3 19.3 (3.7) (7.0) 1.4 (30.5) (77.3) (168.8) (262.9) 29.0 (7.9) 4.5 5.2 3.8
PRE-TAX INCOME
Interest Income Expense 7.3 2.7 5.0 10.6 11.5 11.7 11.4 11.1 10.6 0.6 0.2 0.1 0.2 0.4 1.1 3.2 9.2 0 0 0 0 0 0 0 0 0 0 0 0 0
Total Other Income (5.2) (3.0) (1.0) (9.9) (13.8) (19.7) (11.9) (13.8) (13.4) (3.1) (0.2) (0.1) 0.2 (0.1) 0.3 2.3 6.7 6.3 5.3 1.8 0.7 1.4 0.9 1.6 (1 409.7) 2.6 (13.5) 0.7 1.0 0.5
Pre-Tax Income 57.9 19.1 44.5 8.9 (26.2) (6.6) (16.9) (84.7) (80.4) (16.1) (21.8) (23.2) (9.1) 11.6 5.4 (9.7) 46.0 25.5 1.6 (5.3) 2.2 (29.1) (76.4) (167.2) (1 672.6) 31.6 (21.4) 5.2 6.2 4.3
NET INCOME
Tax Provision 18.7 (64.9) 16.3 (4.4) 3.1 (0.7) 4.1 (1.8) (8.1) (0.4) 24.5 (44.7) 1.9 2.9 9.8 14.4 (18.0) 2.1 0.6 0.4 0.6 0.3 0.5 (0.8) (18.6) 7.9 13.6 0.3 0.3 0.2
Net Income 39.2 84.0 28.2 13.3 (29.3) (5.9) (21.0) (83.0) (72.3) (15.7) (46.2) 37.0 (10.9) 8.8 (4.3) (24.1) 64.0 23.4 1.0 (5.7) 1.6 (29.4) (76.9) (166.4) (1 654.0) 23.7 (21.5) 4.9 5.9 4.1
EPS 0.34 0.75 0.27 0.13 0.3 0.0661 0.25 1.02 0.93 0.18 0.5 0.35 0.0946 0.08 0.0427 0.25 0.68 0.29 0.01 0.0782 0.02 0.47 1.29 2.84 34.1 0.84 0.46 0.12 0.26 0.18