Rocket


Overview
Financials
News + Filings
Key Docs
Charts
Holdings
Ownership
Insiders





Income Statement
Balance Sheet
Cash Flow Statement
Segments

Common Size IS
Op Efficiency
Credit Analysis

HARMONIC INC (HLIT)

Income Statement Business | Product | Geographic | Customer

Standardized | As Reported Annual | Quarterly | TTM
  Older >>
In millions, except per share itemsDec-31-22Dec-31-21Dec-31-20Dec-31-19Dec-31-18Dec-31-17Dec-31-16Dec-31-15
   10-K10-K10-K10-K10-K10-K10-K10-K
Revenues:  
    Cable Access     124.8 38.8  
    Other     278.0 319.5  
Total revenues   [+]625.0507.1378.8402.9403.6358.2-2.7377.0
            Revenue growth  23.2%33.9%-6.0%-0.2%12.6%-13198.6%-100.7%-13.0%
Cost of goods sold   [+]309.1247.4183.8179.9194.3188.4-205.2174.3
Gross profit  315.9259.7195.0223.0209.2169.8202.4202.7
            Gross margin  50.5%51.2%51.5%55.4%51.8%47.4%-7401.3%53.8%
Selling, general and administrative  146.7138.1119.6119.0119.0136.3144.4121.0
Research and development  120.3102.282.584.689.296.098.487.5
Other operating expenses   0.53.03.13.23.112.15.7
EBITDA   [+]61.132.05.635.819.2-42.6-18.88.3
            EBITDA margin  9.8%6.3%1.5%8.9%4.8%-11.9%686.6%2.2%
Depreciation  12.312.511.711.313.014.618.813.2
EBITA  48.919.4-6.224.56.3-57.2-37.6-5.0
            EBITA margin  7.8%3.8%-1.6%6.1%1.6%-16.0%1374.7%-1.3%
Amortization of intangibles   0.54.08.38.48.314.86.5
EBIT   [+]48.918.9-10.116.2-2.1-65.6-52.4-11.5
            EBIT margin  7.8%3.7%-2.7%4.0%-0.5%-18.3%1917.1%-3.0%
Non-recurring items   [+]3.30.12.33.12.95.314.61.5
Interest expense, net   [+]5.010.611.511.711.4-11.1-10.6-0.3
Other income (expense), net   [+]4.00.7-2.3-8.0-0.5-14.3-13.9-3.0
Pre-tax income  44.58.9-26.2-6.6-16.9-84.7-80.4-16.1
Income taxes  16.3-4.43.1-0.74.1-1.8-8.1-0.4
            Tax rate  36.6%  10.2% 2.1%10.1%2.5%
Net income  28.213.3-29.3-5.9-21.0-83.0-72.3-15.7
            Net margin  4.5%2.6%-7.7%-1.5%-5.2%-23.2%2644.0%-4.2%
   
Basic EPS   [+]$0.27$0.13($0.30)($0.07)($0.25)($1.02)($0.93)($0.18)
Diluted EPS   [+]$0.25$0.12($0.30)($0.07)($0.25)($1.02)($0.93)($0.18)
   
Shares outstanding (basic)   [+]105.1101.597.089.685.681.077.787.5
Shares outstanding (diluted)   [+]112.4106.297.089.685.681.077.787.5
   
EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges.  

Rocket Data Systems, Inc. © 2019 | Contact Us | Data Disclaimer | Terms of Use | Privacy