Name: HLIT Income Statement - Harmonic Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

HLIT - Harmonic Inc.

USD | NASDAQ | Technology

HLIT Income Statement - Harmonic Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q2 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q3 FY 22	Q2 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q1 FY 19	Q4 FY 18	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q4 FY 17	Q3 FY 17	Q2 FY 17	Q1 FY 17	Q3 FY 16	Q2 FY 16	Q4 FY 15	Q3 FY 15	Q2 FY 15	Q4 FY 14
Revenues
Revenues	121.7	(4.8)	142.4	138.0	84.9	31.6	195.8	138.7	122.1	(52.3)	127.2	156.0	157.6	155.7	147.4	126.3

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015	FY2014	FY2013	FY2012	FY2011	FY2010	FY2009
Revenues
Revenues	397.3	360.5	488.2	388.5	625.0	507.1	378.8	402.9	403.6	358.2	405.9	377.0	433.6	461.9	476.9	490.9	423.3	319.6
Cost of Revenue	205.5	185.8	248.1	210.4	309.1	247.4	183.8	179.9	194.3	188.4	205.2	174.3	221.2	241.5	256.3	254.1	227.9	185.2
Gross Profit	191.9	174.7	240.1	178.1	315.9	259.7	195.0	223.0	209.2	169.8	200.8	202.7	212.3	220.4	220.5	236.8	195.4
Operating Expenses
Research & Development	77.5	76.3	72.6	69.7	120.3	102.2	82.5	84.6	89.2	96.0	98.4	87.5	93.1	99.9	102.6
Operating Income
Operating Income	27.5	14.1	74.7	30.0	45.5	18.8	(12.4)	13.1	(5.0)	(70.9)	(67.0)	(12.9)	(21.6)	(23.0)
Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-	-	-	0.1	0.2	0.5	0.4
Tax & Net
Income Tax Expense	14.6	7.6	20.8	(60.5)	16.3	(4.4)	3.1	(0.7)	4.1	(1.8)	(8.1)	(0.4)	24.5	(44.7)	(1.5)
Per Share
EPS Basic	(0.38)	(0.38)	0.34	0.75	0.27	0.13	(0.30)	(0.07)	-	-	-	(0.18)	(0.50)	0.35	(0.09)	0.08
Supplementary Data
EBITDA	-	25.2	86.9	42.3	57.8	31.4	(0.7)	24.4	8.0	(56.3)	(48.2)	0.3	(5.1)	(6.4)	(2.7)	15.4

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Expenses
Research & Development	20.9	(2.5)	29.7	29.4	19.7	(17.0)	30.1	28.8	30.7	(26.3)	30.3	32.2	33.5	30.5	28.8	26.6	24.8	23.5	20.7	20.2	19.5	22.1	21.7	20.2	21.3	21.4	21.9	22.3	21.5	23.5	22.8	21.3	27.1	24.9	24.2	23.6	21.7	21.8	22.3	22.9
Selling General & Administrative	22.3	(13.1)	36.5	38.2	19.8	(35.4)	35.9	39.8	38.9	(43.0)	39.2	42.8	39.3	36.4	36.6	34.2
Selling & Marketing	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation & Amortization	2.5	-	-	-	2.7	-	-	-	3.1	-	-	-	3.0	-	3.1	-
Amortization of Intangibles	-	-	-	-	-	-	-	-	-	-	-	-	-	0.0	0.0	0.0	0.0
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	43.2	(16.0)	67.3	69.9	39.4	(65.6)	69.3	89.1	72.6	(70.0)	70.3	75.0	72.9	67.2	66.6	60.8

Operating Income
Operating Income	20.4	(6.6)	9.8	3.9	7.0	64.5	35.4	(15.6)	(9.5)	17.5	(8.6)	10.0	11.2	11.4	2.5	5.4	2.1	(3.8)	16.8	(1.6)	(9.6)	(18.0)	6.7	22.5	(7.8)	(8.4)	7.3	(3.7)	0.6	(9.3)	(8.1)	(14.2)	(27.4)	(21.2)	(11.9)	(20.8)	(6.3)	(0.3)	0.0	(2.2)

Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.0	0.0	0.1	(0.1)
Interest Expense	1.1	0.1	1.2	1.3	1.3	1.6	2.7	1.4	0.7	0.6	0.6	0.8	0.7	1.3	1.4	2.7	2.6	2.6
Income From Equity Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Non-Operating Income	(1.1)	(1.3)	(1.1)	(0.9)	(1.9)	5.2	(6.6)	(0.8)	(1.0)	0.0	(0.3)	(0.9)	(1.0)	(1.4)	(1.4)	(2.9)	(2.8)
Pre-Tax Income	19.3	(8.0)	8.7	3.0	5.1	69.7	28.8	(16.4)	(10.5)	17.5	(8.9)	9.0	10.2	10.0	1.2	2.5	(0.6)

Per Share
EPS Basic	0.07	-	0.02	0.03	0.05	-	0.19	(0.11)	(0.07)	-	(0.06)	0.01	0.05	0.08	(0.01)	0.01	(0.02)	(0.06)	-	(0.06)	-	-	-	0.13	-	-	-	(0.09)	-	-	-	-	-	-	-	-	(0.05)	-	(0.03)	-
EPS Diluted	0.07	-	0.02	0.03	0.05	-	0.19	(0.11)	(0.07)	-	(0.06)	0.01	0.04	0.08	(0.01)	0.01	(0.02)	(0.06)
Shares Basic	109.7	-	113.0	113.4	116.3	-	116.4	115.0	112.4	-	112.0	111.5	110.8	105.2	104.0	102.1	101.2	99.9
Shares Diluted	110.6	-	113.3	113.5	117.0	-	117.4	115.0	112.4	-	112.0	119.3	117.8	113.2	104.0	106.4	101.2	99.9

Supplementary Data
EBITDA	23.0	-	-	-	9.8	-	-	-	(6.4)	-	-	-	14.2	-	5.6	-	-	(0.8)	-	-	-	(15.2)	-	-	-	(5.6)	-	-	-	(5.9)	-	-	-	(17.6)	-	(17.4)	-	-	3.5	-
EBIT	20.4	(6.6)	9.8	3.9	7.0	64.5	35.4	(15.6)	(9.5)	17.5	(8.6)	10.0	11.2	11.4	2.5	5.4	2.1	(3.8)	16.8

Tax & Net
Income Tax Expense	9.7	(1.2)	6.1	0.1	2.7	20.1	7.1	(3.9)	(2.4)	(70.7)	(2.4)	7.5	5.1	1.3	2.7	0.9	1.4	0.7	(0.0)	0.8	1.6	0.7	(1.7)	0.6	0.7	(0.3)	1.2	0.9	0.9	1.1	(0.2)	(1.9)	0.6	(0.2)	(0.2)	0.5	(1.3)	0.7	(0.3)	2.7
Net Income From Continuing Ops	9.6	(6.7)	2.7	2.9	2.4	49.6	21.7	(12.5)	(8.1)	88.2	(6.5)	1.6	5.1	8.7	(1.5)	1.5	(2.0)
Net Income From Discontinued Ops	(2.3)	-	-	-	3.6	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	7.3	(54.8)	2.7	2.9	5.9	38.1	21.7	(12.5)	(8.1)	83.8	(6.5)	1.6	5.1	8.7	(1.5)	1.5	(2.0)
Net Income Attributable To Parent	7.3	(54.8)	2.7	2.9	5.9	38.1	21.7	(12.5)	(8.1)	83.8	(6.5)	1.6	5.1	8.7	(1.5)	1.5
Less: Minority Interest	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	7.3	(54.8)	2.7	2.9	5.9	38.1	21.7	(12.5)	(8.1)	83.8	(6.5)	1.6	5.1	8.7	(1.5)