Harmonic Inc.
HLIT · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $679 | $608 | $625 | $507 |
| % Growth | 11.6% | -2.7% | 23.2% | – |
| Cost of Goods Sold | $313 | $295 | $309 | $247 |
| Gross Profit | $366 | $313 | $316 | $260 |
| % Margin | 53.9% | 51.4% | 50.5% | 51.2% |
| R&D Expenses | $121 | $126 | $120 | $102 |
| G&A Expenses | $0 | $167 | $146 | $0 |
| SG&A Expenses | $153 | $163 | $147 | $138 |
| Sales & Mktg Exp. | $0 | -$3 | $1 | $0 |
| Other Operating Expenses | $29 | $1 | $3 | $1 |
| Operating Expenses | $303 | $290 | $270 | $241 |
| Operating Income | $63 | $22 | $46 | $19 |
| % Margin | 9.3% | 3.6% | 7.3% | 3.7% |
| Other Income/Exp. Net | -$5 | -$3 | -$1 | -$10 |
| Pre-Tax Income | $58 | $19 | $44 | $9 |
| Tax Expense | $19 | -$65 | $16 | -$4 |
| Net Income | $39 | $84 | $28 | $13 |
| % Margin | 5.8% | 13.8% | 4.5% | 2.6% |
| EPS | 0.34 | 0.75 | 0.27 | 0.13 |
| % Growth | -54.7% | 177.8% | 107.7% | – |
| EPS Diluted | 0.33 | 0.72 | 0.25 | 0.12 |
| Weighted Avg Shares Out | 115 | 112 | 105 | 101 |
| Weighted Avg Shares Out Dil | 117 | 117 | 112 | 106 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $7 | $3 | $5 | $11 |
| Depreciation & Amortization | $12 | $12 | $12 | $13 |
| EBITDA | $77 | $34 | $62 | $33 |
| % Margin | 11.4% | 5.6% | 9.9% | 6.4% |