8x8 Inc
NASDAQ:EGHT
Income Statement
Earnings Waterfall
8x8 Inc
Revenue
|
717.4m
USD
|
Cost of Revenue
|
-229.8m
USD
|
Gross Profit
|
487.7m
USD
|
Operating Expenses
|
-487.1m
USD
|
Operating Income
|
555k
USD
|
Other Expenses
|
-46m
USD
|
Net Income
|
-45.4m
USD
|
Income Statement
8x8 Inc
Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-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 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
155
N/A
|
162
+5%
|
172
+6%
|
184
+7%
|
196
+6%
|
209
+7%
|
221
+6%
|
234
+6%
|
244
+4%
|
253
+4%
|
263
+4%
|
272
+4%
|
284
+4%
|
297
+5%
|
311
+5%
|
324
+4%
|
338
+4%
|
353
+4%
|
366
+4%
|
390
+7%
|
419
+7%
|
446
+7%
|
471
+6%
|
491
+4%
|
509
+4%
|
532
+5%
|
559
+5%
|
581
+4%
|
602
+3%
|
638
+6%
|
678
+6%
|
713
+5%
|
741
+4%
|
744
+0%
|
740
-1%
|
737
0%
|
734
0%
|
729
-1%
|
724
-1%
|
720
-1%
|
717
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(45)
|
(46)
|
(47)
|
(50)
|
(53)
|
(57)
|
(60)
|
(63)
|
(63)
|
(62)
|
(63)
|
(64)
|
(66)
|
(71)
|
(76)
|
(80)
|
(85)
|
(130)
|
(146)
|
(175)
|
(209)
|
(201)
|
(216)
|
(222)
|
(227)
|
(230)
|
(238)
|
(241)
|
(240)
|
(248)
|
(255)
|
(257)
|
(255)
|
(242)
|
(230)
|
(225)
|
(223)
|
(225)
|
(227)
|
(228)
|
(230)
|
|
Gross Profit |
110
N/A
|
117
+6%
|
125
+7%
|
134
+7%
|
142
+6%
|
152
+7%
|
161
+6%
|
171
+6%
|
181
+6%
|
191
+6%
|
200
+4%
|
208
+4%
|
217
+5%
|
225
+4%
|
235
+4%
|
245
+4%
|
254
+4%
|
223
-12%
|
220
-1%
|
215
-2%
|
210
-2%
|
245
+17%
|
256
+4%
|
269
+5%
|
283
+5%
|
302
+7%
|
321
+6%
|
341
+6%
|
361
+6%
|
391
+8%
|
423
+8%
|
456
+8%
|
486
+7%
|
503
+3%
|
510
+2%
|
513
+0%
|
511
0%
|
504
-1%
|
496
-2%
|
491
-1%
|
488
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(108)
|
(114)
|
(122)
|
(135)
|
(146)
|
(159)
|
(169)
|
(178)
|
(187)
|
(198)
|
(211)
|
(223)
|
(240)
|
(258)
|
(287)
|
(314)
|
(329)
|
(312)
|
(325)
|
(336)
|
(349)
|
(403)
|
(421)
|
(429)
|
(435)
|
(448)
|
(468)
|
(493)
|
(511)
|
(535)
|
(565)
|
(577)
|
(592)
|
(569)
|
(551)
|
(531)
|
(509)
|
(520)
|
(513)
|
(498)
|
(487)
|
|
Selling, General & Administrative |
(94)
|
(99)
|
(106)
|
(115)
|
(124)
|
(135)
|
(144)
|
(152)
|
(161)
|
(171)
|
(182)
|
(192)
|
(208)
|
(223)
|
(238)
|
(259)
|
(275)
|
(250)
|
(258)
|
(263)
|
(273)
|
(325)
|
(339)
|
(345)
|
(348)
|
(356)
|
(372)
|
(390)
|
(404)
|
(423)
|
(435)
|
(447)
|
(452)
|
(423)
|
(405)
|
(387)
|
(371)
|
(384)
|
(380)
|
(368)
|
(360)
|
|
Research & Development |
(14)
|
(15)
|
(17)
|
(20)
|
(22)
|
(24)
|
(26)
|
(26)
|
(26)
|
(28)
|
(29)
|
(30)
|
(32)
|
(35)
|
(40)
|
(46)
|
(54)
|
(62)
|
(67)
|
(73)
|
(76)
|
(78)
|
(81)
|
(83)
|
(87)
|
(92)
|
(96)
|
(103)
|
(107)
|
(112)
|
(122)
|
(130)
|
(140)
|
(146)
|
(147)
|
(145)
|
(139)
|
(136)
|
(133)
|
(130)
|
(127)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
2
N/A
|
3
+21%
|
4
+21%
|
(1)
N/A
|
(4)
-471%
|
(7)
-78%
|
(8)
-14%
|
(7)
+16%
|
(6)
+12%
|
(7)
-12%
|
(11)
-69%
|
(15)
-36%
|
(22)
-45%
|
(32)
-45%
|
(52)
-62%
|
(70)
-33%
|
(76)
-9%
|
(90)
-18%
|
(105)
-17%
|
(121)
-15%
|
(139)
-16%
|
(158)
-13%
|
(165)
-4%
|
(160)
+3%
|
(152)
+5%
|
(146)
+4%
|
(147)
-1%
|
(152)
-3%
|
(149)
+2%
|
(144)
+3%
|
(142)
+2%
|
(121)
+15%
|
(106)
+12%
|
(66)
+38%
|
(41)
+38%
|
(19)
+55%
|
1
N/A
|
(17)
N/A
|
(17)
+0%
|
(7)
+59%
|
1
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(4)
|
(7)
|
(11)
|
(16)
|
(17)
|
(18)
|
(18)
|
(19)
|
(19)
|
(19)
|
(20)
|
(23)
|
(20)
|
(21)
|
(27)
|
(26)
|
(40)
|
(43)
|
(43)
|
(41)
|
(41)
|
(39)
|
(33)
|
|
Non-Reccuring Items |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
(0)
|
1
|
(4)
|
(10)
|
0
|
7
|
14
|
19
|
17
|
1
|
(13)
|
(13)
|
(11)
|
(23)
|
(12)
|
|
Gain/Loss on Disposition of Assets |
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
|
2
|
2
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
Total Other Income |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
4
|
4
|
4
|
4
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
3
|
1
|
1
|
0
|
(1)
|
0
|
(1)
|
1
|
4
|
8
|
8
|
2
|
4
|
3
|
4
|
6
|
9
|
4
|
4
|
|
Pre-Tax Income |
4
N/A
|
5
+9%
|
4
-6%
|
0
-95%
|
(3)
N/A
|
(6)
-94%
|
(7)
-13%
|
(5)
+22%
|
(4)
+17%
|
(5)
-11%
|
(8)
-59%
|
(12)
-51%
|
(28)
-139%
|
(38)
-35%
|
(50)
-31%
|
(68)
-35%
|
(74)
-9%
|
(88)
-20%
|
(107)
-21%
|
(126)
-18%
|
(150)
-18%
|
(172)
-15%
|
(179)
-4%
|
(177)
+1%
|
(170)
+4%
|
(165)
+3%
|
(167)
-1%
|
(171)
-2%
|
(174)
-2%
|
(176)
-1%
|
(158)
+10%
|
(127)
+20%
|
(109)
+14%
|
(70)
+36%
|
(59)
+17%
|
(55)
+5%
|
(50)
+10%
|
(64)
-28%
|
(60)
+7%
|
(65)
-9%
|
(41)
+38%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
1
|
2
|
2
|
2
|
0
|
1
|
5
|
(66)
|
(66)
|
(68)
|
(71)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
0
|
(3)
|
(4)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(5)
|
|
Income from Continuing Operations |
(0)
|
2
|
1
|
(2)
|
(4)
|
(5)
|
(5)
|
(3)
|
(3)
|
(5)
|
(6)
|
(7)
|
(94)
|
(105)
|
(118)
|
(139)
|
(74)
|
(89)
|
(108)
|
(127)
|
(150)
|
(172)
|
(180)
|
(178)
|
(171)
|
(166)
|
(168)
|
(171)
|
(175)
|
(175)
|
(158)
|
(127)
|
(109)
|
(73)
|
(62)
|
(58)
|
(53)
|
(68)
|
(63)
|
(70)
|
(45)
|
|
Net Income (Common) |
(0)
N/A
|
2
N/A
|
1
-26%
|
(2)
N/A
|
(4)
-117%
|
(5)
-31%
|
(5)
-2%
|
(3)
+37%
|
(3)
+12%
|
(5)
-66%
|
(6)
-33%
|
(7)
-8%
|
(94)
-1 264%
|
(105)
-11%
|
(118)
-13%
|
(139)
-18%
|
(74)
+47%
|
(89)
-20%
|
(108)
-21%
|
(127)
-18%
|
(150)
-18%
|
(172)
-15%
|
(180)
-4%
|
(178)
+1%
|
(171)
+4%
|
(166)
+3%
|
(168)
-1%
|
(171)
-2%
|
(175)
-2%
|
(175)
0%
|
(158)
+10%
|
(127)
+19%
|
(109)
+14%
|
(73)
+33%
|
(62)
+15%
|
(58)
+7%
|
(53)
+8%
|
(68)
-27%
|
(63)
+7%
|
(70)
-11%
|
(45)
+35%
|
|
EPS (Diluted) |
-0.01
N/A
|
0.02
N/A
|
0
N/A
|
-0.03
N/A
|
-0.05
-67%
|
-0.06
-20%
|
-0.06
N/A
|
-0.04
+33%
|
-0.03
+25%
|
-0.05
-67%
|
-0.06
-20%
|
-0.07
-17%
|
-1.02
-1 357%
|
-1.14
-12%
|
-1.27
-11%
|
-1.49
-17%
|
-0.78
+48%
|
-0.94
-21%
|
-1.13
-20%
|
-1.29
-14%
|
-1.5
-16%
|
-1.72
-15%
|
-1.73
-1%
|
-1.69
+2%
|
-1.6
+5%
|
-1.57
+2%
|
-1.52
+3%
|
-1.52
N/A
|
-1.54
-1%
|
-1.55
-1%
|
-1.31
+15%
|
-1.09
+17%
|
-0.96
+12%
|
-0.63
+34%
|
-0.54
+14%
|
-0.5
+7%
|
-0.44
+12%
|
-0.56
-27%
|
-0.5
+11%
|
-0.56
-12%
|
-0.33
+41%
|