Kulicke and Soffa Industries Inc
NASDAQ:KLIC
Income Statement
Earnings Waterfall
Kulicke and Soffa Industries Inc
Revenue
|
706.2m
USD
|
Cost of Revenue
|
-437.5m
USD
|
Gross Profit
|
268.8m
USD
|
Operating Expenses
|
-313.8m
USD
|
Operating Income
|
-45.1m
USD
|
Other Expenses
|
-23.9m
USD
|
Net Income
|
-69m
USD
|
Income Statement
Kulicke and Soffa Industries Inc
Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-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 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
569
N/A
|
597
+5%
|
628
+5%
|
612
-3%
|
537
-12%
|
538
+0%
|
549
+2%
|
601
+9%
|
627
+4%
|
668
+7%
|
711
+6%
|
739
+4%
|
809
+9%
|
873
+8%
|
895
+3%
|
920
+3%
|
889
-3%
|
833
-6%
|
727
-13%
|
585
-19%
|
540
-8%
|
527
-2%
|
562
+7%
|
585
+4%
|
623
+6%
|
747
+20%
|
936
+25%
|
1 210
+29%
|
1 518
+25%
|
1 711
+13%
|
1 755
+3%
|
1 703
-3%
|
1 504
-12%
|
1 219
-19%
|
1 008
-17%
|
826
-18%
|
743
-10%
|
737
-1%
|
736
0%
|
727
-1%
|
706
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(295)
|
(307)
|
(327)
|
(319)
|
(277)
|
(283)
|
(293)
|
(322)
|
(346)
|
(369)
|
(390)
|
(403)
|
(427)
|
(458)
|
(473)
|
(485)
|
(480)
|
(446)
|
(384)
|
(310)
|
(286)
|
(277)
|
(298)
|
(311)
|
(325)
|
(398)
|
(508)
|
(656)
|
(821)
|
(912)
|
(903)
|
(856)
|
(755)
|
(605)
|
(512)
|
(431)
|
(384)
|
(388)
|
(454)
|
(450)
|
(437)
|
|
Gross Profit |
274
N/A
|
290
+6%
|
301
+4%
|
293
-3%
|
259
-12%
|
255
-2%
|
256
+0%
|
278
+9%
|
281
+1%
|
299
+6%
|
322
+8%
|
336
+4%
|
382
+14%
|
415
+9%
|
422
+2%
|
435
+3%
|
409
-6%
|
387
-5%
|
343
-11%
|
275
-20%
|
255
-7%
|
250
-2%
|
264
+5%
|
275
+4%
|
298
+9%
|
349
+17%
|
428
+23%
|
555
+29%
|
697
+26%
|
799
+15%
|
852
+7%
|
847
-1%
|
748
-12%
|
614
-18%
|
496
-19%
|
396
-20%
|
359
-9%
|
350
-2%
|
282
-19%
|
277
-2%
|
269
-3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(197)
|
(201)
|
(212)
|
(220)
|
(222)
|
(228)
|
(227)
|
(227)
|
(218)
|
(216)
|
(214)
|
(213)
|
(231)
|
(234)
|
(239)
|
(240)
|
(243)
|
(245)
|
(242)
|
(237)
|
(233)
|
(230)
|
(230)
|
(232)
|
(240)
|
(249)
|
(252)
|
(267)
|
(280)
|
(289)
|
(296)
|
(291)
|
(277)
|
(283)
|
(281)
|
(286)
|
(297)
|
(299)
|
(302)
|
(305)
|
(314)
|
|
Selling, General & Administrative |
(114)
|
(116)
|
(123)
|
(129)
|
(132)
|
(134)
|
(134)
|
(136)
|
(126)
|
(127)
|
(122)
|
(118)
|
(130)
|
(125)
|
(126)
|
(124)
|
(123)
|
(126)
|
(122)
|
(118)
|
(117)
|
(115)
|
(116)
|
(115)
|
(116)
|
(122)
|
(120)
|
(129)
|
(142)
|
(147)
|
(155)
|
(152)
|
(140)
|
(144)
|
(144)
|
(147)
|
(153)
|
(152)
|
(153)
|
(155)
|
(163)
|
|
Research & Development |
(83)
|
(85)
|
(89)
|
(91)
|
(90)
|
(95)
|
(94)
|
(92)
|
(92)
|
(90)
|
(92)
|
(95)
|
(100)
|
(109)
|
(113)
|
(117)
|
(120)
|
(119)
|
(120)
|
(118)
|
(116)
|
(115)
|
(114)
|
(117)
|
(124)
|
(127)
|
(133)
|
(138)
|
(138)
|
(139)
|
(142)
|
(139)
|
(137)
|
(138)
|
(137)
|
(140)
|
(145)
|
(147)
|
(149)
|
(150)
|
(151)
|
|
Depreciation & Amortization |
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
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
0
|
0
|
|
Other Operating Expenses |
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
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
|
Operating Income |
77
N/A
|
89
+15%
|
89
0%
|
73
-17%
|
37
-49%
|
26
-29%
|
28
+7%
|
51
+80%
|
63
+23%
|
83
+32%
|
108
+30%
|
122
+14%
|
152
+24%
|
182
+20%
|
184
+1%
|
195
+6%
|
167
-14%
|
142
-15%
|
101
-29%
|
39
-62%
|
22
-44%
|
20
-6%
|
34
+67%
|
43
+27%
|
59
+35%
|
100
+72%
|
176
+75%
|
288
+64%
|
417
+45%
|
510
+22%
|
556
+9%
|
556
N/A
|
471
-15%
|
331
-30%
|
216
-35%
|
109
-49%
|
61
-44%
|
51
-17%
|
(19)
N/A
|
(28)
-45%
|
(45)
-59%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
(0)
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
5
|
5
|
6
|
8
|
9
|
11
|
13
|
14
|
14
|
13
|
12
|
10
|
8
|
6
|
4
|
2
|
1
|
1
|
2
|
2
|
3
|
7
|
13
|
21
|
27
|
33
|
36
|
37
|
36
|
34
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(9)
|
(8)
|
(8)
|
(46)
|
(39)
|
(39)
|
(39)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(4)
|
(6)
|
(4)
|
0
|
0
|
2
|
(1)
|
0
|
(2)
|
(22)
|
(22)
|
(22)
|
(69)
|
(47)
|
(47)
|
|
Pre-Tax Income |
77
N/A
|
89
+15%
|
89
0%
|
73
-17%
|
38
-49%
|
27
-29%
|
29
+8%
|
52
+80%
|
56
+8%
|
78
+38%
|
103
+33%
|
81
-21%
|
119
+46%
|
149
+26%
|
153
+2%
|
203
+33%
|
178
-13%
|
155
-13%
|
115
-26%
|
52
-54%
|
35
-34%
|
32
-7%
|
44
+37%
|
51
+15%
|
64
+26%
|
103
+61%
|
174
+68%
|
283
+63%
|
415
+47%
|
511
+23%
|
558
+9%
|
561
+1%
|
477
-15%
|
344
-28%
|
235
-32%
|
115
-51%
|
72
-37%
|
65
-9%
|
(52)
N/A
|
(40)
+23%
|
(58)
-48%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(14)
|
(16)
|
(17)
|
(3)
|
13
|
16
|
11
|
(5)
|
(8)
|
(12)
|
(10)
|
16
|
7
|
5
|
5
|
(20)
|
(16)
|
(14)
|
(12)
|
(8)
|
(8)
|
(7)
|
(6)
|
(3)
|
(12)
|
(16)
|
(27)
|
(34)
|
(47)
|
(59)
|
(60)
|
(58)
|
(43)
|
(29)
|
(21)
|
(16)
|
(15)
|
(14)
|
(14)
|
(18)
|
(11)
|
|
Income from Continuing Operations |
63
|
73
|
72
|
70
|
51
|
43
|
40
|
47
|
49
|
66
|
94
|
97
|
126
|
154
|
158
|
184
|
162
|
141
|
103
|
44
|
27
|
25
|
38
|
48
|
52
|
87
|
147
|
249
|
367
|
453
|
497
|
502
|
434
|
315
|
214
|
99
|
57
|
52
|
(66)
|
(58)
|
(69)
|
|
Equity Earnings Affiliates |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
63
N/A
|
73
+16%
|
72
-2%
|
70
-2%
|
51
-28%
|
43
-16%
|
40
-7%
|
47
+17%
|
49
+4%
|
66
+36%
|
94
+42%
|
97
+3%
|
126
+31%
|
49
-61%
|
52
+7%
|
78
+49%
|
57
-27%
|
134
+136%
|
94
-30%
|
35
-63%
|
12
-66%
|
18
+50%
|
33
+88%
|
43
+30%
|
52
+22%
|
87
+67%
|
147
+68%
|
249
+70%
|
367
+47%
|
452
+23%
|
497
+10%
|
502
+1%
|
434
-14%
|
315
-27%
|
214
-32%
|
99
-54%
|
57
-42%
|
52
-9%
|
(66)
N/A
|
(58)
+12%
|
(69)
-20%
|
|
EPS (Diluted) |
0.81
N/A
|
0.94
+16%
|
0.92
-2%
|
0.91
-1%
|
0.67
-26%
|
0.6
-10%
|
0.56
-7%
|
0.66
+18%
|
0.68
+3%
|
0.92
+35%
|
1.3
+41%
|
1.33
+2%
|
1.75
+32%
|
0.68
-61%
|
0.73
+7%
|
1.1
+51%
|
0.8
-27%
|
1.96
+145%
|
1.42
-28%
|
0.53
-63%
|
0.17
-68%
|
0.27
+59%
|
0.51
+89%
|
0.68
+33%
|
0.83
+22%
|
1.39
+67%
|
2.33
+68%
|
3.94
+69%
|
5.78
+47%
|
7.14
+24%
|
7.96
+11%
|
8.37
+5%
|
7.09
-15%
|
5.45
-23%
|
3.7
-32%
|
1.71
-54%
|
0.99
-42%
|
0.9
-9%
|
-1.19
N/A
|
-1.04
+13%
|
-1.24
-19%
|