Income Statement

Revenue

+8%

+6%

10Y

Currency: USD

	Sep-2004	Dec-2004	Apr-2005	Jul-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Apr-2011	Jul-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Jan-2016	Apr-2016	Jul-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	Apr-2022	Jul-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	0	0	0	0	0	0	0	0	0	0	1	1	1	1	0	1	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	0	0	0	0	0
Revenue	289 N/A	308 +7%	314 +2%	318 +1%	328 +3%	335 +2%	354 +6%	368 +4%	392 +6%	405 +3%	429 +6%	455 +6%	482 +6%	528 +10%	571 +8%	606 +6%	640 +6%	670 +5%	702 +5%	719 +2%	720 +0%	760 +6%	800 +5%	859 +7%	923 +7%	944 +2%	951 +1%	940 -1%	961 +2%	947 -1%	960 +1%	951 -1%	933 -2%	936 +0%	922 -1%	919 0%	910 -1%	904 -1%	934 +3%	950 +2%	960 +1%	963 +0%	957 -1%	965 +1%	971 +1%	977 +1%	980 +0%	1 025 +5%	1 026 +0%	1 051 +2%	1 044 -1%	1 073 +3%	1 080 +1%	1 114 +3%	1 146 +3%	1 055 -8%	1 055 0%	1 058 +0%	1 096 +4%	1 184 +8%	1 242 +5%	1 231 -1%	1 245 +1%	1 189 -4%	1 162 -2%	1 260 +8%	1 228 -3%	1 268 +3%	1 281 +1%	1 243 -3%	1 258 +1%	1 261 +0%	1 254 -1%	1 237 -1%	1 279 +3%	1 287 +1%	1 300 +1%	1 280 -1%	1 269 -1%	1 260 -1%	1 274 +1%	1 315 +3%	1 320 +0%	1 347 +2%	1 349 +0%	1 339 -1%
Gross Profit
Cost of Revenue	(92)	(97)	(96)	(87)	(80)	(76)	(68)	(73)	(76)	(73)	(77)	(78)	(74)	(73)	(70)	(66)	(68)	(46)	(60)	(64)	(65)	(105)	(103)	(123)	(132)	(125)	(124)	(112)	(111)	(102)	(98)	(91)	(92)	(97)	(97)	(100)	(97)	(93)	(87)	(81)	(70)	(68)	(76)	(82)	(95)	(105)	(105)	(104)	(109)	(109)	(112)	(119)	(119)	(120)	(124)	(126)	(128)	(135)	(141)	(146)	(161)	(160)	(160)	(150)	(147)	(145)	(140)	(142)	(130)	(127)	(131)	(135)	(141)	(143)	(149)	(154)	(153)	(150)	(148)	(142)	(140)	(149)	(146)	(155)	(160)	(163)
Gross Profit	198 N/A	211 +7%	218 +4%	231 +6%	248 +7%	259 +5%	286 +10%	296 +3%	316 +7%	332 +5%	352 +6%	377 +7%	408 +8%	455 +12%	502 +10%	540 +8%	573 +6%	625 +9%	642 +3%	655 +2%	655 N/A	656 +0%	697 +6%	736 +6%	791 +7%	819 +4%	827 +1%	828 +0%	850 +3%	845 -1%	862 +2%	860 0%	841 -2%	838 0%	825 -2%	819 -1%	813 -1%	812 0%	847 +4%	869 +3%	890 +2%	895 +1%	881 -2%	883 +0%	876 -1%	872 0%	875 +0%	921 +5%	917 0%	942 +3%	933 -1%	953 +2%	962 +1%	994 +3%	1 022 +3%	929 -9%	927 0%	922 -1%	955 +4%	1 037 +9%	1 081 +4%	1 072 -1%	1 085 +1%	1 040 -4%	1 015 -2%	1 115 +10%	1 088 -2%	1 126 +4%	1 151 +2%	1 116 -3%	1 127 +1%	1 126 0%	1 112 -1%	1 094 -2%	1 130 +3%	1 133 +0%	1 147 +1%	1 130 -1%	1 121 -1%	1 117 0%	1 133 +1%	1 166 +3%	1 174 +1%	1 192 +2%	1 189 0%	1 176 -1%
Operating Income
Operating Expenses	(130)	(146)	(157)	(163)	(166)	(169)	(173)	(180)	(190)	(188)	(198)	(211)	(223)	(242)	(259)	(269)	(286)	(290)	(284)	(285)	(286)	(298)	(315)	(336)	(355)	(377)	(396)	(407)	(417)	(420)	(436)	(454)	(477)	(509)	(534)	(553)	(562)	(565)	(579)	(594)	(614)	(629)	(641)	(648)	(663)	(673)	(671)	(681)	(684)	(683)	(693)	(699)	(702)	(706)	(713)	(724)	(744)	(764)	(779)	(789)	(787)	(797)	(808)	(791)	(795)	(783)	(777)	(795)	(811)	(846)	(893)	(901)	(895)	(873)	(849)	(866)	(884)	(889)	(883)	(871)	(869)	(888)	(891)	(903)	(909)	(909)
Selling, General & Administrative	(107)	(119)	(129)	(134)	(135)	(139)	(142)	(147)	(154)	(155)	(159)	(169)	(179)	(192)	(205)	(212)	(208)	(224)	(213)	(209)	(205)	(213)	(224)	(239)	(250)	(267)	(283)	(286)	(293)	(291)	(302)	(319)	(337)	(360)	(376)	(387)	(393)	(394)	(405)	(416)	(431)	(441)	(442)	(450)	(461)	(467)	(470)	(470)	(464)	(458)	(463)	(464)	(468)	(474)	(480)	(490)	(507)	(525)	(541)	(550)	(549)	(561)	(570)	(554)	(556)	(538)	(526)	(541)	(557)	(587)	(632)	(639)	(634)	(617)	(591)	(603)	(613)	(615)	(614)	(605)	(605)	(625)	(628)	(640)	(647)	(645)
Research & Development	(24)	(27)	(29)	(30)	(31)	(30)	(31)	(33)	(35)	(36)	(39)	(42)	(44)	(49)	(54)	(58)	(78)	(67)	(72)	(77)	(82)	(86)	(91)	(97)	(105)	(110)	(114)	(120)	(124)	(128)	(134)	(135)	(140)	(150)	(157)	(165)	(169)	(171)	(174)	(178)	(183)	(187)	(199)	(198)	(201)	(206)	(202)	(211)	(220)	(224)	(230)	(235)	(233)	(232)	(233)	(234)	(237)	(239)	(238)	(238)	(238)	(237)	(238)	(238)	(239)	(245)	(251)	(253)	(254)	(259)	(260)	(261)	(261)	(257)	(258)	(263)	(272)	(274)	(269)	(265)	(264)	(263)	(262)	(263)	(262)	(264)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	4	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	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
Operating Income	68 N/A	65 -5%	61 -6%	67 +11%	82 +22%	90 +10%	114 +26%	116 +2%	126 +9%	145 +15%	154 +7%	167 +8%	185 +11%	213 +15%	242 +14%	271 +12%	287 +6%	334 +17%	357 +7%	369 +3%	369 0%	358 -3%	382 +7%	400 +5%	436 +9%	442 +1%	430 -3%	421 -2%	433 +3%	425 -2%	426 +0%	407 -5%	364 -11%	329 -10%	291 -11%	266 -9%	251 -6%	247 -2%	268 +8%	275 +3%	276 +0%	267 -3%	240 -10%	235 -2%	213 -9%	199 -7%	204 +3%	240 +18%	233 -3%	259 +11%	240 -7%	254 +6%	260 +2%	288 +11%	309 +7%	205 -34%	183 -11%	158 -14%	177 +12%	249 +41%	294 +18%	274 -7%	277 +1%	248 -10%	221 -11%	332 +51%	311 -7%	331 +7%	341 +3%	270 -21%	235 -13%	225 -4%	217 -4%	221 +2%	281 +27%	267 -5%	263 -2%	241 -8%	238 -1%	247 +3%	265 +7%	277 +5%	283 +2%	289 +2%	280 -3%	267 -4%
Pre-Tax Income
Interest Income Expense	(1)	(1)	0	0	5	0	0	0	17	6	12	18	23	23	21	18	16	14	13	12	10	8	7	7	7	6	6	7	10	10	10	9	6	6	5	4	3	2	3	3	4	4	4	5	4	5	5	5	6	6	7	8	9	11	13	16	18	20	24	25	25	25	22	18	11	9	5	3	2	3	3	4	5	10	16	22	29	36	41	47	50	44	44	39	41	43
Non-Reccuring Items	0	2	4	2	2	0	0	0	4	0	5	6	2	2	1	1	0	(0)	(3)	(4)	(5)	(4)	(2)	(2)	(7)	(8)	(8)	(7)	(3)	(3)	(4)	(4)	(2)	(1)	(0)	(6)	(6)	(9)	(9)	(3)	(2)	1	1	0	0	0	(1)	(1)	(1)	0	0	0	(13)	(13)	(13)	(12)	0	0	0	(30)	(37)	(37)	(37)	(8)	(2)	3	2	3	4	0	(5)	(5)	(11)	(11)	(5)	(21)	(47)	(53)	(51)	(38)	(6)	(6)	(12)	(8)	(15)	(20)
Total Other Income	1	1	2	3	2	11	14	16	0	13	8	4	(1)	(1)	(2)	(2)	(1)	(2)	(0)	(1)	(3)	(1)	(1)	1	1	1	1	1	1	1	1	1	1	1	1	1	2	2	(1)	(1)	(1)	(2)	2	2	28	27	27	26	(2)	(1)	(0)	(1)	(1)	(2)	(4)	(5)	(5)	(4)	(4)	1	1	1	2	4	10	9	10	9	8	6	4	4	4	3	6	4	6	7	7	7	4	2	1	1	(2)	(2)
Pre-Tax Income	68 N/A	67 -1%	65 -3%	72 +10%	91 +27%	101 +11%	128 +27%	132 +3%	147 +11%	163 +11%	180 +10%	194 +8%	209 +8%	237 +13%	262 +10%	287 +10%	302 +5%	346 +15%	368 +6%	376 +2%	371 -1%	361 -3%	387 +7%	406 +5%	437 +8%	442 +1%	430 -3%	423 -2%	441 +4%	433 -2%	433 N/A	413 -5%	369 -11%	335 -9%	297 -11%	265 -11%	251 -5%	242 -3%	260 +7%	274 +5%	276 +1%	270 -2%	247 -9%	242 -2%	246 +1%	231 -6%	235 +2%	269 +15%	236 -12%	264 +12%	247 -7%	261 +6%	255 -2%	284 +11%	306 +8%	204 -33%	196 -3%	174 -11%	196 +13%	244 +24%	282 +16%	263 -7%	263 +0%	262 -1%	240 -8%	352 +47%	327 -7%	346 +6%	355 +2%	279 -21%	237 -15%	227 -4%	215 -5%	224 +4%	298 +33%	272 -9%	250 -8%	231 -8%	235 +2%	262 +11%	312 +19%	318 +2%	316 0%	322 +2%	303 -6%	289 -5%
Net Income
Tax Provision	(27)	(28)	(28)	(32)	(37)	(40)	(50)	(49)	(56)	(60)	(65)	(69)	(65)	(75)	(82)	(91)	(101)	(115)	(123)	(127)	(127)	(125)	(135)	(141)	(154)	(142)	(134)	(128)	(130)	(136)	(130)	(120)	(104)	(92)	(80)	(68)	(60)	(58)	(62)	(66)	(67)	(64)	(59)	(60)	(63)	(59)	(54)	(60)	(50)	(55)	(54)	(56)	(48)	(184)	(191)	(161)	(33)	141	127	116	75	45	60	89	(8)	(27)	(13)	(45)	(37)	(24)	(22)	(27)	(31)	(40)	(55)	(53)	(48)	(41)	(43)	(46)	(48)	(53)	(57)	(56)	(47)	(47)
Income from Continuing Operations	41	39	37	40	54	61	78	83	91	103	115	125	144	162	180	196	201	231	244	249	244	236	252	264	283	300	296	295	311	297	303	292	265	243	217	196	190	184	198	208	209	205	187	183	183	172	181	209	186	209	192	205	207	100	115	42	164	315	324	360	358	308	323	351	232	326	313	301	318	255	215	200	184	183	243	220	202	190	192	215	264	265	259	266	256	242
Income to Minority Interest	(1)	(1)	(1)	(1)	(2)	(2)	(1)	(2)	(1)	(1)	(1)	(1)	(2)	(2)	(2)	(1)	(2)	(2)	(1)	(2)	(1)	(2)	(2)	(1)	1	1	1	1	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(2)	(2)	(3)	(3)	(3)	(2)	(2)	(2)	(2)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(0)	(0)	(0)	(1)	(0)	(0)	(0)	(0)	0	(0)	(0)	(0)	(8)	(8)	(8)	(8)	0	0	0	0	0	(0)	(0)	(1)	(2)	(2)	(3)	(2)	(2)	(2)	(1)	(1)	(2)
Net Income (Common)	40 N/A	38 -4%	36 -6%	39 +8%	52 +35%	59 +13%	77 +30%	81 +6%	90 +10%	102 +14%	113 +11%	124 +9%	143 +15%	161 +13%	178 +11%	195 +9%	200 +2%	230 +15%	243 +6%	247 +2%	243 -2%	234 -4%	250 +7%	263 +5%	283 +8%	301 +6%	297 -1%	295 -1%	309 +5%	296 -4%	302 +2%	292 -3%	264 -9%	242 -8%	216 -11%	195 -10%	189 -3%	182 -4%	196 +8%	206 +5%	206 +0%	203 -2%	185 -9%	181 -2%	181 +0%	171 -6%	180 +5%	209 +16%	186 -11%	208 +12%	192 -8%	204 +6%	207 +1%	100 -52%	114 +15%	42 -64%	42 +0%	193 +363%	201 +4%	238 +18%	255 +7%	206 -19%	221 +7%	249 +13%	231 -7%	318 +37%	306 -4%	293 -4%	310 +6%	255 -18%	216 -15%	201 -7%	184 -8%	184 0%	243 +32%	219 -10%	201 -8%	188 -6%	190 +1%	212 +12%	262 +23%	263 +0%	257 -2%	264 +3%	255 -3%	241 -6%
EPS (Diluted)	0.43 N/A	0.38 -12%	0.34 -11%	0.38 +12%	0.5 +32%	0.55 +10%	0.7 +27%	0.73 +4%	0.8 +10%	0.91 +14%	1 +10%	1.09 +9%	1.26 +16%	1.41 +12%	1.56 +11%	1.7 +9%	1.74 +2%	1.99 +14%	2.1 +6%	2.14 +2%	2.11 -1%	2.01 -5%	2.15 +7%	2.26 +5%	2.46 +9%	2.64 +7%	2.62 -1%	2.62 N/A	2.75 +5%	2.7 -2%	2.76 +2%	2.72 -1%	2.46 -10%	2.34 -5%	2.1 -10%	1.88 -10%	1.84 -2%	1.77 -4%	1.9 +7%	1.99 +5%	1.99 N/A	1.95 -2%	1.78 -9%	1.74 -2%	1.75 +1%	1.67 -5%	1.77 +6%	2.03 +15%	1.81 -11%	2.02 +12%	1.85 -8%	1.96 +6%	2 +2%	0.96 -52%	1.08 +13%	0.38 -65%	0.38 N/A	1.82 +379%	1.92 +5%	2.29 +19%	2.43 +6%	1.99 -18%	2.14 +8%	2.43 +14%	2.25 -7%	3.05 +36%	2.92 -4%	2.81 -4%	2.97 +6%	2.44 -18%	2.09 -14%	1.97 -6%	1.81 -8%	1.89 +4%	2.49 +32%	2.25 -10%	2.05 -9%	1.93 -6%	1.96 +2%	2.18 +11%	2.69 +23%	2.71 +1%	2.64 -3%	2.72 +3%	2.62 -4%	2.48 -5%

Income Statement Balance Sheet Cash Flow Statement

Dolby Laboratories Inc
NYSE:DLB

Income Statement

Earnings Waterfall
Dolby Laboratories Inc

Income Statement
Dolby Laboratories Inc

See Also

Company

Help

Tools

Stocks

Dolby Laboratories Inc NYSE:DLB

Income Statement

Earnings Waterfall Dolby Laboratories Inc

Income Statement Dolby Laboratories Inc

See Also

Company

Help

Tools

Stocks

Dolby Laboratories Inc
NYSE:DLB

Earnings Waterfall
Dolby Laboratories Inc

Income Statement
Dolby Laboratories Inc