Fastly Inc
NYSE:FSLY
Income Statement
Earnings Waterfall
Fastly Inc
Revenue
|
540.9m
USD
|
Cost of Revenue
|
-244.2m
USD
|
Gross Profit
|
296.6m
USD
|
Operating Expenses
|
-459.4m
USD
|
Operating Income
|
-162.8m
USD
|
Other Expenses
|
14.2m
USD
|
Net Income
|
-148.6m
USD
|
Income Statement
Fastly Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||
Revenue |
105
N/A
|
113
+8%
|
123
+9%
|
134
+9%
|
145
+8%
|
158
+9%
|
169
+7%
|
182
+8%
|
201
+10%
|
218
+9%
|
246
+13%
|
267
+8%
|
291
+9%
|
313
+8%
|
323
+3%
|
339
+5%
|
354
+4%
|
372
+5%
|
389
+5%
|
411
+6%
|
433
+5%
|
448
+4%
|
468
+5%
|
488
+4%
|
506
+4%
|
522
+3%
|
531
+2%
|
541
+2%
|
|
Gross Profit | |||||||||||||||||||||||||||||
Cost of Revenue |
(49)
|
(54)
|
(58)
|
(62)
|
(66)
|
(70)
|
(75)
|
(81)
|
(88)
|
(96)
|
(105)
|
(112)
|
(120)
|
(130)
|
(141)
|
(153)
|
(167)
|
(183)
|
(200)
|
(214)
|
(223)
|
(226)
|
(228)
|
(234)
|
(240)
|
(243)
|
(243)
|
(244)
|
|
Gross Profit |
56
N/A
|
59
+6%
|
65
+9%
|
72
+10%
|
79
+11%
|
88
+11%
|
94
+8%
|
102
+8%
|
112
+10%
|
122
+9%
|
142
+16%
|
155
+10%
|
171
+10%
|
183
+7%
|
182
0%
|
187
+2%
|
187
+0%
|
189
+1%
|
190
+1%
|
197
+4%
|
210
+6%
|
222
+6%
|
240
+8%
|
253
+6%
|
266
+5%
|
279
+5%
|
288
+3%
|
297
+3%
|
|
Operating Income | |||||||||||||||||||||||||||||
Operating Expenses |
(87)
|
(95)
|
(99)
|
(103)
|
(108)
|
(116)
|
(129)
|
(142)
|
(159)
|
(173)
|
(194)
|
(212)
|
(258)
|
(328)
|
(371)
|
(406)
|
(404)
|
(421)
|
(434)
|
(447)
|
(450)
|
(398)
|
(447)
|
(453)
|
(460)
|
(424)
|
(475)
|
(459)
|
|
Selling, General & Administrative |
(58)
|
(64)
|
(67)
|
(69)
|
(74)
|
(79)
|
(89)
|
(98)
|
(112)
|
(121)
|
(137)
|
(147)
|
(180)
|
(214)
|
(243)
|
(271)
|
(271)
|
(275)
|
(279)
|
(286)
|
(286)
|
(285)
|
(284)
|
(287)
|
(292)
|
(302)
|
(306)
|
(298)
|
|
Research & Development |
(29)
|
(31)
|
(32)
|
(33)
|
(35)
|
(37)
|
(40)
|
(43)
|
(47)
|
(51)
|
(56)
|
(62)
|
(75)
|
(90)
|
(103)
|
(117)
|
(127)
|
(138)
|
(147)
|
(153)
|
(155)
|
(152)
|
(151)
|
(151)
|
(152)
|
(153)
|
(151)
|
(144)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(4)
|
(24)
|
(24)
|
(18)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
40
|
(12)
|
(14)
|
(16)
|
31
|
(17)
|
(18)
|
|
Operating Income |
(31)
N/A
|
(36)
-15%
|
(34)
+5%
|
(31)
+8%
|
(29)
+6%
|
(28)
+3%
|
(35)
-22%
|
(40)
-15%
|
(47)
-17%
|
(51)
-9%
|
(53)
-4%
|
(56)
-7%
|
(87)
-55%
|
(145)
-67%
|
(188)
-30%
|
(220)
-17%
|
(217)
+1%
|
(232)
-7%
|
(244)
-5%
|
(250)
-3%
|
(240)
+4%
|
(176)
+27%
|
(207)
-18%
|
(200)
+4%
|
(194)
+3%
|
(145)
+25%
|
(186)
-29%
|
(163)
+13%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
(1)
|
1
|
1
|
0
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(1)
|
1
|
5
|
8
|
12
|
14
|
14
|
15
|
14
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(8)
|
(20)
|
0
|
0
|
0
|
(3)
|
0
|
54
|
50
|
48
|
0
|
33
|
33
|
48
|
0
|
8
|
2
|
|
Total Other Income |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(3)
|
(1)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(2)
|
0
|
0
|
(0)
|
1
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
Pre-Tax Income |
(32)
N/A
|
(37)
-14%
|
(35)
+4%
|
(33)
+7%
|
(31)
+6%
|
(31)
-1%
|
(41)
-31%
|
(45)
-9%
|
(51)
-15%
|
(53)
-3%
|
(52)
+2%
|
(63)
-22%
|
(107)
-71%
|
(147)
-37%
|
(191)
-30%
|
(224)
-17%
|
(223)
+0%
|
(236)
-6%
|
(194)
+18%
|
(201)
-4%
|
(191)
+5%
|
(171)
+10%
|
(165)
+3%
|
(156)
+5%
|
(133)
+15%
|
(132)
+1%
|
(164)
-25%
|
(148)
+10%
|
|
Net Income | |||||||||||||||||||||||||||||
Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
12
|
12
|
12
|
13
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
|
Income from Continuing Operations |
(33)
|
(37)
|
(35)
|
(33)
|
(31)
|
(31)
|
(41)
|
(45)
|
(52)
|
(54)
|
(53)
|
(64)
|
(96)
|
(135)
|
(179)
|
(211)
|
(223)
|
(236)
|
(194)
|
(202)
|
(191)
|
(171)
|
(166)
|
(156)
|
(133)
|
(132)
|
(165)
|
(149)
|
|
Net Income (Common) |
(33)
N/A
|
(37)
-14%
|
(35)
+4%
|
(33)
+7%
|
(31)
+6%
|
(31)
-1%
|
(41)
-31%
|
(45)
-9%
|
(52)
-15%
|
(54)
-4%
|
(53)
+2%
|
(64)
-22%
|
(96)
-49%
|
(135)
-40%
|
(179)
-33%
|
(211)
-18%
|
(223)
-6%
|
(236)
-6%
|
(194)
+18%
|
(202)
-4%
|
(191)
+5%
|
(171)
+10%
|
(166)
+3%
|
(156)
+5%
|
(133)
+15%
|
(132)
+1%
|
(165)
-25%
|
(149)
+10%
|
|
EPS (Diluted) |
-0.36
N/A
|
-0.4
-11%
|
-0.38
+5%
|
-0.35
+8%
|
-0.34
+3%
|
-0.34
N/A
|
-0.45
-32%
|
-0.49
-9%
|
-0.75
-53%
|
-0.58
+23%
|
-0.52
+10%
|
-0.6
-15%
|
-0.93
-55%
|
-1.2
-29%
|
-1.54
-28%
|
-1.83
-19%
|
-1.92
-5%
|
-1.97
-3%
|
-1.6
+19%
|
-1.64
-2%
|
-1.57
+4%
|
-1.36
+13%
|
-1.29
+5%
|
-1.2
+7%
|
-1.03
+14%
|
-0.97
+6%
|
-1.19
-23%
|
-1.06
+11%
|