Glaukos Corp
NYSE:GKOS
Income Statement
Earnings Waterfall
Glaukos Corp
Income Statement
Glaukos Corp
| Jun-2014 | Sep-2014 | 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 | 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
|
1
|
2
|
3
|
3
|
4
|
9
|
14
|
16
|
18
|
16
|
13
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
12
|
10
|
8
|
6
|
5
|
0
|
|
| Revenue |
19
N/A
|
31
+63%
|
46
+45%
|
52
+14%
|
59
+13%
|
66
+12%
|
72
+9%
|
80
+12%
|
91
+13%
|
102
+12%
|
114
+13%
|
127
+11%
|
140
+10%
|
151
+8%
|
159
+6%
|
163
+3%
|
165
+1%
|
169
+2%
|
181
+7%
|
195
+8%
|
211
+8%
|
225
+7%
|
237
+5%
|
238
+1%
|
211
-11%
|
218
+3%
|
225
+3%
|
238
+6%
|
284
+20%
|
294
+3%
|
294
N/A
|
294
0%
|
288
-2%
|
285
-1%
|
283
-1%
|
289
+2%
|
297
+3%
|
304
+2%
|
315
+4%
|
326
+4%
|
342
+5%
|
360
+5%
|
383
+6%
|
405
+5%
|
433
+7%
|
470
+9%
|
507
+8%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4)
|
(7)
|
(11)
|
(12)
|
(13)
|
(14)
|
(13)
|
(13)
|
(14)
|
(15)
|
(16)
|
(18)
|
(19)
|
(21)
|
(21)
|
(22)
|
(22)
|
(23)
|
(25)
|
(26)
|
(28)
|
(30)
|
(39)
|
(64)
|
(78)
|
(88)
|
(92)
|
(76)
|
(72)
|
(69)
|
(67)
|
(67)
|
(67)
|
(69)
|
(69)
|
(70)
|
(72)
|
(74)
|
(76)
|
(78)
|
(80)
|
(84)
|
(94)
|
(98)
|
(102)
|
(109)
|
(112)
|
|
| Gross Profit |
15
N/A
|
25
+66%
|
34
+37%
|
40
+16%
|
45
+14%
|
51
+13%
|
59
+15%
|
67
+14%
|
77
+15%
|
87
+13%
|
98
+13%
|
109
+11%
|
121
+11%
|
130
+7%
|
138
+7%
|
142
+3%
|
143
+1%
|
146
+2%
|
156
+7%
|
169
+8%
|
183
+8%
|
195
+7%
|
198
+2%
|
174
-12%
|
133
-23%
|
130
-3%
|
133
+3%
|
162
+21%
|
212
+31%
|
225
+6%
|
227
+1%
|
227
0%
|
221
-2%
|
216
-2%
|
214
-1%
|
219
+2%
|
225
+2%
|
230
+2%
|
239
+4%
|
249
+4%
|
262
+5%
|
276
+6%
|
289
+5%
|
306
+6%
|
331
+8%
|
361
+9%
|
396
+10%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(21)
|
(33)
|
(47)
|
(50)
|
(59)
|
(65)
|
(69)
|
(101)
|
(78)
|
(85)
|
(94)
|
(105)
|
(123)
|
(132)
|
(140)
|
(148)
|
(150)
|
(161)
|
(169)
|
(180)
|
(196)
|
(214)
|
(249)
|
(274)
|
(274)
|
(269)
|
(252)
|
(239)
|
(257)
|
(277)
|
(289)
|
(298)
|
(315)
|
(313)
|
(326)
|
(344)
|
(342)
|
(353)
|
(363)
|
(370)
|
(381)
|
(392)
|
(398)
|
(408)
|
(427)
|
(450)
|
(482)
|
|
| Selling, General & Administrative |
(13)
|
(19)
|
(28)
|
(30)
|
(36)
|
(41)
|
(44)
|
(48)
|
(51)
|
(57)
|
(65)
|
(74)
|
(84)
|
(91)
|
(96)
|
(102)
|
(106)
|
(113)
|
(120)
|
(127)
|
(136)
|
(148)
|
(175)
|
(188)
|
(187)
|
(181)
|
(161)
|
(155)
|
(162)
|
(169)
|
(173)
|
(178)
|
(183)
|
(187)
|
(191)
|
(201)
|
(204)
|
(211)
|
(219)
|
(231)
|
(245)
|
(255)
|
(256)
|
(270)
|
(287)
|
(306)
|
(332)
|
|
| Research & Development |
(9)
|
(14)
|
(19)
|
(20)
|
(23)
|
(24)
|
(25)
|
(27)
|
(26)
|
(28)
|
(29)
|
(31)
|
(39)
|
(41)
|
(44)
|
(46)
|
(44)
|
(47)
|
(50)
|
(53)
|
(59)
|
(65)
|
(72)
|
(83)
|
(83)
|
(84)
|
(85)
|
(82)
|
(92)
|
(106)
|
(111)
|
(117)
|
(129)
|
(124)
|
(133)
|
(142)
|
(136)
|
(141)
|
(139)
|
(137)
|
(136)
|
(137)
|
(136)
|
(138)
|
(140)
|
(143)
|
(151)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(3)
|
(3)
|
(3)
|
(5)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(26)
|
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 |
(6)
N/A
|
(8)
-30%
|
(13)
-62%
|
(10)
+22%
|
(13)
-30%
|
(13)
+1%
|
(10)
+23%
|
(34)
-234%
|
(1)
+97%
|
2
N/A
|
4
+139%
|
4
-7%
|
(2)
N/A
|
(2)
-14%
|
(2)
+2%
|
(6)
-174%
|
(7)
-6%
|
(14)
-115%
|
(13)
+10%
|
(11)
+14%
|
(13)
-18%
|
(19)
-41%
|
(50)
-169%
|
(100)
-99%
|
(140)
-40%
|
(139)
+1%
|
(119)
+15%
|
(77)
+35%
|
(45)
+42%
|
(53)
-17%
|
(61)
-17%
|
(71)
-16%
|
(94)
-32%
|
(97)
-3%
|
(112)
-16%
|
(125)
-11%
|
(117)
+6%
|
(124)
-5%
|
(124)
+0%
|
(121)
+2%
|
(119)
+1%
|
(116)
+3%
|
(108)
+7%
|
(101)
+6%
|
(97)
+5%
|
(88)
+9%
|
(87)
+2%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
1
|
0
|
(2)
|
(4)
|
(8)
|
(12)
|
(14)
|
(16)
|
(14)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(10)
|
(8)
|
(6)
|
(4)
|
(3)
|
(2)
|
(0)
|
1
|
3
|
5
|
6
|
6
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(26)
|
(26)
|
(26)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(5)
|
(5)
|
(5)
|
26
|
29
|
60
|
60
|
30
|
30
|
0
|
0
|
0
|
(5)
|
(14)
|
(16)
|
(16)
|
(14)
|
(3)
|
0
|
0
|
(113)
|
|
| Total Other Income |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
2
|
3
|
3
|
2
|
(0)
|
(4)
|
(4)
|
(9)
|
(11)
|
(5)
|
(3)
|
1
|
2
|
(1)
|
(2)
|
(20)
|
(16)
|
(24)
|
(22)
|
(1)
|
(4)
|
0
|
|
| Pre-Tax Income |
(7)
N/A
|
(9)
-29%
|
(14)
-59%
|
(11)
+20%
|
(41)
-269%
|
(41)
0%
|
(38)
+7%
|
(36)
+6%
|
(1)
+97%
|
2
N/A
|
5
+103%
|
5
N/A
|
(1)
N/A
|
(1)
+8%
|
0
N/A
|
(4)
N/A
|
(6)
-58%
|
(14)
-138%
|
(12)
+10%
|
(11)
+12%
|
(12)
-8%
|
(18)
-57%
|
(50)
-171%
|
(103)
-107%
|
(144)
-40%
|
(148)
-2%
|
(132)
+10%
|
(94)
+29%
|
(64)
+32%
|
(41)
+36%
|
(49)
-20%
|
(27)
+44%
|
(56)
-104%
|
(90)
-61%
|
(98)
-10%
|
(138)
-41%
|
(125)
+10%
|
(128)
-2%
|
(134)
-4%
|
(140)
-5%
|
(158)
-13%
|
(149)
+6%
|
(146)
+2%
|
(123)
+16%
|
(92)
+25%
|
(87)
+6%
|
(193)
-122%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
66
|
66
|
73
|
75
|
12
|
11
|
4
|
3
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
5
|
|
| Income from Continuing Operations |
(7)
|
(9)
|
(14)
|
(11)
|
(41)
|
(41)
|
(38)
|
(36)
|
(1)
|
2
|
5
|
5
|
(1)
|
(1)
|
(0)
|
(4)
|
(6)
|
(14)
|
(13)
|
(12)
|
(12)
|
(19)
|
15
|
(37)
|
(71)
|
(73)
|
(120)
|
(83)
|
(60)
|
(38)
|
(50)
|
(28)
|
(56)
|
(90)
|
(99)
|
(139)
|
(126)
|
(129)
|
(135)
|
(141)
|
(159)
|
(150)
|
(146)
|
(124)
|
(93)
|
(88)
|
(188)
|
|
| Income to Minority Interest |
1
|
1
|
2
|
2
|
2
|
2
|
1
|
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
|
|
| Net Income (Common) |
(6)
N/A
|
(8)
-25%
|
(12)
-61%
|
(9)
+24%
|
(39)
-327%
|
(40)
-1%
|
(37)
+6%
|
(35)
+5%
|
(1)
+97%
|
2
N/A
|
5
+114%
|
5
N/A
|
(1)
N/A
|
(1)
+15%
|
(0)
+90%
|
(4)
-3 570%
|
(6)
-57%
|
(14)
-138%
|
(13)
+5%
|
(12)
+11%
|
(12)
-8%
|
(19)
-55%
|
15
N/A
|
(37)
N/A
|
(71)
-90%
|
(73)
-3%
|
(120)
-65%
|
(83)
+31%
|
(60)
+27%
|
(38)
+36%
|
(50)
-29%
|
(28)
+44%
|
(56)
-101%
|
(90)
-61%
|
(99)
-11%
|
(139)
-40%
|
(126)
+9%
|
(129)
-2%
|
(135)
-4%
|
(141)
-5%
|
(159)
-13%
|
(150)
+6%
|
(146)
+2%
|
(124)
+16%
|
(93)
+25%
|
(88)
+6%
|
(188)
-114%
|
|
| EPS (Diluted) |
-0.2
N/A
|
-0.25
-25%
|
-0.41
-64%
|
-0.31
+24%
|
-1.31
-323%
|
-1.23
+6%
|
-2.13
-73%
|
-0.99
+54%
|
-0.04
+96%
|
0.05
N/A
|
0.12
+140%
|
0.11
-8%
|
-0.05
N/A
|
-0.04
+20%
|
0
N/A
|
-0.11
N/A
|
-0.16
-45%
|
-0.39
-144%
|
-0.37
+5%
|
-0.33
+11%
|
-0.35
-6%
|
-0.53
-51%
|
0.37
N/A
|
-0.85
N/A
|
-1.59
-87%
|
-1.63
-3%
|
-2.7
-66%
|
-1.81
+33%
|
-1.3
+28%
|
-0.77
+41%
|
-1.07
-39%
|
-0.56
+48%
|
-1.19
-112%
|
-1.9
-60%
|
-2.09
-10%
|
-2.92
-40%
|
-2.61
+11%
|
-2.65
-2%
|
-2.78
-5%
|
-2.84
-2%
|
-3.12
-10%
|
-2.71
+13%
|
-2.77
-2%
|
-2.18
+21%
|
-1.62
+26%
|
-1.52
+6%
|
-3.28
-116%
|
|