Harmonic Inc. (FRA:HMC)
Germany
· Delayed Price · Currency is EUR 8.10
-0.13 (-1.63%)
Last updated: Dec 5, 2025, 8:16 AM CET
Harmonic Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 26, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Revenue | 635.71 | 678.72 | 607.91 | 624.96 | 507.15 | 378.83 | Upgrade
|
| Revenue Growth (YoY) | 1.93% | 11.65% | -2.73% | 23.23% | 33.87% | -5.97% | Upgrade
|
| Cost of Revenue | 281.1 | 312.34 | 294.68 | 308.54 | 246.84 | 182.74 | Upgrade
|
| Gross Profit | 354.61 | 366.38 | 313.23 | 316.42 | 260.31 | 196.09 | Upgrade
|
| Selling, General & Admin | 157.8 | 160.85 | 167.01 | 146.72 | 138.09 | 119.61 | Upgrade
|
| Research & Development | 113.75 | 112.5 | 117.35 | 120.31 | 102.23 | 82.49 | Upgrade
|
| Amortization of Goodwill & Intangibles | - | - | - | - | 0.51 | 3.02 | Upgrade
|
| Operating Expenses | 271.55 | 273.34 | 284.36 | 267.02 | 240.82 | 205.12 | Upgrade
|
| Operating Income | 83.06 | 93.04 | 28.87 | 49.39 | 19.49 | -9.03 | Upgrade
|
| Interest Expense | -6.4 | -7.33 | -2.7 | -5.04 | -10.63 | -11.51 | Upgrade
|
| Currency Exchange Gain (Loss) | 2.4 | 2.4 | -0.2 | -0.3 | 0.6 | -1 | Upgrade
|
| Other Non Operating Income (Expenses) | 3.63 | -0.28 | -0.14 | 4.31 | 0.09 | 0.1 | Upgrade
|
| EBT Excluding Unusual Items | 82.68 | 87.83 | 25.84 | 48.36 | 9.55 | -21.44 | Upgrade
|
| Merger & Restructuring Charges | -3.37 | -16.43 | -1.5 | -3.87 | -0.68 | -3.42 | Upgrade
|
| Asset Writedown | -2.25 | -12.71 | - | - | - | - | Upgrade
|
| Other Unusual Items | -0.76 | -0.76 | -5.2 | - | - | -1.36 | Upgrade
|
| Pretax Income | 76.31 | 57.93 | 19.14 | 44.49 | 8.87 | -26.22 | Upgrade
|
| Income Tax Expense | 26.68 | 18.72 | -64.85 | 16.3 | -4.38 | 3.05 | Upgrade
|
| Net Income | 49.63 | 39.22 | 83.99 | 28.18 | 13.25 | -29.27 | Upgrade
|
| Net Income to Common | 49.63 | 39.22 | 83.99 | 28.18 | 13.25 | -29.27 | Upgrade
|
| Net Income Growth | -41.58% | -53.31% | 198.04% | 112.63% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 115 | 115 | 112 | 105 | 101 | 97 | Upgrade
|
| Shares Outstanding (Diluted) | 115 | 117 | 117 | 112 | 106 | 97 | Upgrade
|
| Shares Change (YoY) | -1.34% | 0.10% | 4.43% | 5.85% | 9.49% | 8.26% | Upgrade
|
| EPS (Basic) | 0.43 | 0.34 | 0.75 | 0.27 | 0.13 | -0.30 | Upgrade
|
| EPS (Diluted) | 0.43 | 0.33 | 0.72 | 0.25 | 0.12 | -0.30 | Upgrade
|
| EPS Growth | -41.86% | -54.17% | 188.00% | 108.33% | - | - | Upgrade
|
| Free Cash Flow | 133.46 | 52.73 | -1.42 | -3.77 | 28.04 | 6.96 | Upgrade
|
| Free Cash Flow Per Share | 1.16 | 0.45 | -0.01 | -0.03 | 0.26 | 0.07 | Upgrade
|
| Gross Margin | 55.78% | 53.98% | 51.53% | 50.63% | 51.33% | 51.76% | Upgrade
|
| Operating Margin | 13.06% | 13.71% | 4.75% | 7.90% | 3.84% | -2.38% | Upgrade
|
| Profit Margin | 7.81% | 5.78% | 13.82% | 4.51% | 2.61% | -7.73% | Upgrade
|
| Free Cash Flow Margin | 20.99% | 7.77% | -0.23% | -0.60% | 5.53% | 1.84% | Upgrade
|
| EBITDA | 94.24 | 105.18 | 41.12 | 61.65 | 32.54 | 6.67 | Upgrade
|
| EBITDA Margin | 14.82% | 15.50% | 6.77% | 9.87% | 6.42% | 1.76% | Upgrade
|
| D&A For EBITDA | 11.18 | 12.14 | 12.26 | 12.26 | 13.05 | 15.71 | Upgrade
|
| EBIT | 83.06 | 93.04 | 28.87 | 49.39 | 19.49 | -9.03 | Upgrade
|
| EBIT Margin | 13.06% | 13.71% | 4.75% | 7.90% | 3.84% | -2.38% | Upgrade
|
| Effective Tax Rate | 34.97% | 32.31% | - | 36.65% | - | - | Upgrade
|
| Revenue as Reported | 635.71 | 678.72 | 607.91 | 624.96 | 507.15 | 378.83 | Upgrade
|
| Advertising Expenses | - | 0.3 | 0.5 | 0.7 | 1 | 1.1 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.