Cambium Networks Corporation
NasdaqGM-CMBM
Dec '16
Dec '18
Dec '20
Dec '22
LTM
Dec '25 (E)
| Income Statement | LTM | Dec '23 | Dec '22 | Dec '21 | Dec '20 | Dec '19 | Dec '18 | Dec '17 | Dec '16 |
|---|---|---|---|---|---|---|---|---|---|
Total Revenues | 172.2 | 220.2 | 296.9 | 335.9 | 278.5 | 267 | 241.8 | 216.7 | 181.4 |
Total Revenues %Chg | -34.9% | -25.8% | -11.6% | 20.6% | 4.3% | 10.5% | 11.6% | 19.4% | — |
Cost of Sales | 142.7 | 151.4 | 151.8 | 175.1 | 139 | 135.8 | 126.3 | 106 | 91.7 |
Gross Profit | 29.5 | 68.8 | 145.1 | 160.8 | 139.4 | 131.2 | 115.5 | 110.7 | 89.7 |
Gross Profit Margin | 17.1% | 31.3% | 48.9% | 47.9% | 50.1% | 49.1% | 47.8% | 51.1% | 49.5% |
Selling, General & Administrative Expenses | 63.4 | 70 | 69.4 | 66.9 | 62.5 | 76.4 | 61.5 | 54.8 | 42.8 |
Depreciation & Amortization Expenses | 6.6 | 6.2 | 6 | 6.2 | 6.6 | 5.9 | 8.8 | 8.8 | 8.4 |
Research & Development Expenses | 42.3 | 53.5 | 49.9 | 51.3 | 46.4 | 47.7 | 38.9 | 32.2 | 26.3 |
Operating Profit | -82.8 | -60.9 | 19.9 | 36.4 | 23.9 | 1.3 | 6.4 | 14.9 | 12.2 |
Operating Margin | -48.1% | -27.6% | 6.7% | 10.8% | 8.6% | 0.5% | 2.6% | 6.9% | 6.7% |
Non-Operating Income | -4.4 | -2.8 | -1.9 | -4.5 | -5.8 | -8.6 | -8.7 | -5.5 | -7.7 |
Total Non-Operating Income | -4.4 | -2.8 | -1.9 | -4.5 | -5.8 | -8.6 | -8.7 | -5.5 | -7.7 |
Income Before Provision for Income Taxes | -87.1 | -63.6 | 18 | 31.9 | 18.1 | -7.3 | -2.3 | 9.4 | 4.5 |
Provision for Income Taxes | 11 | 13.8 | -2.2 | -5.5 | -0.4 | 10.3 | -0.8 | -0.4 | 1.5 |
Consolidated Net Income | -98.1 | -77.4 | 20.2 | 37.4 | 18.6 | -17.6 | -1.5 | 9.8 | 2.9 |
Net Income Attributable to Minority Interests and Other | — | — | — | — | — | — | — | 0.7 | 0.6 |
Net Income Attributable to Common Shareholders | -98.1 | -77.4 | 20.2 | 37.4 | 18.6 | -17.6 | -1.5 | 18.9 | 5.2 |
Basic EPS | -3.5 | -2.8 | 0.8 | 1.4 | 0.7 | -0.9 | -0.1 | 0.7 | 29.5 |
Diluted EPS | -3.5 | -2.8 | 0.7 | 1.3 | 0.7 | -0.9 | -0.1 | 0.7 | 29.5 |
Basic Weighted Average Shares Outstanding | 27.9 | 27.5 | 26.9 | 26.4 | 25.7 | 19.7 | 13.6 | 13.6 | 0.1 |
Total Shares Outstanding | 28.2 | 27.8 | 27.3 | 26.7 | 26 | 25.7 | 0 | 0 | 0 |
Diluted Weighted Average Shares Outstanding | 27.9 | 27.5 | 28 | 28.6 | 26.4 | 19.7 | 13.6 | 13.6 | 0.1 |
EBITDA | -72.5 | -51.8 | 27.5 | 43.4 | 31.2 | 7.7 | 15.4 | 23.7 | 20.6 |
Effective Tax Rate | -12.6% | -21.6% | -12.1% | -17.3% | -2.4% | -140.4% | 34.6% | -4.5% | 34.7% |