Angi Inc
F:2UH
Income Statement
Earnings Waterfall
Angi Inc
Income Statement
Angi Inc
| Dec-2010 | Mar-2011 | Jun-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 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
4
|
4
|
4
|
4
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
1
|
2
|
2
|
3
|
3
|
3
|
1
|
2
|
5
|
4
|
6
|
7
|
8
|
9
|
10
|
11
|
12
|
12
|
12
|
12
|
12
|
11
|
9
|
10
|
14
|
19
|
23
|
25
|
23
|
22
|
21
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
|
| Revenue |
59
N/A
|
64
+8%
|
70
+10%
|
79
+12%
|
90
+14%
|
104
+15%
|
119
+15%
|
137
+15%
|
156
+14%
|
177
+14%
|
200
+13%
|
223
+12%
|
246
+10%
|
266
+8%
|
286
+7%
|
302
+6%
|
315
+4%
|
326
+3%
|
334
+3%
|
340
+2%
|
344
+1%
|
344
+0%
|
415
+20%
|
408
-2%
|
323
-21%
|
465
+44%
|
488
+5%
|
590
+21%
|
736
+25%
|
841
+14%
|
955
+14%
|
1 076
+13%
|
1 132
+5%
|
1 180
+4%
|
1 229
+4%
|
1 284
+4%
|
1 326
+3%
|
1 366
+3%
|
1 398
+2%
|
1 430
+2%
|
1 468
+3%
|
1 511
+3%
|
1 557
+3%
|
1 629
+5%
|
1 619
-1%
|
1 668
+3%
|
1 763
+6%
|
1 800
+2%
|
1 764
-2%
|
1 684
-5%
|
1 519
-10%
|
1 373
-10%
|
1 359
-1%
|
1 228
-10%
|
1 191
-3%
|
1 137
-5%
|
1 185
+4%
|
1 126
-5%
|
1 089
-3%
|
1 058
-3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(12)
|
(13)
|
(14)
|
(15)
|
(16)
|
(19)
|
(21)
|
(24)
|
(27)
|
(30)
|
(33)
|
(37)
|
(40)
|
(43)
|
(47)
|
(50)
|
(53)
|
(55)
|
(57)
|
(57)
|
(56)
|
(54)
|
(39)
|
(36)
|
(40)
|
(25)
|
(32)
|
(30)
|
(34)
|
(41)
|
(48)
|
(54)
|
(56)
|
(52)
|
(48)
|
(47)
|
(46)
|
(70)
|
(100)
|
(135)
|
(173)
|
(194)
|
(223)
|
(274)
|
(275)
|
(320)
|
(378)
|
(387)
|
(337)
|
(255)
|
(142)
|
(47)
|
(63)
|
(1)
|
(0)
|
(2)
|
(58)
|
(58)
|
(57)
|
(55)
|
|
| Gross Profit |
47
N/A
|
51
+9%
|
56
+11%
|
63
+13%
|
74
+16%
|
85
+15%
|
98
+15%
|
113
+16%
|
129
+14%
|
147
+14%
|
167
+13%
|
186
+12%
|
206
+10%
|
223
+8%
|
239
+7%
|
252
+5%
|
262
+4%
|
271
+3%
|
277
+2%
|
283
+2%
|
288
+2%
|
290
+1%
|
376
+29%
|
372
-1%
|
283
-24%
|
440
+55%
|
456
+4%
|
560
+23%
|
702
+25%
|
800
+14%
|
907
+13%
|
1 022
+13%
|
1 077
+5%
|
1 128
+5%
|
1 181
+5%
|
1 236
+5%
|
1 280
+4%
|
1 297
+1%
|
1 298
+0%
|
1 295
0%
|
1 295
0%
|
1 317
+2%
|
1 335
+1%
|
1 355
+2%
|
1 345
-1%
|
1 349
+0%
|
1 385
+3%
|
1 412
+2%
|
1 427
+1%
|
1 428
+0%
|
1 377
-4%
|
1 326
-4%
|
1 296
-2%
|
1 227
-5%
|
1 191
-3%
|
1 135
-5%
|
1 128
-1%
|
1 068
-5%
|
1 032
-3%
|
1 003
-3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(70)
|
(79)
|
(94)
|
(109)
|
(118)
|
(135)
|
(156)
|
(173)
|
(180)
|
(193)
|
(203)
|
(218)
|
(233)
|
(250)
|
(270)
|
(275)
|
(273)
|
(273)
|
(269)
|
(269)
|
(275)
|
(286)
|
(351)
|
(364)
|
(286)
|
(430)
|
(462)
|
(663)
|
(850)
|
(958)
|
(1 038)
|
(1 007)
|
(1 009)
|
(1 057)
|
(1 121)
|
(1 185)
|
(1 241)
|
(1 270)
|
(1 265)
|
(1 291)
|
(1 301)
|
(1 307)
|
(1 375)
|
(1 395)
|
(1 413)
|
(1 452)
|
(1 461)
|
(1 496)
|
(1 503)
|
(1 481)
|
(1 424)
|
(1 370)
|
(1 323)
|
(1 236)
|
(1 171)
|
(1 100)
|
(1 096)
|
(1 028)
|
(984)
|
(941)
|
|
| Selling, General & Administrative |
(70)
|
(79)
|
(94)
|
(109)
|
(118)
|
(133)
|
(154)
|
(173)
|
(180)
|
(193)
|
(203)
|
(210)
|
(205)
|
(235)
|
(255)
|
(258)
|
(239)
|
(246)
|
(232)
|
(232)
|
(238)
|
(248)
|
(317)
|
(322)
|
(230)
|
(383)
|
(407)
|
(599)
|
(764)
|
(844)
|
(901)
|
(860)
|
(861)
|
(909)
|
(973)
|
(1 033)
|
(1 083)
|
(1 108)
|
(1 099)
|
(1 121)
|
(1 139)
|
(1 146)
|
(1 217)
|
(1 246)
|
(1 268)
|
(1 296)
|
(1 318)
|
(1 352)
|
(1 338)
|
(1 296)
|
(1 230)
|
(1 166)
|
(1 125)
|
(1 044)
|
(980)
|
(914)
|
(915)
|
(850)
|
(826)
|
(792)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(28)
|
0
|
0
|
(16)
|
(34)
|
(27)
|
(36)
|
(37)
|
(37)
|
(38)
|
(28)
|
(36)
|
(56)
|
(38)
|
(45)
|
(48)
|
(48)
|
(58)
|
(65)
|
(60)
|
(61)
|
(61)
|
(63)
|
(63)
|
(62)
|
(64)
|
(65)
|
(67)
|
(66)
|
(70)
|
(73)
|
(73)
|
(70)
|
(71)
|
(73)
|
(71)
|
(73)
|
(81)
|
(86)
|
(92)
|
(96)
|
(95)
|
(94)
|
(97)
|
(95)
|
(99)
|
(98)
|
(94)
|
|
| Depreciation & Amortization |
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
|
(4)
|
(10)
|
(17)
|
(38)
|
(56)
|
(72)
|
(87)
|
(87)
|
(86)
|
(86)
|
(90)
|
(95)
|
(99)
|
(102)
|
(103)
|
(96)
|
(91)
|
(85)
|
(76)
|
(75)
|
(72)
|
(70)
|
(73)
|
(91)
|
(101)
|
(109)
|
(112)
|
(102)
|
(97)
|
(97)
|
(89)
|
(86)
|
(72)
|
(58)
|
(52)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(3)
|
(3)
|
|
| Operating Income |
(23)
N/A
|
(29)
-24%
|
(38)
-33%
|
(46)
-20%
|
(44)
+4%
|
(50)
-14%
|
(58)
-15%
|
(59)
-2%
|
(51)
+14%
|
(46)
+11%
|
(36)
+20%
|
(31)
+14%
|
(27)
+14%
|
(27)
+1%
|
(31)
-16%
|
(23)
+27%
|
(10)
+55%
|
(2)
+78%
|
8
N/A
|
14
+71%
|
13
-8%
|
4
-70%
|
25
+520%
|
8
-66%
|
(3)
N/A
|
9
N/A
|
(7)
N/A
|
(104)
-1 486%
|
(148)
-43%
|
(158)
-7%
|
(131)
+17%
|
16
N/A
|
67
+330%
|
71
+5%
|
60
-15%
|
51
-15%
|
39
-25%
|
27
-30%
|
32
+19%
|
4
-86%
|
(6)
N/A
|
10
N/A
|
(40)
N/A
|
(40)
+1%
|
(68)
-70%
|
(103)
-52%
|
(76)
+27%
|
(84)
-11%
|
(76)
+10%
|
(53)
+31%
|
(47)
+10%
|
(44)
+7%
|
(26)
+40%
|
(10)
+63%
|
20
N/A
|
35
+80%
|
31
-11%
|
39
+25%
|
48
+22%
|
62
+29%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(2)
|
(5)
|
(4)
|
(6)
|
(7)
|
(6)
|
(9)
|
(10)
|
(11)
|
(7)
|
(10)
|
(7)
|
(5)
|
(3)
|
(4)
|
(4)
|
(7)
|
(13)
|
(19)
|
(23)
|
(26)
|
(25)
|
(23)
|
(24)
|
(25)
|
(19)
|
(15)
|
(9)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(4)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(4)
|
10
|
0
|
0
|
1
|
2
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
(13)
|
(1)
|
0
|
(15)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(9)
|
0
|
0
|
0
|
|
| Total Other Income |
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
|
1
|
2
|
(0)
|
2
|
3
|
3
|
(0)
|
17
|
14
|
11
|
(4)
|
(4)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(2)
|
0
|
(1)
|
0
|
2
|
1
|
|
| Pre-Tax Income |
(27)
N/A
|
(33)
-21%
|
(42)
-29%
|
(51)
-22%
|
(49)
+5%
|
(53)
-8%
|
(60)
-14%
|
(61)
-2%
|
(53)
+14%
|
(47)
+10%
|
(38)
+19%
|
(33)
+13%
|
(33)
+1%
|
(29)
+13%
|
(33)
-14%
|
(25)
+25%
|
(12)
+51%
|
(4)
+68%
|
6
N/A
|
11
+86%
|
10
-10%
|
1
-88%
|
23
+1 669%
|
6
-74%
|
(8)
N/A
|
5
N/A
|
(12)
N/A
|
(108)
-787%
|
(154)
-42%
|
(167)
-9%
|
(141)
+15%
|
4
N/A
|
70
+1 716%
|
79
+12%
|
67
-15%
|
58
-13%
|
34
-42%
|
20
-41%
|
27
+34%
|
(3)
N/A
|
(19)
-522%
|
(8)
+56%
|
(64)
-656%
|
(79)
-23%
|
(94)
-19%
|
(126)
-34%
|
(114)
+9%
|
(111)
+3%
|
(95)
+15%
|
(67)
+29%
|
(55)
+18%
|
(45)
+17%
|
(28)
+38%
|
(11)
+62%
|
13
N/A
|
31
+135%
|
20
-35%
|
38
+88%
|
46
+23%
|
58
+26%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(4)
|
(4)
|
(0)
|
22
|
30
|
71
|
16
|
(6)
|
(8)
|
(54)
|
7
|
18
|
14
|
14
|
2
|
(4)
|
(4)
|
12
|
15
|
15
|
28
|
21
|
30
|
27
|
21
|
17
|
5
|
(3)
|
(7)
|
(1)
|
(2)
|
(4)
|
(9)
|
12
|
17
|
16
|
14
|
(23)
|
|
| Income from Continuing Operations |
(27)
|
(33)
|
(42)
|
(51)
|
(49)
|
(53)
|
(60)
|
(61)
|
(53)
|
(47)
|
(38)
|
(33)
|
(33)
|
(29)
|
(33)
|
(25)
|
(12)
|
(4)
|
6
|
11
|
10
|
1
|
18
|
1
|
(8)
|
27
|
18
|
(37)
|
(138)
|
(173)
|
(149)
|
(51)
|
78
|
96
|
81
|
72
|
35
|
16
|
22
|
9
|
(4)
|
7
|
(36)
|
(58)
|
(64)
|
(99)
|
(93)
|
(94)
|
(89)
|
(70)
|
(61)
|
(47)
|
(30)
|
(15)
|
5
|
43
|
37
|
53
|
60
|
35
|
|
| Income to Minority Interest |
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
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
|
| Net Income (Common) |
(27)
N/A
|
(33)
-20%
|
(42)
-28%
|
(51)
-22%
|
(49)
+5%
|
(53)
-8%
|
(60)
-14%
|
(61)
-2%
|
(53)
+14%
|
(47)
+10%
|
(38)
+19%
|
(33)
+13%
|
(33)
+1%
|
(29)
+13%
|
(33)
-14%
|
(25)
+25%
|
(12)
+51%
|
(4)
+67%
|
6
N/A
|
11
+87%
|
10
-10%
|
1
-88%
|
20
+1 477%
|
3
-86%
|
(8)
N/A
|
29
N/A
|
19
-34%
|
(36)
N/A
|
(103)
-187%
|
(139)
-34%
|
(116)
+16%
|
(18)
+85%
|
77
N/A
|
96
+24%
|
80
-17%
|
72
-11%
|
35
-51%
|
16
-54%
|
22
+36%
|
8
-63%
|
(6)
N/A
|
5
N/A
|
(38)
N/A
|
(60)
-56%
|
(71)
-19%
|
(107)
-49%
|
(101)
+6%
|
(101)
0%
|
(128)
-27%
|
(110)
+14%
|
(101)
+9%
|
(89)
+12%
|
(41)
+54%
|
(27)
+33%
|
(9)
+68%
|
32
N/A
|
36
+13%
|
53
+46%
|
60
+14%
|
35
-41%
|
|
| EPS (Diluted) |
-4.9
N/A
|
-11.57
-136%
|
-15.63
-35%
|
-19.66
-26%
|
-15.99
+19%
|
-9.27
+42%
|
-10.47
-13%
|
-10.59
-1%
|
-9.2
+13%
|
-8.17
+11%
|
-6.59
+19%
|
-5.71
+13%
|
-5.66
+1%
|
-4.92
+13%
|
-5.61
-14%
|
-4.19
+25%
|
-2.06
+51%
|
-0.67
+67%
|
1.03
N/A
|
1.94
+88%
|
1.74
-10%
|
0.21
-88%
|
3.28
+1 462%
|
0.44
-87%
|
-1.33
N/A
|
0.69
N/A
|
0.45
-35%
|
-0.86
N/A
|
-2.39
-178%
|
-2.89
-21%
|
-2.27
+21%
|
-0.33
+85%
|
1.5
N/A
|
1.83
+22%
|
1.54
-16%
|
1.39
-10%
|
0.67
-52%
|
0.32
-52%
|
0.42
+31%
|
0.16
-62%
|
-0.12
N/A
|
0.09
N/A
|
-0.76
N/A
|
-1.18
-55%
|
-1.41
-19%
|
-2.12
-50%
|
-2
+6%
|
-2
N/A
|
-2.55
-27%
|
-2.18
+15%
|
-1.99
+9%
|
-1.65
+17%
|
-0.8
+52%
|
-0.54
+33%
|
-0.17
+69%
|
0.62
N/A
|
0.71
+15%
|
1.04
+46%
|
1.26
+21%
|
0.79
-37%
|
|