Blucora Inc
F:3EV
Income Statement
Earnings Waterfall
Blucora Inc
Income Statement
Blucora Inc
| Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|
| Revenue | ||||
| Revenue |
546
N/A
|
658
+21%
|
666
+1%
|
|
| Gross Profit | ||||
| Cost of Revenue |
(388)
|
(466)
|
(445)
|
|
| Gross Profit |
158
N/A
|
192
+21%
|
222
+16%
|
|
| Operating Income | ||||
| Operating Expenses |
(178)
|
(212)
|
(237)
|
|
| Selling, General & Administrative |
(136)
|
(166)
|
(191)
|
|
| Research & Development |
(6)
|
(8)
|
(9)
|
|
| Depreciation & Amortization |
(37)
|
(37)
|
(38)
|
|
| Operating Income |
(20)
N/A
|
(20)
-1%
|
(16)
+23%
|
|
| Pre-Tax Income | ||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
(302)
|
(33)
|
4
|
|
| Total Other Income |
(5)
|
0
|
0
|
|
| Pre-Tax Income |
(326)
N/A
|
(53)
+84%
|
(12)
+78%
|
|
| Net Income | ||||
| Tax Provision |
(42)
|
10
|
15
|
|
| Income from Continuing Operations |
(368)
|
(44)
|
3
|
|
| Net Income (Common) |
(343)
N/A
|
8
N/A
|
420
+5 318%
|
|
| EPS (Diluted) |
-7.14
N/A
|
0.15
N/A
|
8.54
+5 593%
|
|