AgroFresh Solutions Inc
NASDAQ:AGFS
Income Statement
Earnings Waterfall
AgroFresh Solutions Inc
Revenue
|
161.9m
USD
|
Cost of Revenue
|
-53.4m
USD
|
Gross Profit
|
108.5m
USD
|
Operating Expenses
|
-102.3m
USD
|
Operating Income
|
6.2m
USD
|
Other Expenses
|
-66m
USD
|
Net Income
|
-59.8m
USD
|
Income Statement
AgroFresh Solutions Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||
Revenue |
181
N/A
|
181
N/A
|
184
+2%
|
179
-2%
|
164
-9%
|
192
+17%
|
160
-17%
|
159
0%
|
160
+0%
|
164
+3%
|
162
-1%
|
162
0%
|
164
+2%
|
170
+3%
|
172
+1%
|
180
+5%
|
179
0%
|
179
+0%
|
182
+2%
|
162
-11%
|
170
+5%
|
164
-3%
|
163
-1%
|
167
+2%
|
158
-5%
|
164
+4%
|
166
+1%
|
162
-2%
|
166
+2%
|
167
+1%
|
171
+2%
|
169
-1%
|
162
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||
Cost of Revenue |
(22)
|
0
|
0
|
(57)
|
(92)
|
(116)
|
(132)
|
(95)
|
(60)
|
(42)
|
(30)
|
(33)
|
(33)
|
(38)
|
(39)
|
(44)
|
(46)
|
(47)
|
(48)
|
(45)
|
(45)
|
(42)
|
(42)
|
(42)
|
(42)
|
(44)
|
(45)
|
(46)
|
(49)
|
(51)
|
(53)
|
(53)
|
(53)
|
|
Gross Profit |
111
N/A
|
0
N/A
|
0
N/A
|
71
N/A
|
21
-70%
|
26
+22%
|
28
+10%
|
65
+131%
|
100
+54%
|
122
+22%
|
132
+8%
|
129
-2%
|
131
+2%
|
132
+0%
|
133
+0%
|
135
+2%
|
133
-2%
|
133
+0%
|
135
+1%
|
118
-13%
|
125
+6%
|
122
-2%
|
121
-1%
|
125
+3%
|
115
-7%
|
120
+4%
|
121
+1%
|
116
-4%
|
117
+1%
|
116
-1%
|
118
+1%
|
116
-2%
|
108
-6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||
Operating Expenses |
(90)
|
(112)
|
(112)
|
(96)
|
(85)
|
(115)
|
(94)
|
(93)
|
(63)
|
(136)
|
(134)
|
(134)
|
(91)
|
(90)
|
(95)
|
(101)
|
(122)
|
(120)
|
(118)
|
(113)
|
(144)
|
(142)
|
(139)
|
(138)
|
(106)
|
(107)
|
(107)
|
(106)
|
(104)
|
(103)
|
(104)
|
(104)
|
(102)
|
|
Selling, General & Administrative |
(32)
|
(32)
|
(32)
|
(39)
|
(48)
|
(67)
|
(67)
|
(68)
|
(62)
|
(59)
|
(58)
|
(57)
|
(62)
|
(61)
|
(64)
|
(66)
|
(65)
|
(61)
|
(60)
|
(56)
|
(49)
|
(49)
|
(47)
|
(46)
|
(50)
|
(50)
|
(50)
|
(49)
|
(48)
|
(47)
|
(49)
|
(50)
|
(48)
|
|
Research & Development |
(9)
|
0
|
0
|
(7)
|
(6)
|
(11)
|
(15)
|
(15)
|
(15)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(14)
|
(13)
|
(14)
|
(13)
|
(13)
|
(13)
|
(12)
|
(13)
|
(14)
|
(14)
|
(13)
|
(13)
|
(12)
|
(12)
|
(12)
|
|
Depreciation & Amortization |
(14)
|
0
|
0
|
(15)
|
(19)
|
(29)
|
(39)
|
(40)
|
(40)
|
(41)
|
(41)
|
(42)
|
(42)
|
(42)
|
(43)
|
(45)
|
(46)
|
(47)
|
(47)
|
(47)
|
(81)
|
(80)
|
(80)
|
(79)
|
(44)
|
(44)
|
(43)
|
(43)
|
(43)
|
(43)
|
(43)
|
(43)
|
(43)
|
|
Other Operating Expenses |
(35)
|
(80)
|
(80)
|
(35)
|
(11)
|
(8)
|
27
|
29
|
54
|
(23)
|
(22)
|
(22)
|
27
|
27
|
26
|
24
|
3
|
3
|
3
|
3
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
69
N/A
|
69
0%
|
72
+4%
|
25
-65%
|
(13)
N/A
|
(39)
-196%
|
(66)
-67%
|
(29)
+56%
|
36
N/A
|
(14)
N/A
|
(3)
+82%
|
(6)
-118%
|
41
N/A
|
42
+2%
|
38
-9%
|
35
-8%
|
11
-69%
|
13
+22%
|
17
+27%
|
4
-73%
|
(19)
N/A
|
(20)
-4%
|
(18)
+10%
|
(13)
+29%
|
10
N/A
|
13
+30%
|
14
+13%
|
9
-34%
|
13
+38%
|
14
+6%
|
14
+1%
|
12
-17%
|
6
-46%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
(10)
|
(24)
|
(38)
|
(53)
|
(57)
|
(62)
|
(55)
|
(40)
|
(35)
|
(22)
|
(22)
|
(27)
|
(31)
|
(36)
|
(39)
|
(45)
|
(39)
|
(38)
|
(35)
|
(30)
|
(25)
|
(27)
|
(26)
|
(24)
|
(27)
|
(20)
|
(20)
|
(26)
|
(29)
|
(32)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(73)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(2)
|
(3)
|
(7)
|
(10)
|
(10)
|
(21)
|
(20)
|
(14)
|
(18)
|
(6)
|
(5)
|
(10)
|
(4)
|
(11)
|
(10)
|
(9)
|
(10)
|
(5)
|
|
Total Other Income |
0
|
0
|
0
|
(1)
|
(0)
|
0
|
0
|
1
|
(0)
|
(0)
|
0
|
(0)
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
2
|
2
|
2
|
1
|
14
|
14
|
14
|
14
|
0
|
0
|
0
|
(4)
|
|
Pre-Tax Income |
69
N/A
|
69
0%
|
72
+4%
|
14
-80%
|
(37)
N/A
|
(77)
-109%
|
(119)
-54%
|
(84)
+29%
|
(99)
-17%
|
(69)
+30%
|
(42)
+39%
|
(41)
+3%
|
19
N/A
|
20
+7%
|
12
-42%
|
3
-78%
|
(28)
N/A
|
(32)
-14%
|
(38)
-18%
|
(45)
-17%
|
(79)
-76%
|
(73)
+7%
|
(61)
+17%
|
(54)
+10%
|
(22)
+60%
|
(4)
+82%
|
(5)
-26%
|
(7)
-50%
|
(4)
+53%
|
(17)
-381%
|
(21)
-25%
|
(26)
-24%
|
(34)
-31%
|
|
Net Income | ||||||||||||||||||||||||||||||||||
Tax Provision |
(41)
|
(41)
|
(43)
|
(26)
|
8
|
24
|
51
|
41
|
(13)
|
(30)
|
(28)
|
(27)
|
(12)
|
(14)
|
(27)
|
(24)
|
(1)
|
3
|
5
|
12
|
25
|
29
|
22
|
(10)
|
(31)
|
(37)
|
(37)
|
(11)
|
(3)
|
(1)
|
3
|
2
|
1
|
|
Income from Continuing Operations |
28
|
28
|
29
|
(12)
|
(29)
|
(53)
|
(67)
|
(43)
|
(112)
|
(98)
|
(71)
|
(68)
|
7
|
6
|
(15)
|
(22)
|
(29)
|
(29)
|
(33)
|
(33)
|
(53)
|
(44)
|
(39)
|
(64)
|
(53)
|
(41)
|
(42)
|
(18)
|
(6)
|
(17)
|
(19)
|
(24)
|
(34)
|
|
Income to Minority Interest |
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)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
0
|
|
Net Income (Common) |
28
N/A
|
28
-1%
|
29
+5%
|
(12)
N/A
|
(29)
-138%
|
(53)
-87%
|
(67)
-26%
|
(43)
+35%
|
(112)
-157%
|
(98)
+12%
|
(71)
+28%
|
(68)
+3%
|
23
N/A
|
23
-4%
|
2
-93%
|
(5)
N/A
|
(30)
-564%
|
(30)
+1%
|
(34)
-13%
|
(34)
-1%
|
(54)
-59%
|
(45)
+17%
|
(39)
+13%
|
(69)
-76%
|
(64)
+6%
|
(58)
+10%
|
(65)
-12%
|
(44)
+32%
|
(30)
+31%
|
(42)
-39%
|
(43)
-2%
|
(49)
-13%
|
(60)
-23%
|
|
EPS (Diluted) |
0.56
N/A
|
4.09
+630%
|
0.31
-92%
|
-0.25
N/A
|
-0.58
-132%
|
-1.07
-84%
|
-1.36
-27%
|
-0.88
+35%
|
-2.25
-156%
|
-1.98
+12%
|
-1.42
+28%
|
-1.38
+3%
|
0.46
N/A
|
0.45
-2%
|
0.03
-93%
|
-0.09
N/A
|
-0.59
-556%
|
-0.58
+2%
|
-0.65
-12%
|
-0.67
-3%
|
-1.07
-60%
|
-0.88
+18%
|
-0.75
+15%
|
-1.34
-79%
|
-1.27
+5%
|
-1.11
+13%
|
-1.28
-15%
|
-0.86
+33%
|
-0.59
+31%
|
-0.82
-39%
|
-0.83
-1%
|
-0.94
-13%
|
-1.15
-22%
|