Alarm.com Holdings Inc
NASDAQ:ALRM
Income Statement
Earnings Waterfall
Alarm.com Holdings Inc
Revenue
|
881.7m
USD
|
Cost of Revenue
|
-325.2m
USD
|
Gross Profit
|
556.5m
USD
|
Operating Expenses
|
-489.7m
USD
|
Operating Income
|
66.8m
USD
|
Other Expenses
|
14.2m
USD
|
Net Income
|
81m
USD
|
Income Statement
Alarm.com Holdings 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 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||
Revenue |
167
N/A
|
177
+5%
|
186
+6%
|
198
+6%
|
209
+6%
|
222
+6%
|
234
+6%
|
248
+6%
|
261
+5%
|
276
+6%
|
298
+8%
|
320
+7%
|
339
+6%
|
358
+6%
|
376
+5%
|
398
+6%
|
421
+6%
|
440
+5%
|
457
+4%
|
473
+4%
|
502
+6%
|
542
+8%
|
562
+4%
|
593
+6%
|
618
+4%
|
639
+3%
|
686
+7%
|
719
+5%
|
749
+4%
|
782
+4%
|
806
+3%
|
830
+3%
|
843
+2%
|
847
+0%
|
858
+1%
|
864
+1%
|
882
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(67)
|
(70)
|
(72)
|
(75)
|
(77)
|
(82)
|
(86)
|
(93)
|
(99)
|
(105)
|
(110)
|
(115)
|
(116)
|
(118)
|
(125)
|
(135)
|
(146)
|
(156)
|
(165)
|
(170)
|
(184)
|
(203)
|
(207)
|
(221)
|
(227)
|
(235)
|
(264)
|
(283)
|
(306)
|
(330)
|
(340)
|
(345)
|
(343)
|
(329)
|
(328)
|
(324)
|
(325)
|
|
Gross Profit |
100
N/A
|
107
+6%
|
114
+7%
|
123
+8%
|
132
+7%
|
140
+7%
|
148
+5%
|
155
+5%
|
162
+4%
|
171
+6%
|
188
+10%
|
205
+9%
|
223
+9%
|
240
+8%
|
251
+5%
|
263
+5%
|
275
+4%
|
284
+3%
|
293
+3%
|
303
+4%
|
319
+5%
|
339
+6%
|
355
+5%
|
372
+5%
|
391
+5%
|
403
+3%
|
422
+5%
|
436
+3%
|
443
+2%
|
452
+2%
|
466
+3%
|
484
+4%
|
500
+3%
|
518
+4%
|
530
+2%
|
540
+2%
|
557
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(79)
|
(88)
|
(94)
|
(102)
|
(114)
|
(124)
|
(133)
|
(141)
|
(148)
|
(157)
|
(171)
|
(180)
|
(189)
|
(199)
|
(208)
|
(247)
|
(263)
|
(274)
|
(278)
|
(259)
|
(268)
|
(288)
|
(302)
|
(314)
|
(334)
|
(342)
|
(359)
|
(372)
|
(382)
|
(396)
|
(416)
|
(437)
|
(449)
|
(467)
|
(474)
|
(484)
|
(490)
|
|
Selling, General & Administrative |
(52)
|
(57)
|
(59)
|
(63)
|
(68)
|
(75)
|
(83)
|
(89)
|
(97)
|
(101)
|
(102)
|
(100)
|
(99)
|
(100)
|
(108)
|
(142)
|
(152)
|
(157)
|
(154)
|
(129)
|
(132)
|
(137)
|
(142)
|
(145)
|
(155)
|
(159)
|
(168)
|
(174)
|
(174)
|
(179)
|
(188)
|
(198)
|
(199)
|
(207)
|
(208)
|
(212)
|
(213)
|
|
Research & Development |
(23)
|
(26)
|
(30)
|
(33)
|
(40)
|
(42)
|
(44)
|
(46)
|
(44)
|
(49)
|
(58)
|
(66)
|
(73)
|
(79)
|
(80)
|
(84)
|
(89)
|
(95)
|
(102)
|
(109)
|
(114)
|
(128)
|
(136)
|
(143)
|
(152)
|
(155)
|
(162)
|
(169)
|
(178)
|
(187)
|
(197)
|
(209)
|
(219)
|
(229)
|
(236)
|
(241)
|
(245)
|
|
Depreciation & Amortization |
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(11)
|
(14)
|
(18)
|
(20)
|
(20)
|
(21)
|
(22)
|
(22)
|
(22)
|
(21)
|
(22)
|
(23)
|
(25)
|
(26)
|
(28)
|
(29)
|
(29)
|
(30)
|
(30)
|
(30)
|
(31)
|
(31)
|
(31)
|
(31)
|
(31)
|
(31)
|
(31)
|
|
Operating Income |
21
N/A
|
19
-10%
|
20
+4%
|
20
+3%
|
18
-11%
|
17
-7%
|
15
-9%
|
14
-7%
|
14
N/A
|
14
+1%
|
17
+22%
|
25
+44%
|
33
+34%
|
41
+22%
|
44
+6%
|
16
-62%
|
12
-26%
|
9
-23%
|
15
+59%
|
44
+194%
|
50
+15%
|
52
+3%
|
53
+2%
|
58
+10%
|
56
-3%
|
62
+9%
|
63
+3%
|
64
+2%
|
62
-4%
|
56
-10%
|
50
-10%
|
47
-6%
|
51
+8%
|
51
0%
|
56
+10%
|
56
0%
|
67
+20%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
2
|
1
|
1
|
(1)
|
(2)
|
(5)
|
(8)
|
(12)
|
(15)
|
(13)
|
(9)
|
(2)
|
6
|
11
|
17
|
22
|
26
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
9
|
6
|
7
|
6
|
25
|
25
|
25
|
25
|
1
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
5
|
|
Pre-Tax Income |
20
N/A
|
18
-9%
|
19
+4%
|
20
+3%
|
18
-11%
|
16
-7%
|
15
-9%
|
14
-6%
|
14
+4%
|
15
+1%
|
17
+18%
|
24
+42%
|
32
+33%
|
40
+23%
|
42
+7%
|
16
-63%
|
12
-25%
|
9
-21%
|
15
+63%
|
53
+245%
|
59
+12%
|
60
+1%
|
60
+0%
|
82
+37%
|
80
-2%
|
82
+2%
|
81
-2%
|
53
-34%
|
46
-13%
|
43
-7%
|
42
-3%
|
45
+8%
|
57
+26%
|
61
+8%
|
72
+17%
|
77
+7%
|
98
+28%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||
Tax Provision |
(7)
|
(6)
|
(6)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
2
|
8
|
6
|
5
|
3
|
7
|
10
|
11
|
8
|
(4)
|
(6)
|
(7)
|
(4)
|
(8)
|
(4)
|
1
|
0
|
5
|
5
|
3
|
0
|
2
|
(1)
|
(0)
|
(6)
|
(10)
|
(17)
|
|
Income from Continuing Operations |
14
|
12
|
13
|
13
|
12
|
11
|
11
|
10
|
10
|
12
|
20
|
32
|
38
|
45
|
45
|
23
|
21
|
20
|
23
|
48
|
53
|
53
|
56
|
74
|
77
|
83
|
81
|
58
|
51
|
46
|
42
|
47
|
56
|
61
|
66
|
67
|
80
|
|
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Net Income (Common) |
1
N/A
|
3
+467%
|
(13)
N/A
|
(10)
+21%
|
(7)
+30%
|
(8)
-8%
|
11
N/A
|
10
-3%
|
10
-1%
|
12
+14%
|
20
+70%
|
32
+64%
|
29
-9%
|
36
+23%
|
37
+2%
|
14
-62%
|
22
+56%
|
20
-7%
|
23
+16%
|
48
+110%
|
54
+11%
|
53
0%
|
57
+6%
|
75
+33%
|
78
+4%
|
84
+8%
|
82
-3%
|
59
-28%
|
52
-11%
|
46
-11%
|
43
-8%
|
47
+11%
|
56
+19%
|
62
+9%
|
67
+8%
|
68
+2%
|
81
+20%
|
|
EPS (Diluted) |
0.01
N/A
|
0.07
+600%
|
-0.75
N/A
|
-0.21
+72%
|
-0.16
+24%
|
-0.16
N/A
|
0.23
N/A
|
0.22
-4%
|
0.21
-5%
|
0.23
+10%
|
0.39
+70%
|
0.65
+67%
|
0.59
-9%
|
0.72
+22%
|
0.73
+1%
|
0.28
-62%
|
0.43
+54%
|
0.4
-7%
|
0.45
+13%
|
0.96
+113%
|
1.06
+10%
|
1.06
N/A
|
1.13
+7%
|
1.46
+29%
|
1.53
+5%
|
1.62
+6%
|
1.59
-2%
|
1.14
-28%
|
1.01
-11%
|
0.84
-17%
|
0.77
-8%
|
0.87
+13%
|
1.03
+18%
|
1.13
+10%
|
1.22
+8%
|
1.25
+2%
|
1.48
+18%
|