Angi Inc
NASDAQ:ANGI
Income Statement
Earnings Waterfall
Angi Inc
Revenue
|
1.4B
USD
|
Cost of Revenue
|
-62.5m
USD
|
Gross Profit
|
1.3B
USD
|
Operating Expenses
|
-1.3B
USD
|
Operating Income
|
-26.5m
USD
|
Other Expenses
|
-14.4m
USD
|
Net Income
|
-40.9m
USD
|
Income Statement
Angi Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
246
N/A
|
266
+8%
|
286
+7%
|
302
+6%
|
315
+4%
|
326
+3%
|
334
+3%
|
340
+2%
|
344
+1%
|
345
+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%
|
1 367
+3%
|
1 398
+2%
|
1 430
+2%
|
1 468
+3%
|
1 511
+3%
|
1 557
+3%
|
1 629
+5%
|
1 685
+3%
|
1 735
+3%
|
1 830
+5%
|
1 866
+2%
|
1 892
+1%
|
1 848
-2%
|
1 707
-8%
|
1 581
-7%
|
1 359
-14%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(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)
|
(326)
|
(371)
|
(429)
|
(439)
|
(438)
|
(381)
|
(285)
|
(205)
|
(63)
|
|
Gross Profit |
206
N/A
|
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%
|
1 360
+0%
|
1 364
+0%
|
1 400
+3%
|
1 427
+2%
|
1 454
+2%
|
1 467
+1%
|
1 422
-3%
|
1 376
-3%
|
1 296
-6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(237)
|
(250)
|
(270)
|
(275)
|
(273)
|
(273)
|
(269)
|
(269)
|
(275)
|
(286)
|
(351)
|
(364)
|
(286)
|
(431)
|
(462)
|
(663)
|
(850)
|
(958)
|
(1 038)
|
(1 007)
|
(1 009)
|
(1 057)
|
(1 121)
|
(1 185)
|
(1 241)
|
(1 270)
|
(1 266)
|
(1 291)
|
(1 301)
|
(1 307)
|
(1 375)
|
(1 395)
|
(1 423)
|
(1 475)
|
(1 484)
|
(1 519)
|
(1 546)
|
(1 570)
|
(1 521)
|
(1 474)
|
(1 323)
|
|
Selling, General & Administrative |
(222)
|
(235)
|
(255)
|
(258)
|
(239)
|
(246)
|
(232)
|
(232)
|
(238)
|
(248)
|
(317)
|
(322)
|
(230)
|
(383)
|
(407)
|
(599)
|
(765)
|
(844)
|
(901)
|
(860)
|
(861)
|
(909)
|
(973)
|
(1 033)
|
(1 083)
|
(1 108)
|
(1 099)
|
(1 121)
|
(1 139)
|
(1 146)
|
(1 217)
|
(1 245)
|
(1 279)
|
(1 318)
|
(1 340)
|
(1 374)
|
(1 385)
|
(1 356)
|
(1 298)
|
(1 241)
|
(1 125)
|
|
Research & Development |
(15)
|
0
|
0
|
(16)
|
(34)
|
(27)
|
(37)
|
(37)
|
(37)
|
(38)
|
(29)
|
(37)
|
(56)
|
(38)
|
(45)
|
(48)
|
(48)
|
(58)
|
(65)
|
(60)
|
(61)
|
(61)
|
(63)
|
(63)
|
(62)
|
(64)
|
(65)
|
(67)
|
(66)
|
(70)
|
(73)
|
(73)
|
(69)
|
(71)
|
(73)
|
(71)
|
(73)
|
(81)
|
(86)
|
(92)
|
(96)
|
|
Depreciation & Amortization |
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)
|
(76)
|
(72)
|
(71)
|
(74)
|
(88)
|
(103)
|
(111)
|
(114)
|
(102)
|
|
Other Operating Expenses |
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
|
(14)
|
0
|
0
|
0
|
(29)
|
(27)
|
(27)
|
0
|
|
Operating Income |
(31)
N/A
|
(27)
+14%
|
(31)
-16%
|
(23)
+27%
|
(10)
+55%
|
(2)
+79%
|
8
N/A
|
14
+71%
|
13
-8%
|
4
-70%
|
25
+515%
|
8
-66%
|
(3)
N/A
|
9
N/A
|
(7)
N/A
|
(104)
-1 494%
|
(148)
-43%
|
(158)
-6%
|
(131)
+17%
|
16
N/A
|
68
+330%
|
71
+5%
|
60
-15%
|
52
-15%
|
39
-25%
|
27
-30%
|
32
+19%
|
5
-86%
|
(6)
N/A
|
10
N/A
|
(40)
N/A
|
(40)
+1%
|
(64)
-60%
|
(112)
-75%
|
(84)
+25%
|
(92)
-10%
|
(93)
-1%
|
(103)
-11%
|
(99)
+4%
|
(98)
+1%
|
(26)
+73%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(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)
|
(8)
|
(2)
|
(2)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(4)
|
10
|
0
|
0
|
1
|
2
|
1
|
1
|
(0)
|
(1)
|
0
|
(1)
|
(13)
|
(14)
|
0
|
(15)
|
(3)
|
(33)
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
(0)
|
2
|
3
|
3
|
(0)
|
18
|
14
|
11
|
(4)
|
(4)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(33)
N/A
|
(29)
+12%
|
(33)
-14%
|
(25)
+25%
|
(12)
+51%
|
(4)
+68%
|
6
N/A
|
12
+85%
|
10
-10%
|
1
-86%
|
23
+1 529%
|
6
-74%
|
(8)
N/A
|
5
N/A
|
(12)
N/A
|
(108)
-789%
|
(154)
-42%
|
(167)
-9%
|
(141)
+15%
|
4
N/A
|
70
+1 695%
|
79
+12%
|
67
-15%
|
58
-13%
|
34
-42%
|
20
-41%
|
27
+34%
|
(3)
N/A
|
(19)
-523%
|
(9)
+56%
|
(64)
-652%
|
(79)
-23%
|
(103)
-30%
|
(135)
-31%
|
(123)
+9%
|
(120)
+3%
|
(145)
-21%
|
(118)
+19%
|
(106)
+10%
|
(99)
+7%
|
(28)
+72%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
0
|
22
|
30
|
71
|
16
|
(6)
|
(8)
|
(54)
|
8
|
18
|
14
|
14
|
2
|
(4)
|
(4)
|
12
|
15
|
16
|
28
|
21
|
32
|
29
|
23
|
20
|
17
|
8
|
6
|
11
|
(2)
|
|
Income from Continuing Operations |
(33)
|
(29)
|
(33)
|
(25)
|
(12)
|
(4)
|
6
|
12
|
10
|
1
|
18
|
2
|
(8)
|
27
|
18
|
(37)
|
(138)
|
(173)
|
(150)
|
(51)
|
78
|
97
|
81
|
72
|
35
|
16
|
22
|
9
|
(4)
|
7
|
(36)
|
(58)
|
(71)
|
(106)
|
(100)
|
(101)
|
(128)
|
(110)
|
(100)
|
(88)
|
(30)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Net Income (Common) |
(33)
N/A
|
(29)
+12%
|
(33)
-14%
|
(25)
+25%
|
(12)
+51%
|
(4)
+68%
|
6
N/A
|
12
+85%
|
10
-11%
|
1
-86%
|
20
+1 307%
|
3
-86%
|
(8)
N/A
|
29
N/A
|
19
-34%
|
(36)
N/A
|
(103)
-186%
|
(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%
|
(129)
-27%
|
(110)
+14%
|
(101)
+9%
|
(89)
+12%
|
(41)
+54%
|
|
EPS (Diluted) |
-0.57
N/A
|
-0.49
+14%
|
-0.55
-12%
|
-0.41
+25%
|
-0.21
+49%
|
-0.07
+67%
|
0.1
N/A
|
0.19
+90%
|
0.17
-11%
|
0.02
-88%
|
0.02
N/A
|
0.04
+100%
|
-0.13
N/A
|
0.06
N/A
|
0.04
-33%
|
-0.08
N/A
|
-0.23
-188%
|
-0.28
-22%
|
-0.22
+21%
|
-0.03
+86%
|
0.15
N/A
|
0.19
+27%
|
0.15
-21%
|
0.14
-7%
|
0.07
-50%
|
0.03
-57%
|
0.04
+33%
|
0.01
-75%
|
-0.01
N/A
|
0
N/A
|
-0.08
N/A
|
-0.12
-50%
|
-0.14
-17%
|
-0.21
-50%
|
-0.2
+5%
|
-0.2
N/A
|
-0.26
-30%
|
-0.22
+15%
|
-0.2
+9%
|
-0.18
+10%
|
-0.08
+56%
|