AppHarvest Inc
NASDAQ:APPH
Income Statement
Earnings Waterfall
AppHarvest Inc
Revenue
|
22.4m
USD
|
Cost of Revenue
|
-77.8m
USD
|
Gross Profit
|
-55.3m
USD
|
Operating Expenses
|
-120.3m
USD
|
Operating Income
|
-175.7m
USD
|
Other Expenses
|
-4m
USD
|
Net Income
|
-179.6m
USD
|
Income Statement
AppHarvest Inc
Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||
Revenue |
0
N/A
|
2
N/A
|
5
+136%
|
6
+10%
|
9
+51%
|
12
+32%
|
13
+10%
|
13
0%
|
15
+11%
|
22
+54%
|
|
Gross Profit | |||||||||||
Cost of Revenue |
0
|
(7)
|
(23)
|
(30)
|
(42)
|
(49)
|
(47)
|
(45)
|
(57)
|
(78)
|
|
Gross Profit |
0
N/A
|
(5)
N/A
|
(17)
-276%
|
(24)
-41%
|
(33)
-37%
|
(37)
-12%
|
(34)
+8%
|
(32)
+5%
|
(42)
-31%
|
(55)
-31%
|
|
Operating Income | |||||||||||
Operating Expenses |
(4)
|
(35)
|
(62)
|
(88)
|
(107)
|
(95)
|
(86)
|
(78)
|
(71)
|
(120)
|
|
Selling, General & Administrative |
0
|
(31)
|
(59)
|
(84)
|
(107)
|
(95)
|
(86)
|
(78)
|
(71)
|
(62)
|
|
Other Operating Expenses |
(4)
|
(4)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
(58)
|
|
Operating Income |
(4)
N/A
|
(40)
-1 026%
|
(79)
-101%
|
(112)
-40%
|
(140)
-26%
|
(132)
+6%
|
(120)
+9%
|
(111)
+8%
|
(114)
-3%
|
(176)
-55%
|
|
Pre-Tax Income | |||||||||||
Interest Income Expense |
0
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
0
|
1
|
0
|
(3)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(60)
|
(62)
|
(63)
|
(63)
|
(60)
|
0
|
|
Total Other Income |
0
|
10
|
17
|
33
|
35
|
24
|
19
|
3
|
(0)
|
1
|
|
Pre-Tax Income |
(3)
N/A
|
(30)
-766%
|
(63)
-112%
|
(81)
-27%
|
(165)
-105%
|
(169)
-3%
|
(165)
+3%
|
(170)
-3%
|
(174)
-2%
|
(177)
-2%
|
|
Net Income | |||||||||||
Tax Provision |
0
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
(0)
|
(2)
|
(3)
|
(2)
|
|
Income from Continuing Operations |
(3)
|
(32)
|
(64)
|
(81)
|
(166)
|
(168)
|
(165)
|
(172)
|
(177)
|
(180)
|
|
Net Income (Common) |
(3)
N/A
|
(32)
-824%
|
(64)
-100%
|
(81)
-27%
|
(166)
-105%
|
(168)
-1%
|
(165)
+2%
|
(172)
-4%
|
(177)
-3%
|
(180)
-2%
|
|
EPS (Diluted) |
-0.28
N/A
|
-0.39
-39%
|
-0.63
-62%
|
-0.8
-27%
|
-1.64
-105%
|
-1.67
-2%
|
-1.6
+4%
|
-1.61
-1%
|
-1.63
-1%
|
-1.37
+16%
|