Blucora Inc
NASDAQ:BCOR
Income Statement
Earnings Waterfall
Blucora Inc
Revenue
|
666.5m
USD
|
Cost of Revenue
|
-444.9m
USD
|
Gross Profit
|
221.6m
USD
|
Operating Expenses
|
-237.1m
USD
|
Operating Income
|
-15.5m
USD
|
Other Expenses
|
435.8m
USD
|
Net Income
|
420.2m
USD
|
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%
|