Beam Global
NASDAQ:BEEM
Income Statement
Earnings Waterfall
Beam Global
Revenue
|
67.4m
USD
|
Cost of Revenue
|
-66.1m
USD
|
Gross Profit
|
1.2m
USD
|
Operating Expenses
|
-17.5m
USD
|
Operating Income
|
-16.3m
USD
|
Other Expenses
|
201k
USD
|
Net Income
|
-16.1m
USD
|
Income Statement
Beam Global
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 |
0
N/A
|
0
+14%
|
1
+131%
|
1
+22%
|
1
+14%
|
1
-10%
|
1
+19%
|
2
+39%
|
3
+71%
|
3
+10%
|
3
-9%
|
2
-6%
|
3
+12%
|
3
+1%
|
3
+6%
|
3
-10%
|
1
-47%
|
4
+179%
|
4
+8%
|
5
+17%
|
6
+24%
|
4
-27%
|
5
+18%
|
6
+16%
|
5
-17%
|
5
+3%
|
5
-3%
|
5
-11%
|
6
+37%
|
6
+1%
|
7
+11%
|
8
+11%
|
9
+17%
|
11
+27%
|
13
+14%
|
18
+35%
|
22
+25%
|
31
+42%
|
45
+45%
|
55
+22%
|
67
+22%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(13)
|
(14)
|
(19)
|
(24)
|
(33)
|
(46)
|
(55)
|
(66)
|
|
Gross Profit |
(0)
N/A
|
(0)
+8%
|
(0)
N/A
|
(0)
N/A
|
(0)
+55%
|
(0)
+10%
|
(0)
-56%
|
(0)
N/A
|
(0)
+43%
|
(0)
-63%
|
(0)
+31%
|
(0)
+56%
|
(0)
-250%
|
(0)
+29%
|
(0)
+20%
|
(0)
-13%
|
(0)
-422%
|
(0)
+6%
|
(0)
+7%
|
(0)
+12%
|
(0)
+47%
|
(0)
-47%
|
(0)
+14%
|
0
N/A
|
(0)
N/A
|
(0)
+7%
|
(0)
N/A
|
(1)
-379%
|
(1)
-6%
|
(1)
-15%
|
(1)
-40%
|
(1)
-2%
|
(1)
+17%
|
(1)
-16%
|
(1)
-5%
|
(1)
-11%
|
(2)
-27%
|
(1)
+19%
|
(1)
+61%
|
0
N/A
|
1
+1 238%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(8)
|
(13)
|
(18)
|
(20)
|
(21)
|
(19)
|
(17)
|
|
Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
|
Other Operating Expenses |
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(6)
|
(4)
|
(7)
|
(8)
|
(13)
|
(18)
|
(20)
|
(21)
|
(19)
|
(17)
|
|
Operating Income |
(2)
N/A
|
(3)
-5%
|
(3)
-1%
|
(3)
-1%
|
(3)
+3%
|
(2)
+6%
|
(2)
+6%
|
(2)
+7%
|
(2)
+16%
|
(2)
-2%
|
(2)
-9%
|
(2)
-8%
|
(3)
-35%
|
(3)
-5%
|
(3)
N/A
|
(3)
+4%
|
(3)
+4%
|
(3)
+4%
|
(3)
+0%
|
(3)
+1%
|
(3)
+2%
|
(3)
N/A
|
(3)
-5%
|
(3)
-5%
|
(3)
-17%
|
(4)
-11%
|
(4)
-4%
|
(4)
-13%
|
(5)
-22%
|
(6)
-6%
|
(6)
-15%
|
(7)
-9%
|
(7)
+5%
|
(8)
-16%
|
(9)
-15%
|
(14)
-58%
|
(20)
-42%
|
(21)
-8%
|
(22)
-3%
|
(19)
+14%
|
(16)
+14%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Non-Reccuring Items |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
Pre-Tax Income |
(3)
N/A
|
(3)
+1%
|
(3)
-7%
|
(3)
-8%
|
(3)
+2%
|
(3)
+18%
|
(2)
+12%
|
(2)
+1%
|
(2)
+19%
|
(2)
-15%
|
(2)
0%
|
(2)
-4%
|
(3)
-19%
|
(3)
+5%
|
(3)
+0%
|
(2)
+2%
|
(3)
-24%
|
(3)
-13%
|
(4)
-5%
|
(4)
-1%
|
(4)
+1%
|
(4)
+2%
|
(4)
-6%
|
(4)
N/A
|
(4)
-5%
|
(4)
+0%
|
(4)
+4%
|
(4)
-13%
|
(5)
-22%
|
(6)
-6%
|
(6)
-15%
|
(7)
-9%
|
(7)
+5%
|
(8)
-15%
|
(9)
-15%
|
(14)
-58%
|
(20)
-42%
|
(21)
-8%
|
(22)
-3%
|
(19)
+14%
|
(16)
+15%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
Income from Continuing Operations |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(14)
|
(20)
|
(21)
|
(22)
|
(19)
|
(16)
|
|
Net Income (Common) |
(3)
N/A
|
(3)
+1%
|
(3)
-7%
|
(3)
-8%
|
(3)
+2%
|
(3)
+18%
|
(2)
+12%
|
(2)
+1%
|
(2)
+19%
|
(2)
-15%
|
(2)
0%
|
(2)
-4%
|
(3)
-19%
|
(3)
+5%
|
(3)
+0%
|
(2)
+2%
|
(3)
-24%
|
(3)
-13%
|
(4)
-5%
|
(4)
-1%
|
(4)
+1%
|
(4)
+2%
|
(4)
-6%
|
(4)
N/A
|
(4)
-5%
|
(4)
+0%
|
(4)
+4%
|
(4)
-13%
|
(5)
-22%
|
(6)
-6%
|
(6)
-15%
|
(7)
-9%
|
(7)
+5%
|
(8)
-15%
|
(9)
-15%
|
(14)
-58%
|
(20)
-42%
|
(21)
-8%
|
(22)
-3%
|
(19)
+14%
|
(16)
+15%
|
|
EPS (Diluted) |
-1.97
N/A
|
-1.84
+7%
|
-1.77
+4%
|
-1.84
-4%
|
-1.85
-1%
|
-1.31
+29%
|
-1.15
+12%
|
-1.11
+3%
|
-0.91
+18%
|
-0.98
-8%
|
-0.96
+2%
|
-0.96
N/A
|
-1.17
-22%
|
-1.02
+13%
|
-0.99
+3%
|
-0.96
+3%
|
-1.19
-24%
|
-1.19
N/A
|
-1.24
-4%
|
-1.25
-1%
|
-1.24
+1%
|
-1.23
+1%
|
-0.8
+35%
|
-0.73
+9%
|
-0.88
-21%
|
-0.75
+15%
|
-0.73
+3%
|
-0.64
+12%
|
-0.84
-31%
|
-0.63
+25%
|
-0.71
-13%
|
-0.77
-8%
|
-0.74
+4%
|
-0.83
-12%
|
-0.87
-5%
|
-1.37
-57%
|
-1.99
-45%
|
-2.07
-4%
|
-1.99
+4%
|
-1.34
+33%
|
-1.3
+3%
|