Broadwind Inc
NASDAQ:BWEN
Income Statement
Earnings Waterfall
Broadwind Inc
Revenue
|
203.5m
USD
|
Cost of Revenue
|
-171m
USD
|
Gross Profit
|
32.5m
USD
|
Operating Expenses
|
-21.4m
USD
|
Operating Income
|
11.1m
USD
|
Other Expenses
|
-3.5m
USD
|
Net Income
|
7.6m
USD
|
Income Statement
Broadwind 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 |
216
N/A
|
229
+6%
|
239
+4%
|
233
-2%
|
226
-3%
|
216
-4%
|
216
+0%
|
211
-3%
|
199
-5%
|
197
-1%
|
178
-10%
|
170
-4%
|
181
+6%
|
190
+5%
|
190
0%
|
177
-7%
|
147
-17%
|
121
-18%
|
114
-5%
|
116
+2%
|
125
+8%
|
137
+9%
|
141
+3%
|
156
+10%
|
178
+14%
|
185
+4%
|
199
+7%
|
207
+4%
|
199
-4%
|
183
-8%
|
174
-5%
|
160
-8%
|
146
-9%
|
155
+6%
|
158
+2%
|
163
+3%
|
177
+9%
|
184
+4%
|
185
+0%
|
197
+7%
|
203
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(198)
|
(209)
|
(213)
|
(209)
|
(205)
|
(198)
|
(200)
|
(196)
|
(191)
|
(188)
|
(173)
|
(163)
|
(163)
|
(170)
|
(170)
|
(161)
|
(139)
|
(119)
|
(114)
|
(115)
|
(122)
|
(130)
|
(133)
|
(145)
|
(163)
|
(167)
|
(179)
|
(188)
|
(181)
|
(170)
|
(165)
|
(153)
|
(140)
|
(147)
|
(151)
|
(154)
|
(166)
|
(168)
|
(163)
|
(169)
|
(171)
|
|
Gross Profit |
17
N/A
|
20
+16%
|
26
+30%
|
25
-6%
|
21
-14%
|
18
-13%
|
16
-12%
|
15
-8%
|
8
-47%
|
9
+15%
|
5
-48%
|
7
+53%
|
18
+151%
|
21
+13%
|
20
-1%
|
16
-21%
|
8
-49%
|
2
-79%
|
0
-87%
|
1
+274%
|
4
+330%
|
7
+96%
|
9
+21%
|
11
+27%
|
15
+38%
|
18
+17%
|
20
+8%
|
19
-1%
|
18
-7%
|
12
-33%
|
9
-27%
|
7
-19%
|
6
-24%
|
7
+32%
|
7
+3%
|
9
+23%
|
11
+17%
|
16
+47%
|
22
+38%
|
28
+30%
|
33
+16%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(24)
|
(24)
|
(24)
|
(22)
|
(21)
|
(20)
|
(20)
|
(19)
|
(19)
|
(18)
|
(17)
|
(17)
|
(16)
|
(17)
|
(17)
|
(16)
|
(16)
|
(15)
|
(14)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(18)
|
(18)
|
(19)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(8)
|
(17)
|
(18)
|
(17)
|
(19)
|
(21)
|
(21)
|
(21)
|
|
Selling, General & Administrative |
(21)
|
(22)
|
(21)
|
(20)
|
(19)
|
(18)
|
(18)
|
(18)
|
(18)
|
(17)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(15)
|
(14)
|
(13)
|
(12)
|
(13)
|
(14)
|
(14)
|
(15)
|
(15)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(18)
|
(20)
|
(21)
|
(21)
|
|
Depreciation & Amortization |
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Other Operating Expenses |
(2)
|
0
|
(2)
|
(1)
|
(2)
|
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
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(7)
N/A
|
(4)
+39%
|
2
N/A
|
2
+14%
|
0
N/A
|
(2)
N/A
|
(3)
-99%
|
(4)
-14%
|
(11)
-183%
|
(9)
+20%
|
(12)
-40%
|
(10)
+22%
|
2
N/A
|
4
+96%
|
3
-19%
|
(0)
N/A
|
(7)
-4 525%
|
(13)
-81%
|
(14)
-1%
|
(14)
-5%
|
(12)
+17%
|
(8)
+33%
|
(7)
+5%
|
(5)
+29%
|
(2)
+55%
|
(0)
+92%
|
1
N/A
|
1
-21%
|
0
-52%
|
(6)
N/A
|
(9)
-60%
|
(10)
-17%
|
(13)
-21%
|
(1)
+90%
|
(10)
-723%
|
(8)
+15%
|
(7)
+22%
|
(3)
+51%
|
1
N/A
|
7
+669%
|
11
+65%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
Non-Reccuring Items |
(6)
|
(5)
|
(5)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(5)
|
(5)
|
(13)
|
(13)
|
(8)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
9
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
3
|
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 |
1
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
7
|
7
|
7
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
Pre-Tax Income |
(10)
N/A
|
(7)
+34%
|
(3)
+59%
|
(1)
+48%
|
(2)
-39%
|
(3)
-73%
|
(5)
-32%
|
(6)
-28%
|
(12)
-110%
|
(10)
+17%
|
(14)
-32%
|
(10)
+27%
|
1
N/A
|
3
+143%
|
2
-23%
|
(1)
N/A
|
(8)
-821%
|
(15)
-77%
|
(20)
-37%
|
(19)
+7%
|
(24)
-30%
|
(20)
+16%
|
(15)
+25%
|
(15)
-1%
|
(5)
+71%
|
(3)
+44%
|
(1)
+62%
|
(1)
-12%
|
(1)
-32%
|
(4)
-159%
|
6
N/A
|
5
-18%
|
3
-42%
|
2
-43%
|
(11)
N/A
|
(11)
+3%
|
(10)
+12%
|
(7)
+33%
|
(2)
+63%
|
4
N/A
|
8
+108%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
5
|
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 |
(10)
|
(7)
|
(3)
|
(1)
|
(2)
|
(3)
|
(4)
|
(6)
|
(12)
|
(10)
|
(13)
|
(10)
|
1
|
8
|
7
|
4
|
(3)
|
(14)
|
(20)
|
(19)
|
(24)
|
(20)
|
(15)
|
(15)
|
(5)
|
(3)
|
(1)
|
(1)
|
(2)
|
(4)
|
6
|
5
|
3
|
2
|
(11)
|
(11)
|
(10)
|
(7)
|
(2)
|
4
|
8
|
|
Net Income (Common) |
(11)
N/A
|
(7)
+35%
|
(5)
+22%
|
(5)
+11%
|
(6)
-31%
|
(10)
-64%
|
(10)
-2%
|
(16)
-56%
|
(22)
-35%
|
(17)
+21%
|
(19)
-12%
|
(11)
+44%
|
0
N/A
|
7
+2 243%
|
7
-4%
|
4
-46%
|
(4)
N/A
|
(15)
-311%
|
(20)
-36%
|
(19)
+7%
|
(24)
-29%
|
(20)
+16%
|
(15)
+25%
|
(15)
-1%
|
(5)
+71%
|
(3)
+44%
|
(1)
+61%
|
(1)
-10%
|
(2)
-38%
|
(4)
-143%
|
6
N/A
|
5
-18%
|
3
-44%
|
2
-41%
|
(11)
N/A
|
(11)
+3%
|
(10)
+11%
|
(7)
+32%
|
(2)
+63%
|
4
N/A
|
8
+105%
|
|
EPS (Diluted) |
-0.72
N/A
|
-0.47
+35%
|
-0.35
+26%
|
-0.32
+9%
|
-0.42
-31%
|
-0.69
-64%
|
-0.7
-1%
|
-1.09
-56%
|
-1.48
-36%
|
-1.16
+22%
|
-1.29
-11%
|
-0.71
+45%
|
0.01
N/A
|
0.46
+4 500%
|
0.44
-4%
|
0.24
-45%
|
-0.23
N/A
|
-0.97
-322%
|
-1.31
-35%
|
-1.22
+7%
|
-1.55
-27%
|
-1.3
+16%
|
-0.97
+25%
|
-0.94
+3%
|
-0.28
+70%
|
-0.16
+43%
|
-0.07
+56%
|
-0.07
N/A
|
-0.09
-29%
|
-0.22
-144%
|
0.31
N/A
|
0.25
-19%
|
0.15
-40%
|
0.09
-40%
|
-0.57
N/A
|
-0.55
+4%
|
-0.48
+13%
|
-0.32
+33%
|
-0.12
+63%
|
0.17
N/A
|
0.36
+112%
|