Cepton Inc
NASDAQ:CPTN
Income Statement
Earnings Waterfall
Cepton Inc
Revenue
|
13.1m
USD
|
Cost of Revenue
|
-9.5m
USD
|
Gross Profit
|
3.6m
USD
|
Operating Expenses
|
-53.9m
USD
|
Operating Income
|
-50.3m
USD
|
Other Expenses
|
1.8m
USD
|
Net Income
|
-48.5m
USD
|
Income Statement
Cepton Inc
Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|
Revenue | |||||||
Revenue |
6
N/A
|
7
+27%
|
7
N/A
|
8
+3%
|
10
+27%
|
13
+35%
|
|
Gross Profit | |||||||
Cost of Revenue |
(6)
|
(7)
|
(8)
|
(7)
|
(8)
|
(10)
|
|
Gross Profit |
(0)
N/A
|
0
N/A
|
(0)
N/A
|
1
N/A
|
1
+67%
|
4
+154%
|
|
Operating Income | |||||||
Operating Expenses |
(46)
|
(62)
|
(60)
|
(60)
|
(58)
|
(54)
|
|
Selling, General & Administrative |
(22)
|
(29)
|
(27)
|
(26)
|
(26)
|
(24)
|
|
Research & Development |
(24)
|
(33)
|
(33)
|
(33)
|
(32)
|
(30)
|
|
Operating Income |
(47)
N/A
|
(61)
-32%
|
(60)
+2%
|
(59)
+2%
|
(56)
+5%
|
(50)
+11%
|
|
Pre-Tax Income | |||||||
Interest Income Expense |
(2)
|
(5)
|
(4)
|
(3)
|
(2)
|
2
|
|
Non-Reccuring Items |
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Total Other Income |
73
|
76
|
20
|
2
|
5
|
1
|
|
Pre-Tax Income |
25
N/A
|
9
-62%
|
(47)
N/A
|
(62)
-32%
|
(55)
+10%
|
(49)
+13%
|
|
Net Income | |||||||
Tax Provision |
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
|
Income from Continuing Operations |
25
|
9
|
(47)
|
(62)
|
(55)
|
(49)
|
|
Net Income (Common) |
25
N/A
|
9
-62%
|
(47)
N/A
|
(62)
-32%
|
(55)
+10%
|
(49)
+12%
|
|
EPS (Diluted) |
1.6
N/A
|
0.6
-63%
|
-2.97
N/A
|
-3.92
-32%
|
-3.51
+10%
|
-3.08
+12%
|