Domo Inc
NASDAQ:DOMO
Income Statement
Earnings Waterfall
Domo Inc
Revenue
|
319m
USD
|
Cost of Revenue
|
-75.5m
USD
|
Gross Profit
|
243.5m
USD
|
Operating Expenses
|
-296.1m
USD
|
Operating Income
|
-52.6m
USD
|
Other Expenses
|
-23m
USD
|
Net Income
|
-75.6m
USD
|
Income Statement
Domo Inc
Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||
Revenue |
75
N/A
|
83
+11%
|
91
+10%
|
100
+11%
|
109
+8%
|
116
+7%
|
125
+7%
|
133
+7%
|
143
+7%
|
151
+6%
|
159
+5%
|
167
+5%
|
173
+4%
|
181
+4%
|
191
+5%
|
200
+5%
|
210
+5%
|
222
+5%
|
233
+5%
|
245
+5%
|
258
+5%
|
272
+6%
|
285
+5%
|
299
+5%
|
309
+3%
|
314
+2%
|
318
+1%
|
318
+0%
|
319
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||
Cost of Revenue |
(33)
|
(36)
|
(39)
|
(42)
|
(45)
|
(47)
|
(49)
|
(49)
|
(50)
|
(51)
|
(52)
|
(54)
|
(56)
|
(57)
|
(57)
|
(57)
|
(57)
|
(58)
|
(60)
|
(63)
|
(67)
|
(70)
|
(72)
|
(73)
|
(73)
|
(74)
|
(75)
|
(75)
|
(75)
|
|
Gross Profit |
41
N/A
|
47
+13%
|
52
+12%
|
58
+11%
|
64
+10%
|
69
+9%
|
76
+9%
|
84
+11%
|
93
+11%
|
101
+8%
|
106
+6%
|
113
+6%
|
118
+4%
|
124
+5%
|
134
+8%
|
143
+7%
|
153
+7%
|
164
+7%
|
173
+6%
|
182
+5%
|
191
+5%
|
203
+6%
|
213
+5%
|
226
+6%
|
236
+4%
|
240
+2%
|
243
+1%
|
244
+0%
|
244
0%
|
|
Operating Income | ||||||||||||||||||||||||||||||
Operating Expenses |
(224)
|
(231)
|
(240)
|
(242)
|
(239)
|
(240)
|
(247)
|
(241)
|
(237)
|
(235)
|
(225)
|
(228)
|
(233)
|
(228)
|
(225)
|
(226)
|
(226)
|
(230)
|
(242)
|
(257)
|
(279)
|
(305)
|
(323)
|
(328)
|
(324)
|
(318)
|
(306)
|
(299)
|
(296)
|
|
Selling, General & Administrative |
(148)
|
(153)
|
(160)
|
(163)
|
(161)
|
(163)
|
(168)
|
(162)
|
(161)
|
(161)
|
(155)
|
(159)
|
(163)
|
(158)
|
(156)
|
(158)
|
(159)
|
(161)
|
(166)
|
(171)
|
(182)
|
(200)
|
(212)
|
(214)
|
(212)
|
(205)
|
(198)
|
(196)
|
(193)
|
|
Research & Development |
(76)
|
(78)
|
(80)
|
(78)
|
(78)
|
(78)
|
(78)
|
(78)
|
(76)
|
(74)
|
(70)
|
(69)
|
(69)
|
(70)
|
(68)
|
(67)
|
(67)
|
(65)
|
(69)
|
(74)
|
(81)
|
(88)
|
(94)
|
(97)
|
(95)
|
(95)
|
(91)
|
(86)
|
(85)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(7)
|
(11)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(18)
|
(18)
|
(18)
|
|
Operating Income |
(183)
N/A
|
(184)
-1%
|
(188)
-2%
|
(184)
+2%
|
(176)
+4%
|
(171)
+3%
|
(171)
+0%
|
(157)
+8%
|
(144)
+8%
|
(134)
+7%
|
(119)
+11%
|
(116)
+3%
|
(115)
+0%
|
(104)
+10%
|
(91)
+12%
|
(83)
+9%
|
(72)
+13%
|
(66)
+9%
|
(69)
-5%
|
(75)
-9%
|
(89)
-17%
|
(102)
-15%
|
(109)
-7%
|
(103)
+6%
|
(89)
+13%
|
(78)
+12%
|
(63)
+20%
|
(56)
+12%
|
(53)
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
(2)
|
(5)
|
(8)
|
(11)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
(16)
|
(17)
|
(18)
|
(19)
|
(19)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Total Other Income |
1
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
0
|
2
|
3
|
4
|
4
|
3
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
1
|
0
|
1
|
(0)
|
|
Pre-Tax Income |
(182)
N/A
|
(184)
-1%
|
(187)
-2%
|
(184)
+2%
|
(176)
+4%
|
(173)
+2%
|
(176)
-2%
|
(165)
+6%
|
(153)
+7%
|
(144)
+6%
|
(128)
+11%
|
(125)
+3%
|
(125)
0%
|
(114)
+9%
|
(101)
+11%
|
(94)
+7%
|
(84)
+11%
|
(78)
+8%
|
(82)
-6%
|
(88)
-8%
|
(103)
-16%
|
(117)
-14%
|
(124)
-6%
|
(119)
+4%
|
(104)
+12%
|
(96)
+8%
|
(83)
+14%
|
(75)
+9%
|
(74)
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Income from Continuing Operations |
(183)
|
(185)
|
(188)
|
(184)
|
(177)
|
(174)
|
(177)
|
(166)
|
(154)
|
(144)
|
(129)
|
(126)
|
(126)
|
(115)
|
(102)
|
(95)
|
(85)
|
(78)
|
(82)
|
(88)
|
(102)
|
(117)
|
(124)
|
(119)
|
(106)
|
(97)
|
(84)
|
(77)
|
(76)
|
|
Net Income (Common) |
(183)
N/A
|
(185)
-1%
|
(188)
-2%
|
(184)
+2%
|
(177)
+4%
|
(174)
+1%
|
(177)
-2%
|
(166)
+6%
|
(154)
+7%
|
(144)
+6%
|
(129)
+11%
|
(126)
+3%
|
(126)
0%
|
(115)
+8%
|
(102)
+12%
|
(95)
+7%
|
(85)
+11%
|
(78)
+8%
|
(82)
-6%
|
(88)
-8%
|
(102)
-15%
|
(117)
-14%
|
(124)
-6%
|
(119)
+4%
|
(106)
+11%
|
(97)
+8%
|
(84)
+13%
|
(77)
+9%
|
(76)
+1%
|
|
EPS (Diluted) |
-7.34
N/A
|
-7.41
-1%
|
-7.53
-2%
|
-7.38
+2%
|
-7.08
+4%
|
-6.97
+2%
|
-6.71
+4%
|
-6.28
+6%
|
-5.78
+8%
|
-5.35
+7%
|
-4.7
+12%
|
-4.54
+3%
|
-4.57
-1%
|
-4.04
+12%
|
-3.5
+13%
|
-3.21
+8%
|
-2.89
+10%
|
-2.51
+13%
|
-2.57
-2%
|
-2.73
-6%
|
-3.19
-17%
|
-3.51
-10%
|
-3.64
-4%
|
-3.46
+5%
|
-3.1
+10%
|
-2.75
+11%
|
-2.34
+15%
|
-2.11
+10%
|
-2.1
+0%
|