Duolingo Inc
NASDAQ:DUOL
Income Statement
Earnings Waterfall
Duolingo Inc
Revenue
|
531.1m
USD
|
Cost of Revenue
|
-142.1m
USD
|
Gross Profit
|
389m
USD
|
Operating Expenses
|
-401.9m
USD
|
Operating Income
|
-12.9m
USD
|
Other Expenses
|
29m
USD
|
Net Income
|
16.1m
USD
|
Income Statement
Duolingo Inc
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 |
71
N/A
|
86
+22%
|
111
+28%
|
137
+23%
|
162
+18%
|
189
+17%
|
208
+10%
|
226
+9%
|
251
+11%
|
277
+10%
|
306
+11%
|
339
+11%
|
370
+9%
|
404
+9%
|
442
+10%
|
484
+9%
|
531
+10%
|
|
Gross Profit | ||||||||||||||||||
Cost of Revenue |
(21)
|
(25)
|
(32)
|
(40)
|
(46)
|
(53)
|
(57)
|
(62)
|
(69)
|
(76)
|
(84)
|
(92)
|
(99)
|
(110)
|
(119)
|
(129)
|
(142)
|
|
Gross Profit |
50
N/A
|
61
+22%
|
78
+28%
|
97
+23%
|
116
+20%
|
136
+18%
|
151
+11%
|
164
+9%
|
182
+11%
|
201
+11%
|
223
+11%
|
247
+11%
|
270
+9%
|
295
+9%
|
323
+10%
|
355
+10%
|
389
+10%
|
|
Operating Income | ||||||||||||||||||
Operating Expenses |
(64)
|
(74)
|
(88)
|
(107)
|
(132)
|
(158)
|
(172)
|
(210)
|
(234)
|
(257)
|
(293)
|
(310)
|
(335)
|
(356)
|
(375)
|
(391)
|
(402)
|
|
Selling, General & Administrative |
(32)
|
(39)
|
(49)
|
(60)
|
(78)
|
(91)
|
(96)
|
(120)
|
(129)
|
(145)
|
(169)
|
(173)
|
(182)
|
(188)
|
(192)
|
(199)
|
(204)
|
|
Research & Development |
(32)
|
(35)
|
(40)
|
(47)
|
(53)
|
(66)
|
(76)
|
(89)
|
(104)
|
(111)
|
(123)
|
(136)
|
(149)
|
(166)
|
(179)
|
(187)
|
(193)
|
|
Depreciation & Amortization |
(1)
|
0
|
(0)
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(2)
|
(3)
|
(4)
|
(5)
|
|
Operating Income |
(14)
N/A
|
(13)
+7%
|
(10)
+23%
|
(10)
+1%
|
(16)
-60%
|
(21)
-34%
|
(22)
-1%
|
(46)
-111%
|
(52)
-14%
|
(56)
-7%
|
(70)
-26%
|
(63)
+10%
|
(65)
-2%
|
(62)
+5%
|
(52)
+16%
|
(36)
+30%
|
(13)
+64%
|
|
Pre-Tax Income | ||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
13
|
20
|
29
|
31
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
(8)
|
(8)
|
(3)
|
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
Total Other Income |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
2
|
(1)
|
(0)
|
(1)
|
(3)
|
(0)
|
|
Pre-Tax Income |
(14)
N/A
|
(12)
+9%
|
(10)
+23%
|
(10)
-2%
|
(16)
-62%
|
(27)
-72%
|
(27)
-1%
|
(53)
-94%
|
(60)
-13%
|
(59)
+2%
|
(73)
-25%
|
(63)
+14%
|
(59)
+7%
|
(49)
+16%
|
(32)
+35%
|
(11)
+67%
|
18
N/A
|
|
Net Income | ||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
1
|
1
|
(2)
|
|
Income from Continuing Operations |
(14)
|
(12)
|
(10)
|
(10)
|
(16)
|
(27)
|
(27)
|
(53)
|
(60)
|
(59)
|
(74)
|
(63)
|
(60)
|
(50)
|
(31)
|
(10)
|
16
|
|
Net Income (Common) |
(14)
N/A
|
(12)
+9%
|
(10)
+23%
|
(10)
-2%
|
(16)
-61%
|
(27)
-72%
|
(27)
-1%
|
(53)
-95%
|
(60)
-13%
|
(59)
+2%
|
(74)
-25%
|
(63)
+14%
|
(60)
+6%
|
(50)
+16%
|
(31)
+37%
|
(10)
+68%
|
16
N/A
|
|
EPS (Diluted) |
-0.38
N/A
|
-0.34
+11%
|
-0.26
+24%
|
-0.27
-4%
|
-0.44
-63%
|
-0.76
-73%
|
-0.72
+5%
|
-1.8
-150%
|
-2.57
-43%
|
-1.52
+41%
|
-1.87
-23%
|
-1.58
+16%
|
-1.51
+4%
|
-1.22
+19%
|
-0.66
+46%
|
-0.21
+68%
|
0.35
N/A
|