Enovix Corp
NASDAQ:ENVX
Income Statement
Earnings Waterfall
Enovix Corp
Revenue
|
7.6m
USD
|
Cost of Revenue
|
-63.1m
USD
|
Gross Profit
|
-55.4m
USD
|
Operating Expenses
|
-167.4m
USD
|
Operating Income
|
-222.8m
USD
|
Other Expenses
|
8.8m
USD
|
Net Income
|
-214.1m
USD
|
Income Statement
Enovix Corp
Dec-2020 | Mar-2021 | Jun-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||
Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
5
N/A
|
5
+0%
|
6
+21%
|
6
+0%
|
1
-81%
|
1
+16%
|
8
+466%
|
|
Gross Profit | ||||||||||||||
Cost of Revenue |
(3)
|
(5)
|
(4)
|
(3)
|
(2)
|
(1)
|
(6)
|
(13)
|
(23)
|
(35)
|
(43)
|
(54)
|
(63)
|
|
Gross Profit |
(3)
N/A
|
(5)
-37%
|
(4)
+16%
|
(3)
+27%
|
(2)
+30%
|
(1)
+57%
|
(1)
+25%
|
(7)
-1 034%
|
(17)
-135%
|
(29)
-69%
|
(42)
-47%
|
(52)
-24%
|
(55)
-6%
|
|
Operating Income | ||||||||||||||
Operating Expenses |
(20)
|
(25)
|
(34)
|
(48)
|
(68)
|
(82)
|
(96)
|
(104)
|
(110)
|
(141)
|
(142)
|
(146)
|
(167)
|
|
Selling, General & Administrative |
(6)
|
(9)
|
(12)
|
(19)
|
(30)
|
(37)
|
(44)
|
(49)
|
(52)
|
(67)
|
(73)
|
(77)
|
(79)
|
|
Research & Development |
(14)
|
(18)
|
(24)
|
(30)
|
(38)
|
(45)
|
(51)
|
(55)
|
(58)
|
(69)
|
(70)
|
(69)
|
(88)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
|
Operating Income |
(24)
N/A
|
(30)
-25%
|
(38)
-30%
|
(51)
-33%
|
(70)
-36%
|
(83)
-20%
|
(97)
-17%
|
(112)
-15%
|
(127)
-14%
|
(170)
-34%
|
(185)
-9%
|
(198)
-7%
|
(223)
-12%
|
|
Pre-Tax Income | ||||||||||||||
Interest Income Expense |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
5
|
8
|
10
|
12
|
10
|
|
Non-Reccuring Items |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
(9)
|
(12)
|
(7)
|
|
Total Other Income |
(18)
|
(19)
|
(19)
|
(3)
|
(56)
|
16
|
43
|
(13)
|
75
|
(6)
|
(47)
|
33
|
6
|
|
Pre-Tax Income |
(40)
N/A
|
(48)
-21%
|
(57)
-19%
|
(55)
+5%
|
(126)
-130%
|
(67)
+47%
|
(54)
+20%
|
(125)
-132%
|
(52)
+59%
|
(168)
-225%
|
(231)
-38%
|
(165)
+28%
|
(215)
-30%
|
|
Net Income | ||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
Income from Continuing Operations |
(40)
|
(48)
|
(57)
|
(55)
|
(126)
|
(67)
|
(54)
|
(125)
|
(52)
|
(168)
|
(231)
|
(165)
|
(214)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(40)
N/A
|
(48)
-21%
|
(57)
-19%
|
(55)
+5%
|
(126)
-130%
|
(67)
+47%
|
(54)
+20%
|
(125)
-132%
|
(52)
+59%
|
(168)
-225%
|
(231)
-38%
|
(165)
+28%
|
(214)
-30%
|
|
EPS (Diluted) |
-0.27
N/A
|
-0.33
-22%
|
-0.58
-76%
|
-0.42
+28%
|
-1.07
-155%
|
-0.43
+60%
|
-0.35
+19%
|
-0.81
-131%
|
-0.34
+58%
|
-1.08
-218%
|
-1.48
-37%
|
-1.05
+29%
|
-1.35
-29%
|