Eos Energy Enterprises Inc
NASDAQ:EOSE
Income Statement
Earnings Waterfall
Eos Energy Enterprises Inc
Revenue
|
16.4m
USD
|
Cost of Revenue
|
-89.8m
USD
|
Gross Profit
|
-73.4m
USD
|
Operating Expenses
|
-72.4m
USD
|
Operating Income
|
-145.8m
USD
|
Other Expenses
|
-83.7m
USD
|
Net Income
|
-229.5m
USD
|
Income Statement
Eos Energy Enterprises Inc
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 |
0
N/A
|
0
+73%
|
1
+161%
|
2
+73%
|
5
+169%
|
8
+68%
|
13
+68%
|
18
+41%
|
18
-2%
|
23
+31%
|
18
-24%
|
12
-30%
|
16
+32%
|
|
Gross Profit | ||||||||||||||
Cost of Revenue |
(6)
|
(6)
|
(18)
|
(31)
|
(46)
|
(82)
|
(106)
|
(144)
|
(153)
|
(145)
|
(119)
|
(90)
|
(90)
|
|
Gross Profit |
(5)
N/A
|
(5)
+1%
|
(17)
-225%
|
(29)
-72%
|
(42)
-44%
|
(74)
-77%
|
(93)
-26%
|
(125)
-34%
|
(135)
-8%
|
(121)
+10%
|
(101)
+16%
|
(78)
+23%
|
(73)
+6%
|
|
Operating Income | ||||||||||||||
Operating Expenses |
(34)
|
(56)
|
(93)
|
(105)
|
(93)
|
(89)
|
(77)
|
(82)
|
(79)
|
(79)
|
(73)
|
(70)
|
(72)
|
|
Selling, General & Administrative |
(19)
|
(36)
|
(47)
|
(56)
|
(43)
|
(48)
|
(56)
|
(62)
|
(61)
|
(60)
|
(54)
|
(53)
|
(54)
|
|
Research & Development |
(14)
|
(19)
|
(23)
|
(28)
|
(19)
|
(19)
|
(21)
|
(20)
|
(18)
|
(19)
|
(19)
|
(17)
|
(19)
|
|
Other Operating Expenses |
(1)
|
(1)
|
(23)
|
(21)
|
(31)
|
(23)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(39)
N/A
|
(61)
-55%
|
(110)
-81%
|
(134)
-22%
|
(135)
0%
|
(164)
-21%
|
(171)
-5%
|
(208)
-22%
|
(214)
-3%
|
(200)
+7%
|
(174)
+13%
|
(148)
+15%
|
(146)
+1%
|
|
Pre-Tax Income | ||||||||||||||
Interest Income Expense |
(22)
|
(21)
|
(28)
|
(22)
|
7
|
13
|
21
|
8
|
(7)
|
(45)
|
(140)
|
(82)
|
(71)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
1
|
1
|
0
|
(1)
|
(3)
|
(8)
|
(10)
|
(15)
|
(15)
|
(11)
|
|
Total Other Income |
(8)
|
(8)
|
(6)
|
(6)
|
2
|
2
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(2)
|
|
Pre-Tax Income |
(69)
N/A
|
(90)
-31%
|
(144)
-60%
|
(160)
-11%
|
(124)
+23%
|
(149)
-20%
|
(151)
-2%
|
(204)
-35%
|
(230)
-13%
|
(256)
-11%
|
(330)
-29%
|
(245)
+26%
|
(229)
+6%
|
|
Net Income | ||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Income from Continuing Operations |
(69)
|
(90)
|
(144)
|
(160)
|
(124)
|
(149)
|
(151)
|
(204)
|
(230)
|
(256)
|
(331)
|
(245)
|
(230)
|
|
Net Income (Common) |
(69)
N/A
|
(90)
-31%
|
(144)
-60%
|
(160)
-11%
|
(124)
+23%
|
(149)
-20%
|
(151)
-2%
|
(204)
-35%
|
(230)
-13%
|
(256)
-11%
|
(331)
-29%
|
(245)
+26%
|
(230)
+6%
|
|
EPS (Diluted) |
-1.4
N/A
|
-1.76
-26%
|
-2.78
-58%
|
-2.98
-7%
|
-2.36
+21%
|
-2.75
-17%
|
-2.69
+2%
|
-3.23
-20%
|
-3.68
-14%
|
-2.94
+20%
|
-2.81
+4%
|
-1.56
+44%
|
-1.81
-16%
|