Fluence Energy Inc
NASDAQ:FLNC
Income Statement
Earnings Waterfall
Fluence Energy Inc
Revenue
|
2.3B
USD
|
Cost of Revenue
|
-2.1B
USD
|
Gross Profit
|
165.3m
USD
|
Operating Expenses
|
-262.8m
USD
|
Operating Income
|
-97.5m
USD
|
Other Expenses
|
35.7m
USD
|
Net Income
|
-61.8m
USD
|
Income Statement
Fluence Energy Inc
Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||
Revenue |
732
N/A
|
681
-7%
|
739
+9%
|
984
+33%
|
945
-4%
|
1 199
+27%
|
1 334
+11%
|
1 690
+27%
|
1 987
+18%
|
2 218
+12%
|
2 272
+2%
|
|
Gross Profit | ||||||||||||
Cost of Revenue |
(729)
|
(750)
|
(824)
|
(1 082)
|
(1 029)
|
(1 261)
|
(1 320)
|
(1 632)
|
(1 907)
|
(2 077)
|
(2 106)
|
|
Gross Profit |
3
N/A
|
(69)
N/A
|
(85)
-23%
|
(98)
-15%
|
(84)
+14%
|
(62)
+26%
|
14
N/A
|
57
+299%
|
80
+40%
|
141
+77%
|
165
+17%
|
|
Operating Income | ||||||||||||
Operating Expenses |
(74)
|
(90)
|
(130)
|
(152)
|
(186)
|
(226)
|
(214)
|
(246)
|
(243)
|
(246)
|
(263)
|
|
Selling, General & Administrative |
(50)
|
(61)
|
(95)
|
(113)
|
(132)
|
(154)
|
(150)
|
(161)
|
(173)
|
(177)
|
(186)
|
|
Research & Development |
(20)
|
(23)
|
(30)
|
(35)
|
(48)
|
(60)
|
(69)
|
(78)
|
(70)
|
(66)
|
(63)
|
|
Depreciation & Amortization |
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
|
Other Operating Expenses |
0
|
(0)
|
(0)
|
1
|
1
|
(5)
|
13
|
2
|
10
|
8
|
(4)
|
|
Operating Income |
(71)
N/A
|
(159)
-122%
|
(215)
-36%
|
(250)
-16%
|
(270)
-8%
|
(288)
-7%
|
(199)
+31%
|
(189)
+5%
|
(163)
+14%
|
(105)
+36%
|
(98)
+7%
|
|
Pre-Tax Income | ||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
0
|
(2)
|
(3)
|
(4)
|
5
|
8
|
|
Non-Reccuring Items |
0
|
0
|
(41)
|
(44)
|
(48)
|
0
|
(13)
|
0
|
0
|
(1)
|
0
|
|
Pre-Tax Income |
(72)
N/A
|
(160)
-122%
|
(259)
-62%
|
(297)
-14%
|
(322)
-8%
|
(288)
+11%
|
(215)
+25%
|
(191)
+11%
|
(166)
+13%
|
(100)
+40%
|
(89)
+11%
|
|
Net Income | ||||||||||||
Tax Provision |
(4)
|
(2)
|
(2)
|
(1)
|
2
|
(1)
|
(0)
|
(0)
|
0
|
(5)
|
(4)
|
|
Income from Continuing Operations |
(76)
|
(162)
|
(261)
|
(298)
|
(320)
|
(289)
|
(215)
|
(192)
|
(166)
|
(105)
|
(93)
|
|
Income to Minority Interest |
75
|
0
|
145
|
163
|
166
|
185
|
115
|
86
|
56
|
35
|
31
|
|
Net Income (Common) |
(1)
N/A
|
(162)
-14 627%
|
(116)
+28%
|
(135)
-17%
|
(155)
-14%
|
(105)
+32%
|
(100)
+4%
|
(106)
-6%
|
(110)
-4%
|
(70)
+37%
|
(62)
+11%
|
|
EPS (Diluted) |
-0.02
N/A
|
-3.27
-16 250%
|
-2.14
+35%
|
-2.49
-16%
|
-2.77
-11%
|
-1.5
+46%
|
-0.86
+43%
|
-0.91
-6%
|
-0.94
-3%
|
-0.6
+36%
|
-0.52
+13%
|