Whole Earth Brands Inc
NASDAQ:FREE
Income Statement
Earnings Waterfall
Whole Earth Brands Inc
Revenue
|
550.9m
USD
|
Cost of Revenue
|
-407.2m
USD
|
Gross Profit
|
143.7m
USD
|
Operating Expenses
|
-121.1m
USD
|
Operating Income
|
22.6m
USD
|
Other Expenses
|
-60.7m
USD
|
Net Income
|
-38.1m
USD
|
Income Statement
Whole Earth Brands 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 |
0
N/A
|
130
N/A
|
197
+51%
|
200
+1%
|
276
+38%
|
315
+14%
|
375
+19%
|
437
+17%
|
494
+13%
|
519
+5%
|
526
+1%
|
532
+1%
|
538
+1%
|
540
+0%
|
540
0%
|
539
0%
|
551
+2%
|
|
Gross Profit | ||||||||||||||||||
Cost of Revenue |
0
|
(78)
|
(119)
|
(129)
|
(179)
|
(209)
|
(254)
|
(292)
|
(335)
|
(356)
|
(367)
|
(382)
|
(398)
|
(407)
|
(411)
|
(407)
|
(407)
|
|
Gross Profit |
0
N/A
|
52
N/A
|
78
+51%
|
71
-9%
|
96
+35%
|
106
+10%
|
121
+14%
|
145
+20%
|
159
+9%
|
163
+2%
|
159
-3%
|
151
-5%
|
140
-7%
|
133
-5%
|
129
-3%
|
132
+2%
|
144
+9%
|
|
Operating Income | ||||||||||||||||||
Operating Expenses |
(0)
|
(36)
|
(68)
|
(68)
|
(99)
|
(117)
|
(118)
|
(130)
|
(132)
|
(127)
|
(124)
|
(123)
|
(118)
|
(162)
|
(162)
|
(165)
|
(121)
|
|
Selling, General & Administrative |
0
|
(31)
|
(60)
|
(60)
|
(88)
|
(105)
|
(103)
|
(113)
|
(113)
|
(108)
|
(105)
|
(104)
|
(100)
|
(97)
|
(97)
|
(100)
|
(102)
|
|
Depreciation & Amortization |
0
|
(5)
|
(8)
|
(8)
|
(11)
|
(13)
|
(15)
|
(17)
|
(18)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
|
Other Operating Expenses |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(46)
|
(47)
|
(47)
|
0
|
|
Operating Income |
(0)
N/A
|
16
N/A
|
11
-33%
|
3
-70%
|
(3)
N/A
|
(11)
-335%
|
3
N/A
|
15
+459%
|
27
+81%
|
36
+31%
|
35
-3%
|
28
-19%
|
22
-22%
|
(29)
N/A
|
(33)
-16%
|
(34)
0%
|
23
N/A
|
|
Pre-Tax Income | ||||||||||||||||||
Interest Income Expense |
4
|
1
|
1
|
(1)
|
(5)
|
(12)
|
(18)
|
(21)
|
(25)
|
(22)
|
(22)
|
(26)
|
(29)
|
(35)
|
(40)
|
(43)
|
(44)
|
|
Non-Reccuring Items |
0
|
(41)
|
(41)
|
(41)
|
(42)
|
(8)
|
(11)
|
(11)
|
(10)
|
(3)
|
0
|
0
|
(47)
|
0
|
0
|
0
|
(7)
|
|
Total Other Income |
0
|
1
|
0
|
1
|
0
|
(1)
|
0
|
(1)
|
0
|
2
|
2
|
3
|
1
|
(2)
|
(3)
|
(3)
|
(3)
|
|
Pre-Tax Income |
4
N/A
|
(22)
N/A
|
(30)
-34%
|
(38)
-27%
|
(49)
-28%
|
(33)
+33%
|
(27)
+18%
|
(17)
+36%
|
(7)
+59%
|
13
N/A
|
15
+21%
|
6
-62%
|
(53)
N/A
|
(65)
-23%
|
(76)
-16%
|
(79)
-5%
|
(32)
+60%
|
|
Net Income | ||||||||||||||||||
Tax Provision |
0
|
2
|
2
|
2
|
6
|
7
|
11
|
13
|
7
|
2
|
(3)
|
(5)
|
(6)
|
(16)
|
(13)
|
(12)
|
(6)
|
|
Income from Continuing Operations |
4
|
(21)
|
(28)
|
(36)
|
(43)
|
(26)
|
(16)
|
(5)
|
0
|
15
|
12
|
1
|
(59)
|
(81)
|
(88)
|
(91)
|
(38)
|
|
Net Income (Common) |
(0)
N/A
|
(24)
-23 400%
|
(30)
-26%
|
(38)
-27%
|
(43)
-13%
|
(26)
+39%
|
(16)
+37%
|
(5)
+72%
|
0
N/A
|
15
+14 700%
|
12
-16%
|
1
-91%
|
(59)
N/A
|
(81)
-38%
|
(88)
-8%
|
(91)
-3%
|
(38)
+58%
|
|
EPS (Diluted) |
-0.02
N/A
|
-0.62
-3 000%
|
-0.78
-26%
|
-0.99
-27%
|
-1.11
-12%
|
-0.67
+40%
|
-0.42
+37%
|
-0.13
+69%
|
0
N/A
|
0.37
N/A
|
0.31
-16%
|
0.03
-90%
|
-1.42
N/A
|
-1.94
-37%
|
-2.1
-8%
|
-2.13
-1%
|
-0.9
+58%
|