Inpixon
NASDAQ:INPX
Income Statement
Earnings Waterfall
Inpixon
Revenue
|
12.5m
USD
|
Cost of Revenue
|
-3.1m
USD
|
Gross Profit
|
9.4m
USD
|
Operating Expenses
|
-39.5m
USD
|
Operating Income
|
-30.2m
USD
|
Other Expenses
|
-18.8m
USD
|
Net Income
|
-48.9m
USD
|
Income Statement
Inpixon
Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
35
N/A
|
51
+44%
|
62
+22%
|
64
+4%
|
64
+1%
|
63
-2%
|
61
-4%
|
61
+1%
|
62
+1%
|
67
+8%
|
67
0%
|
63
-7%
|
59
-6%
|
53
-10%
|
53
-1%
|
28
-47%
|
18
-37%
|
4
-77%
|
(9)
N/A
|
3
N/A
|
4
+2%
|
4
+6%
|
4
+14%
|
5
+15%
|
6
+12%
|
6
+14%
|
7
+7%
|
6
-6%
|
7
+16%
|
9
+27%
|
10
+12%
|
13
+23%
|
15
+15%
|
16
+9%
|
16
-2%
|
15
-6%
|
15
-2%
|
19
+33%
|
15
-22%
|
15
-3%
|
12
-15%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(26)
|
(38)
|
(46)
|
(46)
|
(46)
|
(44)
|
(42)
|
(43)
|
(43)
|
(48)
|
(48)
|
(46)
|
(43)
|
(38)
|
(38)
|
(19)
|
(11)
|
(1)
|
9
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
|
Gross Profit |
9
N/A
|
12
+41%
|
15
+24%
|
18
+18%
|
18
+3%
|
19
+2%
|
18
-2%
|
18
+0%
|
19
+1%
|
19
+4%
|
19
0%
|
17
-12%
|
16
-8%
|
15
-5%
|
14
-4%
|
9
-37%
|
6
-28%
|
3
-58%
|
(0)
N/A
|
2
N/A
|
2
+2%
|
3
+8%
|
3
+16%
|
4
+17%
|
4
+14%
|
5
+13%
|
5
+6%
|
5
-7%
|
5
+16%
|
7
+24%
|
7
+12%
|
9
+24%
|
11
+15%
|
12
+10%
|
11
-2%
|
11
-7%
|
10
-3%
|
14
+36%
|
11
-23%
|
11
0%
|
9
-13%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(10)
|
(14)
|
(18)
|
(21)
|
(24)
|
(25)
|
(27)
|
(28)
|
(28)
|
(30)
|
(32)
|
(32)
|
(32)
|
(30)
|
(31)
|
(24)
|
(21)
|
(17)
|
(13)
|
(18)
|
(17)
|
(20)
|
(22)
|
(22)
|
(24)
|
(24)
|
(25)
|
(26)
|
(27)
|
(29)
|
(37)
|
(46)
|
(54)
|
(68)
|
(65)
|
(59)
|
(56)
|
(58)
|
(47)
|
(45)
|
(40)
|
|
Selling, General & Administrative |
(9)
|
(13)
|
(16)
|
(18)
|
(21)
|
(22)
|
(24)
|
(24)
|
(24)
|
(26)
|
(27)
|
(26)
|
(26)
|
(24)
|
(24)
|
(18)
|
(16)
|
(13)
|
(10)
|
(14)
|
(13)
|
(16)
|
(17)
|
(16)
|
(18)
|
(17)
|
(17)
|
(17)
|
(19)
|
(21)
|
(27)
|
(34)
|
(39)
|
(50)
|
(47)
|
(42)
|
(39)
|
(35)
|
(30)
|
(30)
|
(27)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(10)
|
(11)
|
(14)
|
(14)
|
(13)
|
(14)
|
(18)
|
(13)
|
(13)
|
(10)
|
|
Depreciation & Amortization |
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(3)
|
(3)
|
(2)
|
|
Other Operating Expenses |
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(1)
N/A
|
(2)
-52%
|
(3)
-25%
|
(3)
-33%
|
(5)
-51%
|
(7)
-27%
|
(9)
-32%
|
(9)
-4%
|
(10)
-7%
|
(11)
-13%
|
(13)
-13%
|
(15)
-19%
|
(16)
-7%
|
(15)
+3%
|
(17)
-8%
|
(15)
+12%
|
(15)
+0%
|
(14)
+2%
|
(13)
+11%
|
(15)
-19%
|
(14)
+6%
|
(18)
-22%
|
(19)
-5%
|
(18)
+1%
|
(20)
-10%
|
(20)
+3%
|
(20)
-4%
|
(21)
-4%
|
(22)
-4%
|
(23)
-4%
|
(29)
-28%
|
(37)
-27%
|
(43)
-17%
|
(57)
-30%
|
(54)
+5%
|
(48)
+10%
|
(46)
+4%
|
(44)
+5%
|
(36)
+19%
|
(35)
+3%
|
(30)
+13%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(29)
|
(51)
|
(56)
|
(57)
|
(29)
|
(13)
|
(10)
|
(11)
|
(13)
|
(8)
|
|
Non-Reccuring Items |
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(8)
|
(8)
|
(8)
|
(9)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
48
|
48
|
34
|
34
|
(17)
|
(17)
|
(13)
|
(9)
|
(7)
|
(10)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(11)
|
(11)
|
(13)
|
(14)
|
(3)
|
(3)
|
6
|
7
|
7
|
7
|
(1)
|
(2)
|
1
|
2
|
3
|
4
|
|
Pre-Tax Income |
(3)
N/A
|
(5)
-37%
|
(4)
+16%
|
(6)
-52%
|
(7)
-28%
|
(8)
-3%
|
(10)
-28%
|
(9)
+8%
|
(10)
-7%
|
(12)
-22%
|
(13)
-12%
|
(16)
-19%
|
(17)
-10%
|
(27)
-56%
|
(28)
-7%
|
(27)
+7%
|
(27)
-1%
|
(18)
+32%
|
(17)
+8%
|
(19)
-14%
|
(17)
+8%
|
(20)
-14%
|
(20)
-3%
|
(21)
-3%
|
(24)
-15%
|
(35)
-42%
|
(36)
-3%
|
(38)
-6%
|
(39)
-2%
|
(29)
+24%
|
(36)
-21%
|
(12)
+68%
|
(39)
-237%
|
(72)
-84%
|
(70)
+2%
|
(95)
-37%
|
(79)
+18%
|
(66)
+16%
|
(53)
+20%
|
(52)
+3%
|
(45)
+14%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(2)
|
(1)
|
1
|
1
|
4
|
3
|
0
|
(2)
|
(2)
|
(2)
|
|
Income from Continuing Operations |
(3)
|
(5)
|
(4)
|
(6)
|
(7)
|
(8)
|
(10)
|
(9)
|
(10)
|
(12)
|
(13)
|
(16)
|
(17)
|
(27)
|
(28)
|
(27)
|
(27)
|
(18)
|
(17)
|
(19)
|
(17)
|
(20)
|
(20)
|
(21)
|
(24)
|
(34)
|
(35)
|
(37)
|
(38)
|
(29)
|
(36)
|
(14)
|
(40)
|
(70)
|
(68)
|
(92)
|
(76)
|
(66)
|
(56)
|
(54)
|
(47)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
|
Net Income (Common) |
(3)
N/A
|
(4)
-34%
|
(4)
+16%
|
(6)
-55%
|
(7)
-29%
|
(8)
-5%
|
(10)
-28%
|
(9)
+7%
|
(10)
-7%
|
(12)
-22%
|
(13)
-12%
|
(16)
-19%
|
(17)
-10%
|
(27)
-58%
|
(29)
-6%
|
(31)
-8%
|
(41)
-32%
|
(36)
+13%
|
(37)
-5%
|
(47)
-24%
|
(37)
+20%
|
(45)
-20%
|
(43)
+3%
|
(33)
+24%
|
(34)
-4%
|
(35)
-3%
|
(35)
+1%
|
(37)
-6%
|
(38)
-2%
|
(29)
+23%
|
(36)
-22%
|
(14)
+62%
|
(43)
-215%
|
(77)
-81%
|
(85)
-10%
|
(125)
-47%
|
(111)
+11%
|
(80)
+28%
|
(79)
+1%
|
(61)
+23%
|
(49)
+20%
|
|
EPS (Diluted) |
-15 096 397.57
N/A
|
-21 087 169.85
-40%
|
-23 465 371.53
-11%
|
-28 300 029.96
-21%
|
-31 956 191.17
-13%
|
-25 289 439.24
+21%
|
-30 220 438.09
-19%
|
-27 580 073.76
+9%
|
-29 411 398.55
-7%
|
-33 620 244.45
-14%
|
-34 819 917.88
-4%
|
-39 700 180.34
-14%
|
-40 952 139.83
-3%
|
-61 468 852.76
-50%
|
-63 032 484.9
-3%
|
-46 416 745.75
+26%
|
-37 551 427.6
+19%
|
-9 790 406.23
+74%
|
2 900 504.53
N/A
|
-3 761 538
N/A
|
-1 678 536.49
+55%
|
-174 328.65
+90%
|
-184 235.9
-6%
|
-52 781.59
+71%
|
-3 432.99
+93%
|
-3 524
-3%
|
-499.99
+86%
|
-123.6
+75%
|
-69.03
+44%
|
-76.92
-11%
|
-33.94
+56%
|
-9.22
+73%
|
-26.03
-182%
|
-53.7
-106%
|
-44.31
+17%
|
-64.61
-46%
|
-49.87
+23%
|
-34.15
+32%
|
-6.46
+81%
|
-1.63
+75%
|
-0.74
+55%
|