iPower Inc
NASDAQ:IPW
Income Statement
Earnings Waterfall
iPower Inc
Revenue
|
86.9m
USD
|
Cost of Revenue
|
-51m
USD
|
Gross Profit
|
35.9m
USD
|
Operating Expenses
|
-44.5m
USD
|
Operating Income
|
-8.6m
USD
|
Other Expenses
|
939.7k
USD
|
Net Income
|
-7.7m
USD
|
Income Statement
iPower Inc
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 |
40
N/A
|
48
+19%
|
51
+6%
|
54
+7%
|
54
+0%
|
56
+4%
|
62
+10%
|
72
+16%
|
79
+10%
|
88
+11%
|
90
+2%
|
88
-3%
|
89
+1%
|
89
+1%
|
87
-3%
|
|
Gross Profit | ||||||||||||||||
Cost of Revenue |
(25)
|
(29)
|
(30)
|
(31)
|
(31)
|
(32)
|
(35)
|
(41)
|
(46)
|
(52)
|
(54)
|
(53)
|
(54)
|
(53)
|
(51)
|
|
Gross Profit |
15
N/A
|
18
+21%
|
20
+11%
|
23
+13%
|
23
0%
|
25
+8%
|
27
+11%
|
31
+13%
|
33
+8%
|
36
+8%
|
36
+1%
|
35
-4%
|
35
0%
|
37
+5%
|
36
-2%
|
|
Operating Income | ||||||||||||||||
Operating Expenses |
(12)
|
(14)
|
(16)
|
(18)
|
(20)
|
(21)
|
(24)
|
(27)
|
(31)
|
(36)
|
(42)
|
(44)
|
(45)
|
(47)
|
(45)
|
|
Selling, General & Administrative |
(12)
|
(14)
|
(16)
|
(18)
|
(20)
|
(21)
|
(24)
|
(27)
|
(31)
|
(36)
|
(42)
|
(44)
|
(45)
|
(47)
|
(45)
|
|
Operating Income |
3
N/A
|
4
+35%
|
4
+3%
|
4
+11%
|
3
-34%
|
3
+13%
|
4
+9%
|
4
+13%
|
2
-44%
|
(0)
N/A
|
(6)
-1 160%
|
(9)
-57%
|
(10)
-17%
|
(10)
+3%
|
(9)
+15%
|
|
Pre-Tax Income | ||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
|
Total Other Income |
0
|
0
|
(0)
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
Pre-Tax Income |
3
N/A
|
4
+36%
|
4
+2%
|
4
-7%
|
(0)
N/A
|
0
N/A
|
0
+200%
|
2
+248%
|
2
+23%
|
(4)
N/A
|
(9)
-144%
|
(13)
-36%
|
(15)
-16%
|
(12)
+21%
|
(10)
+15%
|
|
Net Income | ||||||||||||||||
Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
2
|
2
|
3
|
3
|
2
|
|
Income from Continuing Operations |
2
|
3
|
3
|
2
|
(1)
|
(1)
|
(0)
|
1
|
2
|
(4)
|
(8)
|
(10)
|
(12)
|
(9)
|
(8)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
2
N/A
|
3
+35%
|
3
+2%
|
2
-16%
|
(1)
N/A
|
(1)
+17%
|
(0)
+34%
|
1
N/A
|
2
+58%
|
(4)
N/A
|
(8)
-115%
|
(10)
-35%
|
(12)
-16%
|
(9)
+24%
|
(8)
+15%
|
|
EPS (Diluted) |
0.08
N/A
|
0.11
+38%
|
0.11
N/A
|
0.09
-18%
|
-0.04
N/A
|
-0.02
+50%
|
-0.01
+50%
|
0.03
N/A
|
0.05
+67%
|
-0.11
N/A
|
-0.25
-127%
|
-0.34
-36%
|
-0.4
-18%
|
-0.3
+25%
|
-0.26
+13%
|