908 Devices Inc.
NASDAQ:MASS
Income Statement
Earnings Waterfall
908 Devices Inc.
Revenue
|
50.2m
USD
|
Cost of Revenue
|
-24.9m
USD
|
Gross Profit
|
25.3m
USD
|
Operating Expenses
|
-68.1m
USD
|
Operating Income
|
-42.8m
USD
|
Other Expenses
|
6.4m
USD
|
Net Income
|
-36.4m
USD
|
Income Statement
908 Devices 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 |
27
N/A
|
17
-36%
|
26
+48%
|
32
+25%
|
42
+32%
|
45
+7%
|
48
+6%
|
51
+7%
|
47
-8%
|
48
+3%
|
49
+2%
|
48
-3%
|
50
+6%
|
|
Gross Profit | ||||||||||||||
Cost of Revenue |
(12)
|
(8)
|
(12)
|
(15)
|
(19)
|
(21)
|
(21)
|
(22)
|
(21)
|
(22)
|
(24)
|
(24)
|
(25)
|
|
Gross Profit |
15
N/A
|
9
-37%
|
14
+47%
|
17
+22%
|
23
+39%
|
24
+5%
|
27
+9%
|
29
+9%
|
26
-11%
|
26
+1%
|
25
-3%
|
24
-6%
|
25
+6%
|
|
Operating Income | ||||||||||||||
Operating Expenses |
(21)
|
(20)
|
(32)
|
(39)
|
(45)
|
(50)
|
(53)
|
(58)
|
(61)
|
(65)
|
(67)
|
(67)
|
(68)
|
|
Selling, General & Administrative |
(13)
|
(13)
|
(22)
|
(28)
|
(32)
|
(36)
|
(38)
|
(41)
|
(44)
|
(46)
|
(46)
|
(46)
|
(46)
|
|
Research & Development |
(8)
|
(7)
|
(10)
|
(12)
|
(13)
|
(14)
|
(15)
|
(17)
|
(18)
|
(19)
|
(20)
|
(21)
|
(22)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Operating Income |
(6)
N/A
|
(11)
-89%
|
(18)
-68%
|
(22)
-22%
|
(22)
+2%
|
(26)
-17%
|
(27)
-4%
|
(29)
-7%
|
(35)
-24%
|
(39)
-10%
|
(41)
-7%
|
(43)
-5%
|
(43)
+1%
|
|
Pre-Tax Income | ||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
2
|
4
|
6
|
6
|
|
Total Other Income |
(6)
|
(6)
|
(6)
|
(6)
|
0
|
0
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
|
Pre-Tax Income |
(13)
N/A
|
(18)
-41%
|
(25)
-41%
|
(29)
-14%
|
(22)
+23%
|
(26)
-15%
|
(26)
-3%
|
(27)
-4%
|
(34)
-23%
|
(37)
-9%
|
(38)
-4%
|
(39)
-2%
|
(37)
+6%
|
|
Net Income | ||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(13)
|
(18)
|
(25)
|
(29)
|
(22)
|
(26)
|
(26)
|
(27)
|
(34)
|
(37)
|
(38)
|
(39)
|
(36)
|
|
Net Income (Common) |
(13)
N/A
|
(18)
-40%
|
(26)
-41%
|
(29)
-14%
|
(22)
+23%
|
(26)
-15%
|
(26)
-3%
|
(27)
-4%
|
(34)
-23%
|
(37)
-9%
|
(38)
-3%
|
(39)
-2%
|
(36)
+6%
|
|
EPS (Diluted) |
-0.47
N/A
|
-0.66
-40%
|
-0.93
-41%
|
-1.04
-12%
|
-0.79
+24%
|
-0.81
-3%
|
-0.83
-2%
|
-0.88
-6%
|
-1.07
-22%
|
-1.16
-8%
|
-1.19
-3%
|
-1.21
-2%
|
-1.13
+7%
|