Monday.Com Ltd
NASDAQ:MNDY
Income Statement
Earnings Waterfall
Monday.Com Ltd
Revenue
|
784.4m
USD
|
Cost of Revenue
|
-87.1m
USD
|
Gross Profit
|
697.3m
USD
|
Operating Expenses
|
-718.2m
USD
|
Operating Income
|
-20.9m
USD
|
Other Expenses
|
40.8m
USD
|
Net Income
|
19.9m
USD
|
Income Statement
Monday.Com Ltd
Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||
Revenue |
213
N/A
|
308
+45%
|
358
+16%
|
411
+15%
|
465
+13%
|
519
+12%
|
573
+10%
|
625
+9%
|
677
+8%
|
730
+8%
|
784
+7%
|
|
Gross Profit | ||||||||||||
Cost of Revenue |
(27)
|
(39)
|
(46)
|
(53)
|
(61)
|
(67)
|
(69)
|
(72)
|
(76)
|
(81)
|
(87)
|
|
Gross Profit |
185
N/A
|
269
+45%
|
312
+16%
|
358
+15%
|
404
+13%
|
453
+12%
|
504
+11%
|
553
+10%
|
602
+9%
|
649
+8%
|
697
+7%
|
|
Operating Income | ||||||||||||
Operating Expenses |
(280)
|
(395)
|
(468)
|
(532)
|
(577)
|
(605)
|
(611)
|
(626)
|
(649)
|
(688)
|
(718)
|
|
Selling, General & Administrative |
(228)
|
(322)
|
(383)
|
(430)
|
(461)
|
(478)
|
(474)
|
(484)
|
(502)
|
(531)
|
(554)
|
|
Research & Development |
(52)
|
(74)
|
(85)
|
(102)
|
(117)
|
(127)
|
(138)
|
(143)
|
(147)
|
(157)
|
(164)
|
|
Operating Income |
(95)
N/A
|
(126)
-33%
|
(156)
-24%
|
(175)
-12%
|
(174)
+1%
|
(152)
+12%
|
(107)
+29%
|
(73)
+32%
|
(48)
+35%
|
(39)
+19%
|
(21)
+46%
|
|
Pre-Tax Income | ||||||||||||
Interest Income Expense |
(1)
|
(0)
|
1
|
4
|
12
|
23
|
31
|
36
|
40
|
42
|
45
|
|
Total Other Income |
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
|
Pre-Tax Income |
(96)
N/A
|
(127)
-33%
|
(154)
-21%
|
(170)
-10%
|
(162)
+5%
|
(130)
+20%
|
(77)
+41%
|
(38)
+51%
|
(8)
+80%
|
3
N/A
|
24
+620%
|
|
Net Income | ||||||||||||
Tax Provision |
(1)
|
(2)
|
(3)
|
(4)
|
(6)
|
(7)
|
(8)
|
(9)
|
(8)
|
(5)
|
(4)
|
|
Income from Continuing Operations |
(97)
|
(129)
|
(157)
|
(174)
|
(168)
|
(137)
|
(85)
|
(46)
|
(16)
|
(2)
|
20
|
|
Net Income (Common) |
(105)
N/A
|
(138)
-31%
|
(161)
-17%
|
(174)
-8%
|
(168)
+3%
|
(137)
+19%
|
(85)
+38%
|
(46)
+46%
|
(16)
+66%
|
(2)
+88%
|
20
N/A
|
|
EPS (Diluted) |
-2.41
N/A
|
-3.06
-27%
|
-3.56
-16%
|
-3.85
-8%
|
-3.69
+4%
|
-2.87
+22%
|
-1.77
+38%
|
-0.95
+46%
|
-0.3
+68%
|
-0.04
+87%
|
0.39
N/A
|