Momentus Inc
NASDAQ:MNTS
Income Statement
Earnings Waterfall
Momentus Inc
Revenue
|
2.2m
USD
|
Cost of Revenue
|
-529k
USD
|
Gross Profit
|
1.7m
USD
|
Operating Expenses
|
-81.6m
USD
|
Operating Income
|
-79.9m
USD
|
Other Expenses
|
647k
USD
|
Net Income
|
-79.3m
USD
|
Income Statement
Momentus 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||
Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
+154%
|
0
N/A
|
0
-39%
|
0
+25%
|
0
-28%
|
0
+67%
|
0
+7%
|
2
+519%
|
2
+11%
|
|
Gross Profit | |||||||||||||
Cost of Revenue |
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
+475%
|
0
+2%
|
0
-19%
|
0
+11%
|
0
-62%
|
0
+69%
|
0
N/A
|
2
N/A
|
2
+6%
|
|
Operating Income | |||||||||||||
Operating Expenses |
(4)
|
(27)
|
(58)
|
(78)
|
(100)
|
(101)
|
(94)
|
(95)
|
(92)
|
(92)
|
(88)
|
(82)
|
|
Selling, General & Administrative |
(4)
|
(17)
|
(27)
|
(39)
|
(49)
|
(50)
|
(53)
|
(52)
|
(50)
|
(45)
|
(42)
|
(41)
|
|
Research & Development |
0
|
(10)
|
(31)
|
(40)
|
(51)
|
(51)
|
(41)
|
(43)
|
(42)
|
(42)
|
(41)
|
(37)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
|
Operating Income |
(4)
N/A
|
(27)
-634%
|
(58)
-111%
|
(78)
-36%
|
(100)
-28%
|
(101)
-1%
|
(94)
+7%
|
(95)
-1%
|
(91)
+4%
|
(91)
0%
|
(86)
+5%
|
(80)
+8%
|
|
Pre-Tax Income | |||||||||||||
Interest Income Expense |
1
|
(1)
|
(11)
|
(16)
|
(21)
|
(16)
|
(7)
|
(4)
|
(5)
|
(4)
|
(3)
|
(2)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(0)
|
(6)
|
(6)
|
(6)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Total Other Income |
0
|
89
|
195
|
214
|
242
|
152
|
49
|
31
|
5
|
6
|
4
|
2
|
|
Pre-Tax Income |
(3)
N/A
|
62
N/A
|
126
+104%
|
120
-4%
|
121
+0%
|
29
-76%
|
(58)
N/A
|
(74)
-27%
|
(95)
-29%
|
(89)
+6%
|
(85)
+5%
|
(79)
+7%
|
|
Net Income | |||||||||||||
Tax Provision |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(3)
|
62
|
126
|
120
|
121
|
29
|
(58)
|
(74)
|
(95)
|
(89)
|
(85)
|
(79)
|
|
Net Income (Common) |
(3)
N/A
|
62
N/A
|
126
+104%
|
120
-4%
|
121
+0%
|
29
-76%
|
(58)
N/A
|
(74)
-27%
|
(95)
-29%
|
(89)
+6%
|
(85)
+5%
|
(79)
+7%
|
|
EPS (Diluted) |
-6.29
N/A
|
35.22
N/A
|
90.6
+157%
|
99.57
+10%
|
92.8
-7%
|
18.22
-80%
|
-35.6
N/A
|
-44.95
-26%
|
-58.55
-30%
|
-51.1
+13%
|
-44.48
+13%
|
-37.62
+15%
|