Newegg Commerce Inc
NASDAQ:NEGG
Income Statement
Earnings Waterfall
Newegg Commerce Inc
Revenue
|
1.5B
USD
|
Cost of Revenue
|
-1.3B
USD
|
Gross Profit
|
177.8m
USD
|
Operating Expenses
|
-241.6m
USD
|
Operating Income
|
-63.7m
USD
|
Other Expenses
|
-10.4m
USD
|
Net Income
|
-74.1m
USD
|
Income Statement
Newegg Commerce Inc
Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Sep-2021 | Dec-2021 | Jun-2022 | Sep-2022 | Dec-2022 | Jun-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||
Revenue |
15
N/A
|
12
-19%
|
12
N/A
|
12
+1%
|
14
+12%
|
16
+14%
|
20
+24%
|
20
+2%
|
23
+15%
|
23
+1%
|
22
-6%
|
22
+1%
|
21
-3%
|
21
-1%
|
21
+0%
|
19
-9%
|
7
-62%
|
14
+85%
|
3
-80%
|
3
+14%
|
1
-78%
|
5
+671%
|
13
+143%
|
8
-37%
|
1
-89%
|
1
-11%
|
1
-25%
|
1
-17%
|
0
-20%
|
0
N/A
|
0
N/A
|
1 207
+301 625%
|
1 748
+45%
|
2 376
+36%
|
2 060
-13%
|
1 868
-9%
|
1 720
-8%
|
1 553
-10%
|
1 521
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(10)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(12)
|
(12)
|
(14)
|
(14)
|
(14)
|
(14)
|
(13)
|
(13)
|
(13)
|
(12)
|
(5)
|
(9)
|
(2)
|
(2)
|
(1)
|
(8)
|
(17)
|
(11)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1 040)
|
(1 501)
|
(2 050)
|
(1 790)
|
(1 632)
|
(1 504)
|
(1 366)
|
(1 344)
|
|
Gross Profit |
6
N/A
|
5
-16%
|
5
N/A
|
5
+2%
|
6
+12%
|
6
+15%
|
8
+22%
|
8
N/A
|
9
+12%
|
9
+1%
|
8
-8%
|
8
+3%
|
8
-1%
|
8
-4%
|
8
+4%
|
8
-7%
|
3
-63%
|
5
+75%
|
1
-80%
|
1
-10%
|
(0)
N/A
|
(3)
-625%
|
(4)
-41%
|
(2)
+46%
|
(1)
+64%
|
(0)
+88%
|
(0)
-100%
|
(0)
-100%
|
(0)
N/A
|
(0)
N/A
|
(0)
+25%
|
167
N/A
|
247
+48%
|
326
+32%
|
270
-17%
|
236
-12%
|
217
-8%
|
187
-14%
|
178
-5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(4)
|
(2)
|
(4)
|
(7)
|
(10)
|
(6)
|
(3)
|
(4)
|
(6)
|
(6)
|
(8)
|
(4)
|
(2)
|
(3)
|
(146)
|
(218)
|
(293)
|
(287)
|
(275)
|
(266)
|
(245)
|
(242)
|
|
Selling, General & Administrative |
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(5)
|
(3)
|
(4)
|
(7)
|
(9)
|
(5)
|
(3)
|
(4)
|
(6)
|
(6)
|
(5)
|
(3)
|
(2)
|
(3)
|
(146)
|
(218)
|
(293)
|
(287)
|
(275)
|
(266)
|
(243)
|
(239)
|
|
Other Operating Expenses |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
|
Operating Income |
3
N/A
|
3
+10%
|
3
+6%
|
4
+3%
|
4
+14%
|
4
+10%
|
5
+16%
|
5
-6%
|
5
+10%
|
5
+2%
|
4
-28%
|
4
+5%
|
4
N/A
|
4
-7%
|
4
+16%
|
4
-11%
|
1
-85%
|
1
N/A
|
(2)
N/A
|
(3)
-93%
|
(7)
-138%
|
(13)
-87%
|
(10)
+21%
|
(5)
+50%
|
(5)
N/A
|
(6)
-18%
|
(6)
N/A
|
(9)
-42%
|
(4)
+55%
|
(3)
+26%
|
(3)
-7%
|
21
N/A
|
29
+38%
|
34
+16%
|
(17)
N/A
|
(38)
-125%
|
(50)
-29%
|
(58)
-18%
|
(64)
-9%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
1
|
3
|
3
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
(0)
|
(1)
|
0
|
0
|
(1)
|
0
|
(7)
|
(3)
|
(4)
|
3
|
4
|
6
|
|
Non-Reccuring Items |
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
|
(3)
|
0
|
0
|
0
|
(0)
|
2
|
2
|
2
|
0
|
0
|
(2)
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
2
|
5
|
6
|
5
|
2
|
1
|
|
Pre-Tax Income |
3
N/A
|
3
+15%
|
3
+7%
|
3
+6%
|
4
+12%
|
4
+13%
|
5
+26%
|
5
-6%
|
6
+16%
|
6
N/A
|
4
-31%
|
4
-2%
|
4
-3%
|
4
-10%
|
4
+17%
|
4
-10%
|
(0)
N/A
|
1
N/A
|
1
+18%
|
0
N/A
|
(7)
N/A
|
(13)
-90%
|
(10)
+24%
|
(5)
+53%
|
(5)
-11%
|
(6)
-25%
|
(9)
-39%
|
(9)
+1%
|
(5)
+49%
|
(3)
+38%
|
(3)
-14%
|
23
N/A
|
31
+39%
|
31
-2%
|
(16)
N/A
|
(36)
-126%
|
(43)
-20%
|
(52)
-20%
|
(56)
-8%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
6
|
12
|
15
|
(14)
|
(16)
|
(18)
|
|
Income from Continuing Operations |
2
|
3
|
3
|
3
|
3
|
4
|
5
|
4
|
5
|
5
|
3
|
3
|
3
|
3
|
3
|
3
|
(1)
|
1
|
1
|
(0)
|
(7)
|
(13)
|
(10)
|
(5)
|
(5)
|
(6)
|
(9)
|
(9)
|
(5)
|
(3)
|
(3)
|
20
|
29
|
36
|
(4)
|
(21)
|
(57)
|
(68)
|
(74)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
2
N/A
|
2
+26%
|
3
+8%
|
3
+8%
|
3
+14%
|
4
+13%
|
5
+25%
|
4
-7%
|
5
+14%
|
5
N/A
|
3
-31%
|
3
-3%
|
3
N/A
|
3
-13%
|
3
+14%
|
3
-9%
|
2
-31%
|
3
+70%
|
(24)
N/A
|
(28)
-15%
|
(10)
+63%
|
(14)
-34%
|
(10)
+29%
|
(5)
+51%
|
(5)
-6%
|
(6)
-25%
|
(9)
-39%
|
(9)
+1%
|
(5)
+49%
|
(3)
+38%
|
(3)
-14%
|
20
N/A
|
29
+42%
|
36
+27%
|
(4)
N/A
|
(21)
-405%
|
(57)
-171%
|
(68)
-18%
|
(74)
-9%
|
|
EPS (Diluted) |
4.74
N/A
|
5.99
+26%
|
6.49
+8%
|
6.99
+8%
|
6.4
-8%
|
6
-6%
|
7.5
+25%
|
6.99
-7%
|
8
+14%
|
8
N/A
|
5.5
-31%
|
5.33
-3%
|
5.33
N/A
|
4.66
-13%
|
5.33
+14%
|
4.83
-9%
|
3.33
-31%
|
4.85
+46%
|
-34.71
N/A
|
-39.85
-15%
|
-14.57
+63%
|
-17.12
-18%
|
-7.46
+56%
|
-2.18
+71%
|
-2.31
-6%
|
-2.9
-26%
|
-4.05
-40%
|
-4
+1%
|
-2.04
+49%
|
-0.87
+57%
|
-0.96
-10%
|
0.04
N/A
|
0.06
+50%
|
0.08
+33%
|
-0.02
N/A
|
-0.06
-200%
|
-0.15
-150%
|
-0.18
-20%
|
-0.2
-11%
|