Nano Dimension Ltd
NASDAQ:NNDM
Income Statement
Earnings Waterfall
Nano Dimension Ltd
Revenue
|
56.3m
USD
|
Cost of Revenue
|
-30.9m
USD
|
Gross Profit
|
25.5m
USD
|
Operating Expenses
|
-150.3m
USD
|
Operating Income
|
-124.9m
USD
|
Other Expenses
|
70.3m
USD
|
Net Income
|
-54.6m
USD
|
Income Statement
Nano Dimension Ltd
Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | 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 |
0
N/A
|
0
N/A
|
0
N/A
|
0
+240%
|
0
+82%
|
0
+45%
|
1
+84%
|
1
+63%
|
2
+70%
|
4
+67%
|
5
+33%
|
6
+21%
|
6
+1%
|
7
+9%
|
7
+4%
|
6
-14%
|
5
-14%
|
3
-35%
|
3
0%
|
4
+3%
|
4
+15%
|
5
+22%
|
10
+113%
|
20
+92%
|
30
+51%
|
39
+28%
|
44
+12%
|
48
+10%
|
52
+8%
|
54
+4%
|
56
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(9)
|
(18)
|
(25)
|
(32)
|
(30)
|
(29)
|
(29)
|
(28)
|
(31)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+27%
|
(0)
-73%
|
(0)
-53%
|
(0)
-10%
|
(0)
+66%
|
0
N/A
|
1
+613%
|
1
+28%
|
1
+38%
|
1
+2%
|
1
+43%
|
2
+35%
|
2
-14%
|
2
-12%
|
1
-59%
|
1
+75%
|
1
+15%
|
2
+22%
|
2
+28%
|
1
-42%
|
2
+66%
|
5
+182%
|
7
+27%
|
14
+110%
|
20
+40%
|
23
+15%
|
26
+16%
|
25
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||
Operating Expenses |
(6)
|
(7)
|
(9)
|
(11)
|
(14)
|
(16)
|
(16)
|
(17)
|
(16)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(15)
|
(15)
|
(31)
|
(37)
|
(43)
|
(59)
|
(64)
|
(84)
|
(248)
|
(124)
|
(134)
|
(145)
|
(189)
|
(150)
|
(156)
|
(150)
|
|
Selling, General & Administrative |
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(9)
|
(8)
|
(9)
|
(8)
|
(7)
|
(8)
|
(23)
|
(27)
|
(31)
|
(40)
|
(34)
|
(42)
|
(52)
|
(59)
|
(65)
|
(67)
|
(72)
|
(75)
|
(86)
|
(88)
|
|
Research & Development |
(2)
|
(2)
|
(6)
|
(6)
|
(9)
|
(11)
|
(10)
|
(11)
|
(10)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(8)
|
(7)
|
(8)
|
(8)
|
(12)
|
(19)
|
(30)
|
(36)
|
(56)
|
(65)
|
(70)
|
(73)
|
(77)
|
(75)
|
(69)
|
(58)
|
|
Depreciation & Amortization |
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(6)
|
|
Other Operating Expenses |
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(140)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
2
|
|
Operating Income |
(6)
N/A
|
(7)
-6%
|
(9)
-32%
|
(11)
-26%
|
(14)
-25%
|
(17)
-17%
|
(17)
0%
|
(17)
-1%
|
(16)
+5%
|
(15)
+3%
|
(15)
+2%
|
(16)
-5%
|
(16)
+1%
|
(15)
+2%
|
(15)
+4%
|
(13)
+10%
|
(14)
-2%
|
(30)
-122%
|
(36)
-18%
|
(42)
-17%
|
(58)
-38%
|
(63)
-8%
|
(83)
-33%
|
(247)
-197%
|
(118)
+52%
|
(128)
-8%
|
(131)
-3%
|
(170)
-30%
|
(128)
+25%
|
(130)
-2%
|
(125)
+4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
3
|
6
|
5
|
8
|
4
|
(2)
|
(2)
|
(13)
|
(14)
|
(3)
|
3
|
17
|
16
|
2
|
(37)
|
(57)
|
(2)
|
27
|
69
|
69
|
|
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
|
(140)
|
0
|
(140)
|
(140)
|
(41)
|
0
|
(41)
|
(41)
|
0
|
|
Total Other Income |
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(40)
|
0
|
|
Pre-Tax Income |
(6)
N/A
|
(7)
-13%
|
(9)
-28%
|
(12)
-31%
|
(15)
-26%
|
(17)
-16%
|
(18)
-2%
|
(17)
+2%
|
(16)
+6%
|
(16)
+3%
|
(15)
+1%
|
(13)
+17%
|
(10)
+20%
|
(11)
-7%
|
(8)
+24%
|
(9)
-7%
|
(16)
-79%
|
(32)
-102%
|
(48)
-49%
|
(56)
-15%
|
(61)
-10%
|
(59)
+3%
|
(206)
-247%
|
(230)
-12%
|
(257)
-12%
|
(305)
-19%
|
(228)
+25%
|
(172)
+24%
|
(141)
+18%
|
(141)
0%
|
(56)
+61%
|
|
Net Income | ||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
5
|
5
|
6
|
5
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
Income from Continuing Operations |
(6)
|
(7)
|
(9)
|
(12)
|
(15)
|
(17)
|
(18)
|
(17)
|
(16)
|
(16)
|
(15)
|
(13)
|
(10)
|
(11)
|
(8)
|
(9)
|
(16)
|
(32)
|
(48)
|
(56)
|
(61)
|
(59)
|
(201)
|
(225)
|
(251)
|
(300)
|
(228)
|
(173)
|
(142)
|
(142)
|
(56)
|
|
Income to Minority Interest |
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
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Net Income (Common) |
(6)
N/A
|
(7)
-13%
|
(9)
-28%
|
(12)
-31%
|
(15)
-26%
|
(17)
-16%
|
(18)
-2%
|
(17)
+2%
|
(16)
+6%
|
(16)
+3%
|
(15)
+1%
|
(13)
+17%
|
(10)
+20%
|
(11)
-7%
|
(8)
+24%
|
(9)
-7%
|
(16)
-79%
|
(32)
-102%
|
(48)
-49%
|
(56)
-15%
|
(61)
-10%
|
(59)
+4%
|
(201)
-243%
|
(225)
-12%
|
(251)
-12%
|
(299)
-19%
|
(227)
+24%
|
(172)
+24%
|
(142)
+18%
|
(141)
+0%
|
(55)
+61%
|
|
EPS (Diluted) |
-8.27
N/A
|
-9.24
-12%
|
-10.95
-19%
|
-11.85
-8%
|
-12.03
-2%
|
-12.93
-7%
|
-15.48
-20%
|
-10.38
+33%
|
-8.37
+19%
|
-8.12
+3%
|
-8.41
-4%
|
-4.35
+48%
|
-2.42
+44%
|
-3.06
-26%
|
-2.38
+22%
|
-2.15
+10%
|
-0.52
+76%
|
-0.7
-35%
|
-1.13
-61%
|
-0.29
+74%
|
-0.22
+24%
|
-0.22
N/A
|
-0.81
-268%
|
-0.88
-9%
|
-0.96
-9%
|
-1.15
-20%
|
-0.88
+23%
|
-0.69
+22%
|
-0.62
+10%
|
-0.55
+11%
|
-0.22
+60%
|