P3 Health Partners Inc
NASDAQ:PIII
Income Statement
Earnings Waterfall
P3 Health Partners Inc
Revenue
|
1.3B
USD
|
Cost of Revenue
|
-1.2B
USD
|
Gross Profit
|
31.6m
USD
|
Operating Expenses
|
-199.6m
USD
|
Operating Income
|
-167.9m
USD
|
Other Expenses
|
110.2m
USD
|
Net Income
|
-57.8m
USD
|
Income Statement
P3 Health Partners Inc
Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||
Revenue |
637
N/A
|
608
-5%
|
877
+44%
|
969
+10%
|
1 050
+8%
|
1 078
+3%
|
1 138
+6%
|
1 178
+4%
|
1 266
+8%
|
|
Gross Profit | ||||||||||
Cost of Revenue |
(659)
|
(628)
|
(895)
|
(988)
|
(1 057)
|
(1 077)
|
(1 112)
|
(1 136)
|
(1 235)
|
|
Gross Profit |
(22)
N/A
|
(20)
+11%
|
(18)
+10%
|
(19)
-8%
|
(8)
+59%
|
1
N/A
|
26
+2 480%
|
41
+60%
|
32
-24%
|
|
Operating Income | ||||||||||
Operating Expenses |
(166)
|
(188)
|
(251)
|
(281)
|
(238)
|
(1 559)
|
(229)
|
(218)
|
(200)
|
|
Selling, General & Administrative |
(119)
|
(125)
|
(167)
|
(185)
|
(162)
|
(162)
|
(147)
|
(142)
|
(126)
|
|
Depreciation & Amortization |
(9)
|
(30)
|
(52)
|
(73)
|
(87)
|
(87)
|
(87)
|
(87)
|
(87)
|
|
Other Operating Expenses |
(38)
|
(34)
|
(32)
|
(23)
|
12
|
(1 310)
|
6
|
11
|
13
|
|
Operating Income |
(188)
N/A
|
(208)
-11%
|
(268)
-29%
|
(300)
-12%
|
(246)
+18%
|
(1 558)
-533%
|
(203)
+87%
|
(177)
+13%
|
(168)
+5%
|
|
Pre-Tax Income | ||||||||||
Interest Income Expense |
(11)
|
(5)
|
(8)
|
(6)
|
(11)
|
(13)
|
(14)
|
(15)
|
(16)
|
|
Non-Reccuring Items |
0
|
0
|
(852)
|
(852)
|
(1 315)
|
0
|
(464)
|
(464)
|
0
|
|
Total Other Income |
(5)
|
(1)
|
11
|
10
|
13
|
19
|
5
|
8
|
0
|
|
Pre-Tax Income |
(204)
N/A
|
(214)
-5%
|
(1 117)
-423%
|
(1 148)
-3%
|
(1 560)
-36%
|
(1 551)
+1%
|
(675)
+56%
|
(647)
+4%
|
(184)
+72%
|
|
Net Income | ||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
|
Income from Continuing Operations |
(204)
|
(214)
|
(1 117)
|
(1 148)
|
(1 562)
|
(1 553)
|
(678)
|
(650)
|
(186)
|
|
Income to Minority Interest |
48
|
93
|
842
|
893
|
1 291
|
1 285
|
554
|
523
|
129
|
|
Net Income (Common) |
(157)
N/A
|
(121)
+23%
|
(275)
-128%
|
(255)
+7%
|
(270)
-6%
|
(269)
+1%
|
(124)
+54%
|
(126)
-2%
|
(58)
+54%
|
|
EPS (Diluted) |
-3.76
N/A
|
-2.89
+23%
|
-6.6
-128%
|
-6.12
+7%
|
-6.5
-6%
|
-6.46
+1%
|
-1.15
+82%
|
-1.1
+4%
|
-0.61
+45%
|