PowerFleet Inc
NASDAQ:PWFL
Income Statement
Earnings Waterfall
PowerFleet Inc
Revenue
|
133.6m
USD
|
Cost of Revenue
|
-66.5m
USD
|
Gross Profit
|
67.1m
USD
|
Operating Expenses
|
-79.3m
USD
|
Operating Income
|
-12.2m
USD
|
Other Expenses
|
1.9m
USD
|
Net Income
|
-10.3m
USD
|
Income Statement
PowerFleet Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | 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 |
40
N/A
|
42
+4%
|
44
+5%
|
44
+1%
|
46
+3%
|
47
+3%
|
46
-3%
|
44
-3%
|
42
-6%
|
41
-2%
|
40
-3%
|
38
-6%
|
37
-3%
|
34
-7%
|
36
+5%
|
39
+8%
|
41
+5%
|
46
+13%
|
50
+9%
|
53
+5%
|
53
+1%
|
53
+0%
|
55
+3%
|
58
+6%
|
82
+41%
|
99
+21%
|
109
+10%
|
119
+10%
|
114
-5%
|
112
-2%
|
120
+7%
|
121
+1%
|
126
+4%
|
130
+3%
|
131
+1%
|
136
+4%
|
135
-1%
|
135
0%
|
132
-2%
|
132
0%
|
134
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(22)
|
(23)
|
(24)
|
(25)
|
(26)
|
(28)
|
(28)
|
(28)
|
(25)
|
(23)
|
(21)
|
(19)
|
(19)
|
(17)
|
(18)
|
(19)
|
(20)
|
(23)
|
(26)
|
(27)
|
(27)
|
(27)
|
(28)
|
(30)
|
(44)
|
(53)
|
(55)
|
(59)
|
(55)
|
(53)
|
(59)
|
(61)
|
(66)
|
(70)
|
(71)
|
(73)
|
(71)
|
(68)
|
(66)
|
(66)
|
(66)
|
|
Gross Profit |
18
N/A
|
19
+6%
|
19
+1%
|
19
-2%
|
20
+5%
|
19
-5%
|
18
-5%
|
17
-6%
|
17
+1%
|
18
+8%
|
19
+3%
|
19
-2%
|
18
-1%
|
17
-6%
|
18
+5%
|
20
+9%
|
21
+6%
|
23
+11%
|
24
+4%
|
25
+5%
|
26
+2%
|
26
+2%
|
27
+2%
|
28
+3%
|
38
+38%
|
46
+20%
|
53
+15%
|
60
+14%
|
59
-2%
|
59
-1%
|
61
+3%
|
60
-1%
|
60
+0%
|
60
0%
|
60
+0%
|
63
+5%
|
64
+2%
|
66
+3%
|
66
0%
|
66
0%
|
67
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(26)
|
(27)
|
(28)
|
(30)
|
(32)
|
(32)
|
(33)
|
(31)
|
(27)
|
(25)
|
(24)
|
(24)
|
(24)
|
(25)
|
(25)
|
(25)
|
(26)
|
(27)
|
(29)
|
(30)
|
(31)
|
(32)
|
(32)
|
(32)
|
(43)
|
(53)
|
(62)
|
(67)
|
(62)
|
(210)
|
(212)
|
(215)
|
(68)
|
(70)
|
(73)
|
(75)
|
(73)
|
(73)
|
(74)
|
(75)
|
(79)
|
|
Selling, General & Administrative |
(22)
|
(23)
|
(23)
|
(24)
|
(25)
|
(25)
|
(26)
|
(25)
|
(23)
|
(21)
|
(20)
|
(19)
|
(20)
|
(20)
|
(20)
|
(21)
|
(22)
|
(23)
|
(23)
|
(24)
|
(25)
|
(25)
|
(25)
|
(25)
|
(35)
|
(43)
|
(49)
|
(55)
|
(52)
|
(200)
|
(202)
|
(204)
|
(57)
|
(59)
|
(62)
|
(65)
|
(64)
|
(66)
|
(66)
|
(66)
|
(71)
|
|
Research & Development |
(4)
|
(4)
|
(5)
|
(5)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(11)
|
(10)
|
(9)
|
(7)
|
(8)
|
(8)
|
(8)
|
|
Other Operating Expenses |
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
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(8)
N/A
|
(8)
-2%
|
(8)
0%
|
(11)
-28%
|
(12)
-10%
|
(13)
-12%
|
(15)
-10%
|
(14)
+4%
|
(10)
+26%
|
(7)
+33%
|
(5)
+23%
|
(5)
-1%
|
(6)
-11%
|
(7)
-24%
|
(6)
+13%
|
(5)
+21%
|
(5)
+10%
|
(4)
+18%
|
(4)
-18%
|
(5)
-4%
|
(6)
-18%
|
(5)
+1%
|
(5)
+8%
|
(4)
+12%
|
(5)
-7%
|
(7)
-51%
|
(9)
-24%
|
(7)
+26%
|
(3)
+48%
|
(152)
-4 366%
|
(151)
+0%
|
(155)
-2%
|
(8)
+95%
|
(10)
-27%
|
(13)
-21%
|
(12)
+5%
|
(9)
+28%
|
(7)
+21%
|
(8)
-13%
|
(8)
-10%
|
(12)
-45%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(5)
|
146
|
146
|
146
|
(3)
|
(3)
|
1
|
2
|
2
|
2
|
(1)
|
(2)
|
(1)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(5)
|
(5)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
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)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
7
|
8
|
8
|
9
|
|
Pre-Tax Income |
(8)
N/A
|
(8)
-3%
|
(8)
N/A
|
(10)
-30%
|
(12)
-14%
|
(13)
-9%
|
(14)
-11%
|
(14)
+4%
|
(10)
+26%
|
(7)
+33%
|
(5)
+24%
|
(5)
-4%
|
(6)
-22%
|
(8)
-18%
|
(7)
+13%
|
(5)
+23%
|
(4)
+17%
|
(3)
+22%
|
(4)
-18%
|
(4)
-8%
|
(6)
-38%
|
(7)
-21%
|
(8)
-21%
|
(10)
-14%
|
(11)
-15%
|
(12)
-9%
|
(12)
+3%
|
(10)
+17%
|
(8)
+17%
|
(6)
+25%
|
(5)
+13%
|
(8)
-60%
|
(11)
-28%
|
(13)
-21%
|
(12)
+10%
|
(10)
+14%
|
(7)
+33%
|
2
N/A
|
(1)
N/A
|
(3)
-244%
|
(5)
-78%
|
|
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
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(1)
|
(1)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
Income from Continuing Operations |
(8)
|
(8)
|
(8)
|
(10)
|
(12)
|
(13)
|
(14)
|
(14)
|
(10)
|
(7)
|
(5)
|
(5)
|
(6)
|
(8)
|
(7)
|
(5)
|
(4)
|
(3)
|
(4)
|
(4)
|
(6)
|
(7)
|
(8)
|
(10)
|
(11)
|
(12)
|
(12)
|
(11)
|
(9)
|
(7)
|
(6)
|
(9)
|
(13)
|
(14)
|
(13)
|
(12)
|
(7)
|
1
|
(2)
|
(4)
|
(5)
|
|
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
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
Net Income (Common) |
(8)
N/A
|
(8)
-3%
|
(8)
N/A
|
(10)
-31%
|
(12)
-15%
|
(13)
-9%
|
(14)
-11%
|
(14)
+4%
|
(10)
+26%
|
(7)
+33%
|
(5)
+24%
|
(5)
-4%
|
(6)
-22%
|
(8)
-18%
|
(7)
+13%
|
(5)
+23%
|
(4)
+23%
|
(3)
+24%
|
(4)
-20%
|
(4)
-9%
|
(6)
-49%
|
(7)
-21%
|
(8)
-21%
|
(10)
-14%
|
(12)
-24%
|
(14)
-20%
|
(16)
-8%
|
(15)
+2%
|
(14)
+11%
|
(12)
+11%
|
(11)
+9%
|
(14)
-26%
|
(18)
-32%
|
(19)
-6%
|
(18)
+7%
|
(17)
+6%
|
(12)
+30%
|
(4)
+64%
|
(7)
-69%
|
(9)
-20%
|
(10)
-19%
|
|
EPS (Diluted) |
-0.63
N/A
|
-0.65
-3%
|
-0.65
N/A
|
-0.84
-29%
|
-0.96
-14%
|
-1.04
-8%
|
-1.12
-8%
|
-1.06
+5%
|
-0.79
+25%
|
-0.53
+33%
|
-0.4
+25%
|
-0.41
-2%
|
-0.49
-20%
|
-0.58
-18%
|
-0.5
+14%
|
-0.31
+38%
|
-0.26
+16%
|
-0.19
+27%
|
-0.22
-16%
|
-0.23
-5%
|
-0.34
-48%
|
-0.4
-18%
|
-0.48
-20%
|
-0.55
-15%
|
-0.59
-7%
|
-0.49
+17%
|
-0.53
-8%
|
-0.5
+6%
|
-0.46
+8%
|
-0.36
+22%
|
-0.31
+14%
|
-0.39
-26%
|
-0.52
-33%
|
-0.56
-8%
|
-0.52
+7%
|
-0.49
+6%
|
-0.34
+31%
|
-0.12
+65%
|
-0.2
-67%
|
-0.24
-20%
|
-0.29
-21%
|