Radius Global Infrastructure Inc
NASDAQ:RADI
Income Statement
Earnings Waterfall
Radius Global Infrastructure Inc
Revenue
|
176.7m
USD
|
Cost of Revenue
|
-8.8m
USD
|
Gross Profit
|
167.8m
USD
|
Operating Expenses
|
-240.1m
USD
|
Operating Income
|
-72.2m
USD
|
Other Expenses
|
-74.9m
USD
|
Net Income
|
-147.1m
USD
|
Income Statement
Radius Global Infrastructure Inc
Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||
Revenue |
70
N/A
|
76
+9%
|
85
+12%
|
95
+11%
|
104
+9%
|
112
+8%
|
150
+34%
|
158
+5%
|
135
-14%
|
177
+30%
|
|
Gross Profit | |||||||||||
Cost of Revenue |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(5)
|
(7)
|
(7)
|
(9)
|
|
Gross Profit |
69
N/A
|
76
+9%
|
84
+11%
|
93
+11%
|
101
+9%
|
109
+8%
|
145
+33%
|
152
+5%
|
129
-15%
|
168
+31%
|
|
Operating Income | |||||||||||
Operating Expenses |
(194)
|
(133)
|
(136)
|
(146)
|
(153)
|
(166)
|
(219)
|
(228)
|
(190)
|
(240)
|
|
Selling, General & Administrative |
(148)
|
(83)
|
(82)
|
(87)
|
(89)
|
(97)
|
(127)
|
(132)
|
(110)
|
(138)
|
|
Depreciation & Amortization |
(46)
|
(50)
|
(54)
|
(59)
|
(64)
|
(69)
|
(92)
|
(96)
|
(79)
|
(102)
|
|
Operating Income |
(125)
N/A
|
(58)
+54%
|
(52)
+10%
|
(53)
-1%
|
(52)
+1%
|
(57)
-8%
|
(74)
-31%
|
(77)
-3%
|
(61)
+20%
|
(72)
-18%
|
|
Pre-Tax Income | |||||||||||
Interest Income Expense |
(58)
|
(61)
|
(67)
|
(38)
|
(14)
|
(12)
|
50
|
91
|
(6)
|
(37)
|
|
Non-Reccuring Items |
(1)
|
(1)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(7)
|
(10)
|
(18)
|
|
Total Other Income |
2
|
(0)
|
(0)
|
(1)
|
(1)
|
3
|
5
|
8
|
9
|
10
|
|
Pre-Tax Income |
(182)
N/A
|
(120)
+34%
|
(124)
-3%
|
(94)
+24%
|
(70)
+26%
|
(69)
+2%
|
(23)
+67%
|
16
N/A
|
(68)
N/A
|
(117)
-73%
|
|
Net Income | |||||||||||
Tax Provision |
(4)
|
(1)
|
(7)
|
(3)
|
0
|
3
|
13
|
9
|
4
|
6
|
|
Income from Continuing Operations |
(186)
|
(121)
|
(131)
|
(98)
|
(70)
|
(66)
|
(10)
|
24
|
(64)
|
(112)
|
|
Income to Minority Interest |
10
|
10
|
10
|
7
|
5
|
4
|
0
|
(2)
|
3
|
6
|
|
Net Income (Common) |
(176)
N/A
|
(143)
+19%
|
(152)
-6%
|
(122)
+20%
|
(96)
+21%
|
(62)
+36%
|
(50)
+19%
|
(18)
+63%
|
(102)
-454%
|
(147)
-45%
|
|
EPS (Diluted) |
-3.01
N/A
|
-2.39
+21%
|
-2.2
+8%
|
-1.6
+27%
|
-1.35
+16%
|
-0.67
+50%
|
-0.53
+21%
|
-0.16
+70%
|
-1.08
-575%
|
-1.53
-42%
|