Retail Opportunity Investments Corp
NASDAQ:ROIC
Income Statement
Earnings Waterfall
Retail Opportunity Investments Corp
Revenue
|
327.7m
USD
|
Cost of Revenue
|
-55.2m
USD
|
Gross Profit
|
272.6m
USD
|
Operating Expenses
|
-162.7m
USD
|
Operating Income
|
109.8m
USD
|
Other Expenses
|
-75.8m
USD
|
Net Income
|
34.1m
USD
|
Income Statement
Retail Opportunity Investments Corp
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 |
111
N/A
|
123
+11%
|
134
+9%
|
148
+10%
|
156
+6%
|
165
+6%
|
174
+6%
|
183
+5%
|
193
+5%
|
204
+6%
|
216
+6%
|
225
+4%
|
237
+5%
|
247
+4%
|
255
+3%
|
264
+3%
|
273
+4%
|
282
+3%
|
287
+2%
|
293
+2%
|
296
+1%
|
297
+1%
|
298
+0%
|
297
0%
|
295
-1%
|
294
0%
|
287
-2%
|
285
-1%
|
284
0%
|
278
-2%
|
283
+2%
|
284
+1%
|
284
0%
|
291
+3%
|
299
+3%
|
306
+2%
|
313
+2%
|
316
+1%
|
320
+1%
|
323
+1%
|
328
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(20)
|
(22)
|
(24)
|
(25)
|
(25)
|
(26)
|
(27)
|
(28)
|
(29)
|
(29)
|
(30)
|
(31)
|
(32)
|
(34)
|
(35)
|
(37)
|
(39)
|
(40)
|
(42)
|
(43)
|
(44)
|
(44)
|
(44)
|
(44)
|
(44)
|
(43)
|
(42)
|
(41)
|
(41)
|
(41)
|
(42)
|
(43)
|
(44)
|
(46)
|
(48)
|
(50)
|
(51)
|
(53)
|
(54)
|
(55)
|
(55)
|
|
Gross Profit |
91
N/A
|
101
+11%
|
110
+9%
|
123
+12%
|
131
+6%
|
139
+6%
|
147
+6%
|
155
+5%
|
164
+6%
|
175
+6%
|
186
+6%
|
194
+5%
|
205
+6%
|
213
+4%
|
220
+3%
|
227
+3%
|
234
+3%
|
241
+3%
|
246
+2%
|
250
+2%
|
252
+1%
|
253
+0%
|
254
+0%
|
253
-1%
|
251
0%
|
251
0%
|
246
-2%
|
244
-1%
|
243
0%
|
237
-2%
|
240
+1%
|
241
+0%
|
240
-1%
|
245
+2%
|
251
+2%
|
256
+2%
|
262
+2%
|
263
+0%
|
265
+1%
|
269
+1%
|
273
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(62)
|
(68)
|
(74)
|
(81)
|
(86)
|
(92)
|
(96)
|
(100)
|
(104)
|
(109)
|
(115)
|
(122)
|
(127)
|
(131)
|
(134)
|
(137)
|
(140)
|
(143)
|
(146)
|
(148)
|
(149)
|
(149)
|
(150)
|
(150)
|
(149)
|
(148)
|
(147)
|
(147)
|
(149)
|
(149)
|
(149)
|
(148)
|
(147)
|
(126)
|
(150)
|
(152)
|
(155)
|
(149)
|
(150)
|
(161)
|
(163)
|
|
Selling, General & Administrative |
(21)
|
(22)
|
(23)
|
(25)
|
(27)
|
(28)
|
(30)
|
(31)
|
(32)
|
(34)
|
(35)
|
(37)
|
(38)
|
(40)
|
(42)
|
(42)
|
(44)
|
(45)
|
(45)
|
(46)
|
(47)
|
(48)
|
(49)
|
(50)
|
(50)
|
(50)
|
(50)
|
(50)
|
(50)
|
(51)
|
(52)
|
(53)
|
(53)
|
(54)
|
(55)
|
(55)
|
(56)
|
(57)
|
(57)
|
(58)
|
(57)
|
|
Depreciation & Amortization |
(40)
|
(45)
|
(50)
|
(56)
|
(58)
|
(63)
|
(65)
|
(68)
|
(71)
|
(74)
|
(79)
|
(84)
|
(88)
|
(90)
|
(92)
|
(94)
|
(96)
|
(98)
|
(100)
|
(101)
|
(101)
|
(100)
|
(100)
|
(98)
|
(98)
|
(97)
|
(97)
|
(97)
|
(98)
|
(96)
|
(96)
|
(94)
|
(93)
|
(94)
|
(94)
|
(96)
|
(98)
|
(99)
|
(100)
|
(102)
|
(104)
|
|
Other Operating Expenses |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
21
|
(1)
|
(1)
|
(1)
|
7
|
7
|
(1)
|
(1)
|
|
Operating Income |
29
N/A
|
34
+14%
|
36
+9%
|
42
+15%
|
45
+7%
|
47
+6%
|
51
+9%
|
56
+8%
|
60
+9%
|
66
+9%
|
71
+7%
|
73
+3%
|
78
+7%
|
82
+6%
|
85
+3%
|
90
+5%
|
94
+4%
|
98
+5%
|
100
+2%
|
102
+2%
|
103
+1%
|
104
+0%
|
104
0%
|
103
-1%
|
102
-1%
|
103
+0%
|
99
-4%
|
96
-3%
|
94
-2%
|
89
-6%
|
91
+3%
|
93
+2%
|
93
-1%
|
119
+29%
|
101
-15%
|
104
+3%
|
107
+3%
|
114
+6%
|
115
+1%
|
108
-7%
|
110
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
7
|
4
|
0
|
(26)
|
(28)
|
(29)
|
(31)
|
(32)
|
(34)
|
(35)
|
(37)
|
(38)
|
(41)
|
(43)
|
(46)
|
(48)
|
(51)
|
(55)
|
(58)
|
(61)
|
(62)
|
(62)
|
(62)
|
(62)
|
(62)
|
(61)
|
(60)
|
(60)
|
(60)
|
(59)
|
(59)
|
(58)
|
(58)
|
(57)
|
(57)
|
(58)
|
(59)
|
(62)
|
(65)
|
(69)
|
(73)
|
|
Non-Reccuring Items |
(2)
|
(2)
|
2
|
4
|
4
|
4
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
6
|
6
|
9
|
9
|
13
|
13
|
11
|
10
|
0
|
0
|
0
|
9
|
22
|
22
|
0
|
13
|
8
|
8
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
35
N/A
|
36
+3%
|
39
+8%
|
20
-47%
|
21
+4%
|
22
+6%
|
22
-3%
|
22
+4%
|
25
+12%
|
30
+18%
|
33
+11%
|
33
+1%
|
36
+9%
|
39
+6%
|
39
+1%
|
41
+5%
|
43
+4%
|
43
+1%
|
42
-3%
|
48
+13%
|
47
-1%
|
50
+6%
|
50
+1%
|
54
+8%
|
54
-1%
|
52
-3%
|
49
-6%
|
36
-26%
|
35
-4%
|
30
-15%
|
42
+43%
|
58
+37%
|
57
-1%
|
62
+8%
|
56
-9%
|
54
-5%
|
56
+3%
|
52
-7%
|
50
-3%
|
39
-22%
|
37
-6%
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
35
|
36
|
39
|
20
|
21
|
22
|
22
|
22
|
25
|
30
|
33
|
33
|
36
|
39
|
39
|
41
|
43
|
43
|
42
|
48
|
47
|
50
|
50
|
54
|
54
|
52
|
49
|
36
|
35
|
30
|
42
|
58
|
57
|
62
|
56
|
54
|
56
|
52
|
50
|
39
|
37
|
|
Income to Minority Interest |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
|
Net Income (Common) |
34
N/A
|
35
+3%
|
38
+10%
|
19
-49%
|
20
+4%
|
21
+5%
|
21
-3%
|
21
+4%
|
24
+11%
|
27
+16%
|
30
+9%
|
30
0%
|
33
+9%
|
35
+7%
|
35
+2%
|
37
+5%
|
38
+3%
|
39
+1%
|
38
-3%
|
43
+13%
|
42
-1%
|
45
+6%
|
45
+1%
|
49
+8%
|
48
-1%
|
47
-3%
|
44
-6%
|
33
-25%
|
32
-3%
|
27
-14%
|
39
+43%
|
54
+37%
|
53
-1%
|
57
+8%
|
52
-9%
|
50
-5%
|
52
+3%
|
48
-7%
|
46
-3%
|
36
-22%
|
34
-6%
|
|
EPS (Diluted) |
0.43
N/A
|
0.44
+2%
|
0.36
-18%
|
0.22
-39%
|
0.23
+5%
|
0.22
-4%
|
0.21
-5%
|
0.21
N/A
|
0.24
+14%
|
0.26
+8%
|
0.28
+8%
|
0.24
-14%
|
0.28
+17%
|
0.29
+4%
|
0.29
N/A
|
0.3
+3%
|
0.31
+3%
|
0.32
+3%
|
0.31
-3%
|
0.35
+13%
|
0.34
-3%
|
0.35
+3%
|
0.35
N/A
|
0.38
+9%
|
0.38
N/A
|
0.37
-3%
|
0.35
-5%
|
0.26
-26%
|
0.25
-4%
|
0.23
-8%
|
0.32
+39%
|
0.43
+34%
|
0.41
-5%
|
0.44
+7%
|
0.4
-9%
|
0.38
-5%
|
0.39
+3%
|
0.37
-5%
|
0.35
-5%
|
0.27
-23%
|
0.26
-4%
|