Runway Growth Finance Corp
NASDAQ:RWAY
Income Statement
Earnings Waterfall
Runway Growth Finance Corp
Revenue
|
164.2m
USD
|
Cost of Revenue
|
-78.9m
USD
|
Gross Profit
|
85.3m
USD
|
Operating Expenses
|
-7m
USD
|
Operating Income
|
78.3m
USD
|
Other Expenses
|
-33.9m
USD
|
Net Income
|
44.3m
USD
|
Income Statement
Runway Growth Finance Corp
Dec-2019 | 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 |
55
N/A
|
38
-30%
|
41
+6%
|
58
+41%
|
59
+3%
|
66
+12%
|
71
+7%
|
71
+1%
|
74
+4%
|
80
+8%
|
89
+11%
|
109
+22%
|
128
+18%
|
145
+13%
|
162
+11%
|
164
+1%
|
|
Gross Profit | |||||||||||||||||
Cost of Revenue |
(15)
|
(10)
|
(11)
|
(15)
|
(15)
|
(18)
|
(20)
|
(21)
|
(22)
|
(25)
|
(30)
|
(39)
|
(54)
|
(66)
|
(76)
|
(79)
|
|
Gross Profit |
41
N/A
|
28
-30%
|
30
+7%
|
43
+40%
|
44
+4%
|
48
+8%
|
50
+5%
|
51
+0%
|
52
+2%
|
55
+6%
|
59
+8%
|
70
+18%
|
74
+7%
|
79
+7%
|
86
+8%
|
85
-1%
|
|
Operating Income | |||||||||||||||||
Operating Expenses |
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(10)
|
(9)
|
(9)
|
(7)
|
(7)
|
|
Selling, General & Administrative |
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(9)
|
(8)
|
(8)
|
(7)
|
(6)
|
|
Other Operating Expenses |
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Operating Income |
37
N/A
|
25
-32%
|
27
+8%
|
38
+42%
|
40
+5%
|
43
+9%
|
45
+3%
|
45
0%
|
45
+2%
|
49
+7%
|
52
+8%
|
60
+14%
|
66
+10%
|
71
+8%
|
78
+11%
|
78
0%
|
|
Pre-Tax Income | |||||||||||||||||
Interest Income Expense |
(9)
|
2
|
6
|
9
|
15
|
4
|
2
|
1
|
(6)
|
(17)
|
(19)
|
(28)
|
(24)
|
(6)
|
(11)
|
(34)
|
|
Pre-Tax Income |
28
N/A
|
27
-3%
|
33
+23%
|
47
+43%
|
55
+16%
|
48
-13%
|
47
-1%
|
46
-3%
|
39
-14%
|
32
-19%
|
33
+5%
|
32
-2%
|
41
+28%
|
65
+56%
|
68
+5%
|
44
-34%
|
|
Net Income | |||||||||||||||||
Income from Continuing Operations |
28
|
27
|
33
|
47
|
55
|
48
|
47
|
46
|
39
|
32
|
33
|
32
|
41
|
65
|
68
|
44
|
|
Net Income (Common) |
28
N/A
|
27
-3%
|
33
+23%
|
47
+43%
|
55
+16%
|
48
-13%
|
47
-1%
|
46
-3%
|
39
-14%
|
32
-19%
|
33
+5%
|
32
-2%
|
41
+28%
|
65
+56%
|
68
+5%
|
44
-34%
|
|
EPS (Diluted) |
1.48
N/A
|
1
-32%
|
1.2
+20%
|
1.7
+42%
|
1.73
+2%
|
1.47
-15%
|
1.41
-4%
|
1.33
-6%
|
0.94
-29%
|
0.76
-19%
|
0.83
+9%
|
0.79
-5%
|
1.03
+30%
|
1.6
+55%
|
1.68
+5%
|
1.09
-35%
|