Satellogic V Inc
NASDAQ:SATL
Income Statement
Earnings Waterfall
Satellogic V Inc
Revenue
|
6.8m
USD
|
Cost of Revenue
|
-4.1m
USD
|
Gross Profit
|
2.7m
USD
|
Operating Expenses
|
-80.4m
USD
|
Operating Income
|
-77.7m
USD
|
Other Expenses
|
19.3m
USD
|
Net Income
|
-58.4m
USD
|
Income Statement
Satellogic V Inc
Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
---|---|---|---|---|---|
Revenue | |||||
Revenue |
4
N/A
|
7
+56%
|
6
-9%
|
7
+13%
|
|
Gross Profit | |||||
Cost of Revenue |
(2)
|
(3)
|
(3)
|
(4)
|
|
Gross Profit |
2
N/A
|
3
+45%
|
3
-20%
|
3
+0%
|
|
Operating Income | |||||
Operating Expenses |
(71)
|
(122)
|
(94)
|
(80)
|
|
Selling, General & Administrative |
(48)
|
(63)
|
(59)
|
(33)
|
|
Research & Development |
(10)
|
(15)
|
(12)
|
(13)
|
|
Depreciation & Amortization |
(11)
|
(17)
|
(14)
|
(16)
|
|
Other Operating Expenses |
(2)
|
(26)
|
(9)
|
(18)
|
|
Operating Income |
(69)
N/A
|
(118)
-72%
|
(91)
+23%
|
(78)
+15%
|
|
Pre-Tax Income | |||||
Interest Income Expense |
9
|
(11)
|
58
|
21
|
|
Non-Reccuring Items |
(37)
|
4
|
0
|
0
|
|
Total Other Income |
0
|
2
|
1
|
2
|
|
Pre-Tax Income |
(97)
N/A
|
(124)
-28%
|
(32)
+74%
|
(54)
-68%
|
|
Net Income | |||||
Tax Provision |
0
|
(2)
|
(5)
|
(5)
|
|
Income from Continuing Operations |
(96)
|
(126)
|
(37)
|
(58)
|
|
Net Income (Common) |
(96)
N/A
|
(126)
-31%
|
(37)
+71%
|
(58)
-59%
|
|
EPS (Diluted) |
-5.78
N/A
|
-1.41
+76%
|
-0.44
+69%
|
-0.65
-48%
|