Satellogic V Inc
NASDAQ:SATL
Income Statement
Earnings Waterfall
Satellogic V Inc
Income Statement
Satellogic V Inc
| Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||
| Interest Expense |
9
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
4
N/A
|
7
+56%
|
6
-9%
|
7
+13%
|
10
+48%
|
14
+36%
|
13
-6%
|
16
+26%
|
14
-15%
|
18
+26%
|
|
| Gross Profit | |||||||||||
| Cost of Revenue |
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(6)
|
|
| Gross Profit |
2
N/A
|
3
+45%
|
3
-20%
|
3
+0%
|
5
+83%
|
8
+64%
|
8
-5%
|
10
+27%
|
9
-10%
|
11
+27%
|
|
| Operating Income | |||||||||||
| Operating Expenses |
(71)
|
(122)
|
(94)
|
(80)
|
(74)
|
(71)
|
(60)
|
(72)
|
(48)
|
(58)
|
|
| Selling, General & Administrative |
(48)
|
(63)
|
(59)
|
(33)
|
(37)
|
(39)
|
(33)
|
(45)
|
(31)
|
(37)
|
|
| Research & Development |
(10)
|
(15)
|
(12)
|
(13)
|
(10)
|
(9)
|
(14)
|
(16)
|
(15)
|
(17)
|
|
| Depreciation & Amortization |
(11)
|
(17)
|
(14)
|
(16)
|
(17)
|
(15)
|
(13)
|
(15)
|
(11)
|
(13)
|
|
| Other Operating Expenses |
(2)
|
(26)
|
(9)
|
(18)
|
(9)
|
(8)
|
0
|
5
|
9
|
9
|
|
| Operating Income |
(69)
N/A
|
(118)
-72%
|
(91)
+23%
|
(78)
+15%
|
(69)
+11%
|
(62)
+10%
|
(52)
+16%
|
(62)
-18%
|
(39)
+37%
|
(47)
-21%
|
|
| Pre-Tax Income | |||||||||||
| Interest Income Expense |
9
|
(11)
|
58
|
21
|
8
|
(3)
|
(59)
|
(81)
|
(77)
|
(65)
|
|
| Non-Reccuring Items |
(37)
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
2
|
1
|
2
|
9
|
10
|
(2)
|
(2)
|
(5)
|
(5)
|
|
| Pre-Tax Income |
(97)
N/A
|
(124)
-28%
|
(32)
+74%
|
(54)
-68%
|
(52)
+3%
|
(56)
-7%
|
(113)
-104%
|
(145)
-28%
|
(120)
+17%
|
(116)
+3%
|
|
| Net Income | |||||||||||
| Tax Provision |
0
|
(2)
|
(5)
|
(5)
|
(9)
|
(9)
|
(3)
|
(4)
|
(2)
|
(2)
|
|
| Income from Continuing Operations |
(96)
|
(126)
|
(37)
|
(58)
|
(61)
|
(64)
|
(116)
|
(149)
|
(122)
|
(118)
|
|
| Net Income (Common) |
(96)
N/A
|
(126)
-31%
|
(37)
+71%
|
(58)
-59%
|
(61)
-5%
|
(64)
-6%
|
(116)
-80%
|
(149)
-28%
|
(122)
+18%
|
(118)
+3%
|
|
| EPS (Diluted) |
-5.78
N/A
|
-1.41
+76%
|
-0.44
+69%
|
-0.65
-48%
|
-0.68
-5%
|
-0.72
-6%
|
-1.28
-78%
|
-1.54
-20%
|
-1.18
+23%
|
-0.9
+24%
|
|