Shoals Technologies Group Inc
NASDAQ:SHLS
Income Statement
Earnings Waterfall
Shoals Technologies Group Inc
Revenue
|
488.9m
USD
|
Cost of Revenue
|
-320.6m
USD
|
Gross Profit
|
168.3m
USD
|
Operating Expenses
|
-89.3m
USD
|
Operating Income
|
79m
USD
|
Other Expenses
|
-39.1m
USD
|
Net Income
|
40m
USD
|
Income Statement
Shoals Technologies Group Inc
Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||
Revenue |
144
N/A
|
204
+41%
|
213
+5%
|
236
+10%
|
249
+6%
|
280
+12%
|
327
+17%
|
364
+11%
|
410
+13%
|
453
+11%
|
489
+8%
|
|
Gross Profit | ||||||||||||
Cost of Revenue |
(84)
|
(122)
|
(131)
|
(145)
|
(157)
|
(174)
|
(196)
|
(211)
|
(235)
|
(300)
|
(321)
|
|
Gross Profit |
60
N/A
|
82
+36%
|
83
+1%
|
90
+9%
|
93
+3%
|
107
+15%
|
131
+23%
|
153
+17%
|
175
+14%
|
153
-12%
|
168
+10%
|
|
Operating Income | ||||||||||||
Operating Expenses |
(29)
|
(41)
|
(46)
|
(54)
|
(57)
|
(61)
|
(65)
|
(71)
|
(74)
|
(83)
|
(89)
|
|
Selling, General & Administrative |
(22)
|
(32)
|
(38)
|
(45)
|
(48)
|
(52)
|
(56)
|
(62)
|
(65)
|
(74)
|
(80)
|
|
Depreciation & Amortization |
(7)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
|
Operating Income |
31
N/A
|
41
+31%
|
36
-11%
|
36
+1%
|
35
-3%
|
46
+29%
|
66
+45%
|
83
+24%
|
101
+23%
|
71
-30%
|
79
+12%
|
|
Pre-Tax Income | ||||||||||||
Interest Income Expense |
(10)
|
(14)
|
(15)
|
(15)
|
(15)
|
(16)
|
(19)
|
(21)
|
(23)
|
(24)
|
(24)
|
|
Non-Reccuring Items |
(16)
|
(16)
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(2)
|
(4)
|
(2)
|
0
|
0
|
2
|
104
|
104
|
104
|
104
|
0
|
|
Pre-Tax Income |
3
N/A
|
7
+125%
|
4
-44%
|
20
+403%
|
20
N/A
|
31
+56%
|
152
+386%
|
166
+9%
|
182
+10%
|
151
-17%
|
55
-63%
|
|
Net Income | ||||||||||||
Tax Provision |
2
|
3
|
(0)
|
(3)
|
(5)
|
(9)
|
(9)
|
(11)
|
(15)
|
(6)
|
(12)
|
|
Income from Continuing Operations |
5
|
10
|
4
|
17
|
15
|
23
|
143
|
155
|
167
|
144
|
43
|
|
Income to Minority Interest |
1
|
(2)
|
(2)
|
(9)
|
(7)
|
(9)
|
(15)
|
(16)
|
(13)
|
(8)
|
(3)
|
|
Net Income (Common) |
6
N/A
|
8
+42%
|
2
-73%
|
11
+357%
|
10
-2%
|
16
+53%
|
128
+708%
|
139
+9%
|
154
+10%
|
136
-12%
|
40
-71%
|
|
EPS (Diluted) |
0.03
N/A
|
0.08
+167%
|
0.02
-75%
|
0.08
+300%
|
0.09
+13%
|
0.14
+56%
|
0.76
+443%
|
0.94
+24%
|
0.9
-4%
|
0.8
-11%
|
0.24
-70%
|