Skywater Technology Inc
NASDAQ:SKYT
Income Statement
Earnings Waterfall
Skywater Technology Inc
Revenue
|
286.7m
USD
|
Cost of Revenue
|
-227.4m
USD
|
Gross Profit
|
59.3m
USD
|
Operating Expenses
|
-74.1m
USD
|
Operating Income
|
-14.8m
USD
|
Other Expenses
|
-16m
USD
|
Net Income
|
-30.8m
USD
|
Income Statement
Skywater Technology Inc
Jun-2020 | Sep-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||
Revenue |
131
N/A
|
131
0%
|
140
+7%
|
152
+8%
|
162
+7%
|
164
+1%
|
163
-1%
|
163
+0%
|
169
+4%
|
186
+10%
|
213
+14%
|
231
+8%
|
253
+10%
|
273
+8%
|
287
+5%
|
|
Gross Profit | ||||||||||||||||
Cost of Revenue |
(109)
|
(102)
|
(118)
|
(126)
|
(140)
|
(151)
|
(157)
|
(167)
|
(173)
|
(180)
|
(187)
|
(188)
|
(195)
|
(209)
|
(227)
|
|
Gross Profit |
22
N/A
|
29
+31%
|
23
-21%
|
25
+12%
|
22
-14%
|
13
-42%
|
6
-53%
|
(4)
N/A
|
(4)
+7%
|
6
N/A
|
26
+317%
|
43
+67%
|
58
+34%
|
64
+10%
|
59
-7%
|
|
Operating Income | ||||||||||||||||
Operating Expenses |
(35)
|
(30)
|
(31)
|
(36)
|
(44)
|
(48)
|
(50)
|
(60)
|
(48)
|
(52)
|
(56)
|
(60)
|
(67)
|
(72)
|
(74)
|
|
Selling, General & Administrative |
(22)
|
(23)
|
(25)
|
(28)
|
(37)
|
(40)
|
(44)
|
(47)
|
(42)
|
(43)
|
(46)
|
(50)
|
(57)
|
(62)
|
(64)
|
|
Research & Development |
(4)
|
(3)
|
(4)
|
(5)
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
|
Other Operating Expenses |
(10)
|
(4)
|
(2)
|
(1)
|
0
|
2
|
3
|
(4)
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(13)
N/A
|
(2)
+88%
|
(9)
-447%
|
(11)
-24%
|
(22)
-108%
|
(35)
-57%
|
(44)
-25%
|
(64)
-47%
|
(52)
+19%
|
(45)
+13%
|
(30)
+34%
|
(17)
+43%
|
(10)
+44%
|
(9)
+9%
|
(15)
-71%
|
|
Pre-Tax Income | ||||||||||||||||
Interest Income Expense |
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(7)
|
(9)
|
(10)
|
(11)
|
|
Non-Reccuring Items |
0
|
0
|
(1)
|
0
|
5
|
5
|
(7)
|
0
|
(13)
|
(13)
|
(1)
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(4)
|
(5)
|
1
|
1
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(23)
N/A
|
(12)
+48%
|
(15)
-22%
|
(15)
-1%
|
(21)
-41%
|
(32)
-54%
|
(54)
-67%
|
(68)
-25%
|
(69)
-2%
|
(63)
+9%
|
(36)
+43%
|
(24)
+34%
|
(18)
+24%
|
(18)
-2%
|
(26)
-40%
|
|
Net Income | ||||||||||||||||
Tax Provision |
3
|
0
|
(5)
|
(5)
|
(0)
|
(0)
|
7
|
7
|
2
|
2
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
|
Income from Continuing Operations |
(20)
|
(12)
|
(20)
|
(20)
|
(21)
|
(33)
|
(47)
|
(61)
|
(67)
|
(61)
|
(37)
|
(25)
|
(19)
|
(19)
|
(25)
|
|
Income to Minority Interest |
0
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(6)
|
|
Net Income (Common) |
(20)
N/A
|
(12)
+43%
|
(21)
-77%
|
(22)
-7%
|
(24)
-8%
|
(36)
-51%
|
(51)
-41%
|
(65)
-27%
|
(71)
-9%
|
(64)
+10%
|
(40)
+38%
|
(27)
+31%
|
(23)
+16%
|
(23)
-3%
|
(31)
-31%
|
|
EPS (Diluted) |
-0.54
N/A
|
-0.31
+43%
|
-0.54
-74%
|
-0.57
-6%
|
-0.68
-19%
|
-0.92
-35%
|
-1.75
-90%
|
-1.61
+8%
|
-1.75
-9%
|
-1.56
+11%
|
-0.97
+38%
|
-0.62
+36%
|
-0.53
+15%
|
-0.52
+2%
|
-0.68
-31%
|