Smart Sand Inc
NASDAQ:SND
Income Statement
Earnings Waterfall
Smart Sand Inc
Revenue
|
296m
USD
|
Cost of Revenue
|
-254.4m
USD
|
Gross Profit
|
41.6m
USD
|
Operating Expenses
|
-41.3m
USD
|
Operating Income
|
298k
USD
|
Other Expenses
|
4.4m
USD
|
Net Income
|
4.6m
USD
|
Income Statement
Smart Sand Inc
Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | 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 |
43
N/A
|
45
+4%
|
59
+32%
|
74
+25%
|
95
+29%
|
124
+30%
|
137
+11%
|
155
+13%
|
179
+16%
|
203
+13%
|
213
+5%
|
222
+4%
|
235
+6%
|
238
+1%
|
233
-2%
|
229
-2%
|
187
-18%
|
145
-23%
|
122
-15%
|
102
-16%
|
106
+3%
|
117
+10%
|
127
+8%
|
141
+11%
|
180
+28%
|
217
+21%
|
256
+18%
|
296
+16%
|
303
+2%
|
308
+2%
|
296
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||
Cost of Revenue |
(21)
|
(22)
|
(27)
|
(41)
|
(56)
|
(76)
|
(100)
|
(116)
|
(129)
|
(144)
|
(145)
|
(150)
|
(159)
|
(156)
|
(152)
|
(153)
|
(121)
|
(101)
|
(104)
|
(96)
|
(116)
|
(134)
|
(143)
|
(154)
|
(181)
|
(205)
|
(226)
|
(253)
|
(256)
|
(258)
|
(254)
|
|
Gross Profit |
22
N/A
|
23
+4%
|
33
+40%
|
33
+1%
|
39
+19%
|
47
+20%
|
37
-22%
|
39
+5%
|
50
+29%
|
60
+19%
|
68
+13%
|
72
+6%
|
77
+7%
|
81
+6%
|
81
0%
|
76
-6%
|
66
-14%
|
44
-33%
|
18
-59%
|
7
-63%
|
(10)
N/A
|
(17)
-74%
|
(16)
+7%
|
(13)
+19%
|
(2)
+88%
|
12
N/A
|
30
+149%
|
43
+46%
|
47
+9%
|
50
+6%
|
42
-17%
|
|
Operating Income | ||||||||||||||||||||||||||||||||
Operating Expenses |
(9)
|
(9)
|
(12)
|
(15)
|
(17)
|
(19)
|
(18)
|
(20)
|
(23)
|
(26)
|
(24)
|
(24)
|
(24)
|
(23)
|
(25)
|
(26)
|
(25)
|
(25)
|
(27)
|
(27)
|
(47)
|
(48)
|
(48)
|
(49)
|
(31)
|
(32)
|
(33)
|
(36)
|
(38)
|
(40)
|
(41)
|
|
Selling, General & Administrative |
(9)
|
(9)
|
(12)
|
(14)
|
(16)
|
(18)
|
(18)
|
(20)
|
(22)
|
(24)
|
(24)
|
(24)
|
(23)
|
(22)
|
(23)
|
(24)
|
(23)
|
(24)
|
(25)
|
(25)
|
(45)
|
(46)
|
(46)
|
(48)
|
(29)
|
(30)
|
(31)
|
(34)
|
(36)
|
(38)
|
(39)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
13
N/A
|
14
+5%
|
20
+44%
|
18
-11%
|
22
+22%
|
28
+28%
|
19
-34%
|
18
-1%
|
28
+49%
|
34
+24%
|
44
+28%
|
47
+8%
|
53
+12%
|
59
+10%
|
56
-5%
|
50
-10%
|
40
-20%
|
18
-55%
|
(8)
N/A
|
(20)
-137%
|
(57)
-187%
|
(65)
-13%
|
(64)
+2%
|
(62)
+2%
|
(32)
+48%
|
(20)
+39%
|
(3)
+84%
|
7
N/A
|
9
+24%
|
10
+12%
|
0
-97%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||
Interest Income Expense |
(9)
|
(10)
|
(8)
|
(6)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
Non-Reccuring Items |
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
(18)
|
(17)
|
(16)
|
(25)
|
(13)
|
(13)
|
(13)
|
33
|
35
|
35
|
35
|
(5)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Total Other Income |
0
|
0
|
9
|
9
|
9
|
9
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
4
|
6
|
6
|
6
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Pre-Tax Income |
5
N/A
|
4
-3%
|
20
+348%
|
21
+4%
|
27
+31%
|
36
+33%
|
19
-48%
|
18
-1%
|
27
+47%
|
35
+30%
|
24
-32%
|
28
+16%
|
33
+21%
|
30
-10%
|
39
+31%
|
35
-12%
|
24
-29%
|
49
+101%
|
25
-49%
|
13
-46%
|
(20)
N/A
|
(66)
-224%
|
(60)
+10%
|
(58)
+2%
|
(32)
+46%
|
(21)
+35%
|
(4)
+81%
|
4
N/A
|
6
+47%
|
8
+22%
|
(2)
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||
Tax Provision |
(2)
|
(4)
|
(9)
|
(10)
|
(11)
|
(13)
|
(6)
|
(5)
|
(7)
|
(10)
|
(5)
|
(6)
|
(7)
|
(5)
|
(8)
|
(8)
|
(7)
|
(7)
|
3
|
12
|
14
|
16
|
9
|
6
|
6
|
5
|
3
|
(3)
|
2
|
4
|
7
|
|
Income from Continuing Operations |
2
|
0
|
10
|
11
|
16
|
23
|
13
|
13
|
20
|
26
|
19
|
22
|
26
|
25
|
32
|
27
|
17
|
42
|
28
|
25
|
(7)
|
(50)
|
(51)
|
(53)
|
(26)
|
(16)
|
(1)
|
2
|
8
|
12
|
5
|
|
Net Income (Common) |
2
N/A
|
0
-90%
|
10
+5 100%
|
11
+5%
|
16
+45%
|
23
+45%
|
22
-7%
|
22
+0%
|
29
+34%
|
34
+18%
|
19
-45%
|
22
+16%
|
26
+20%
|
25
-5%
|
32
+27%
|
28
-13%
|
18
-35%
|
43
+142%
|
38
-12%
|
34
-10%
|
2
-94%
|
(41)
N/A
|
(51)
-23%
|
(53)
-4%
|
(26)
+52%
|
(16)
+39%
|
(1)
+96%
|
2
N/A
|
8
+395%
|
12
+50%
|
5
-61%
|
|
EPS (Diluted) |
0.09
N/A
|
-0.01
N/A
|
0.42
N/A
|
0.27
-36%
|
0.39
+44%
|
0.57
+46%
|
0.53
-7%
|
0.53
N/A
|
0.71
+34%
|
0.83
+17%
|
0.46
-45%
|
0.54
+17%
|
0.65
+20%
|
0.62
-5%
|
0.78
+26%
|
0.67
-14%
|
0.45
-33%
|
1.07
+138%
|
0.94
-12%
|
0.81
-14%
|
0.05
-94%
|
-0.98
N/A
|
-1.21
-23%
|
-1.25
-3%
|
-0.6
+52%
|
-0.37
+38%
|
-0.02
+95%
|
0.03
N/A
|
0.2
+567%
|
0.32
+60%
|
1
+213%
|