Summer Infant Inc
NASDAQ:SUMR
Income Statement
Earnings Waterfall
Summer Infant Inc
Revenue
|
141.8m
USD
|
Cost of Revenue
|
-105.9m
USD
|
Gross Profit
|
36m
USD
|
Operating Expenses
|
-40.5m
USD
|
Operating Income
|
-4.5m
USD
|
Other Expenses
|
-2.6m
USD
|
Net Income
|
-7.1m
USD
|
Income Statement
Summer Infant Inc
Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-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 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||||||
Revenue |
243
N/A
|
244
+0%
|
247
+1%
|
243
-2%
|
235
-3%
|
222
-6%
|
208
-6%
|
200
-4%
|
199
-1%
|
199
+0%
|
205
+3%
|
208
+1%
|
207
0%
|
206
0%
|
206
0%
|
202
-2%
|
201
-1%
|
200
-1%
|
194
-3%
|
192
-1%
|
194
+1%
|
189
-3%
|
190
+1%
|
185
-3%
|
180
-3%
|
180
+0%
|
174
-4%
|
174
+0%
|
173
-1%
|
171
-1%
|
173
+2%
|
171
-1%
|
163
-5%
|
162
-1%
|
155
-4%
|
151
-3%
|
144
-5%
|
144
+1%
|
144
-1%
|
142
-1%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(160)
|
(163)
|
(167)
|
(166)
|
(162)
|
(153)
|
(143)
|
(137)
|
(135)
|
(134)
|
(138)
|
(140)
|
(143)
|
(143)
|
(144)
|
(142)
|
(138)
|
(137)
|
(133)
|
(131)
|
(132)
|
(128)
|
(130)
|
(126)
|
(123)
|
(124)
|
(119)
|
(119)
|
(118)
|
(117)
|
(118)
|
(117)
|
(110)
|
(108)
|
(104)
|
(102)
|
(99)
|
(102)
|
(104)
|
(106)
|
|
Gross Profit |
83
N/A
|
81
-3%
|
80
-2%
|
77
-3%
|
73
-5%
|
69
-6%
|
65
-6%
|
63
-3%
|
63
+1%
|
65
+2%
|
67
+3%
|
67
+1%
|
64
-5%
|
63
-2%
|
62
-1%
|
61
-2%
|
63
+4%
|
63
0%
|
62
-2%
|
61
-1%
|
62
+2%
|
61
-3%
|
60
-1%
|
59
-3%
|
57
-3%
|
57
0%
|
55
-3%
|
55
0%
|
54
-1%
|
53
-2%
|
55
+3%
|
54
-2%
|
53
-1%
|
54
+2%
|
51
-6%
|
49
-4%
|
45
-9%
|
43
-4%
|
39
-8%
|
36
-9%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(77)
|
(77)
|
(148)
|
(147)
|
(143)
|
(68)
|
(65)
|
(63)
|
(63)
|
(63)
|
(64)
|
(65)
|
(67)
|
(69)
|
(71)
|
(70)
|
(67)
|
(64)
|
(62)
|
(63)
|
(63)
|
(64)
|
(57)
|
(59)
|
(57)
|
(55)
|
(56)
|
(53)
|
(53)
|
(53)
|
(53)
|
(52)
|
(50)
|
(47)
|
(45)
|
(45)
|
(41)
|
(42)
|
(40)
|
(40)
|
|
Selling, General & Administrative |
(68)
|
(69)
|
(71)
|
(69)
|
(66)
|
(61)
|
(59)
|
(58)
|
(57)
|
(58)
|
(59)
|
(60)
|
(61)
|
(64)
|
(64)
|
(63)
|
(61)
|
(57)
|
(57)
|
(55)
|
(56)
|
(56)
|
(53)
|
(55)
|
(53)
|
(51)
|
(51)
|
(49)
|
(49)
|
(50)
|
(49)
|
(48)
|
(46)
|
(44)
|
(42)
|
(40)
|
(39)
|
(39)
|
(39)
|
(40)
|
|
Depreciation & Amortization |
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
|
Other Operating Expenses |
0
|
0
|
(70)
|
(70)
|
(70)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
|
Operating Income |
7
N/A
|
4
-38%
|
(68)
N/A
|
(69)
-1%
|
(69)
+0%
|
1
N/A
|
(0)
N/A
|
(1)
-300%
|
0
N/A
|
2
+485%
|
3
+70%
|
2
-26%
|
(3)
N/A
|
(7)
-109%
|
(9)
-34%
|
(9)
-6%
|
(4)
+54%
|
(1)
+87%
|
0
N/A
|
(2)
N/A
|
(1)
+39%
|
(3)
-200%
|
3
N/A
|
(1)
N/A
|
(1)
+6%
|
2
N/A
|
(0)
N/A
|
2
N/A
|
2
-25%
|
(0)
N/A
|
2
N/A
|
2
+9%
|
3
+72%
|
7
+98%
|
6
-17%
|
4
-32%
|
3
-11%
|
1
-76%
|
(0)
N/A
|
(5)
-1 224%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
Non-Reccuring Items |
0
|
(71)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(1)
|
0
|
0
|
0
|
|
Pre-Tax Income |
4
N/A
|
(70)
N/A
|
(72)
-3%
|
(74)
-2%
|
(74)
+0%
|
(4)
+94%
|
(4)
0%
|
(4)
-1%
|
(3)
+22%
|
(2)
+42%
|
(1)
+59%
|
(1)
-87%
|
(7)
-390%
|
(10)
-44%
|
(12)
-19%
|
(12)
-3%
|
(7)
+46%
|
(3)
+55%
|
(6)
-79%
|
(4)
+19%
|
(4)
+12%
|
(6)
-55%
|
(0)
+99%
|
(4)
-5 400%
|
(4)
-16%
|
(2)
+44%
|
(5)
-94%
|
(3)
+41%
|
(3)
-14%
|
(5)
-52%
|
(3)
+37%
|
(3)
N/A
|
(1)
+52%
|
2
N/A
|
(1)
N/A
|
1
N/A
|
1
-17%
|
(1)
N/A
|
(2)
-136%
|
(6)
-247%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
6
|
7
|
7
|
7
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
4
|
3
|
4
|
2
|
0
|
1
|
1
|
0
|
1
|
(0)
|
0
|
1
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
|
Income from Continuing Operations |
3
|
(64)
|
(66)
|
(67)
|
(66)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(0)
|
(1)
|
(4)
|
(6)
|
(9)
|
(9)
|
(5)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(1)
|
(3)
|
(4)
|
(2)
|
(4)
|
(3)
|
(3)
|
(5)
|
(4)
|
(4)
|
(2)
|
1
|
(1)
|
0
|
0
|
(2)
|
(3)
|
(7)
|
|
Net Income (Common) |
3
N/A
|
(64)
N/A
|
(66)
-2%
|
(67)
-1%
|
(66)
+0%
|
(3)
+96%
|
(3)
-6%
|
(3)
-9%
|
(2)
+20%
|
(1)
+47%
|
(0)
+82%
|
(1)
-179%
|
(4)
-566%
|
(6)
-38%
|
(9)
-41%
|
(9)
-1%
|
(5)
+43%
|
(3)
+41%
|
(4)
-46%
|
(4)
+12%
|
(4)
+7%
|
(5)
-42%
|
(2)
+55%
|
(5)
-128%
|
(5)
-5%
|
(4)
+25%
|
(4)
-6%
|
(3)
+31%
|
(3)
-18%
|
(5)
-51%
|
(4)
+21%
|
(4)
+5%
|
(2)
+38%
|
1
N/A
|
(1)
N/A
|
0
N/A
|
0
+16%
|
(2)
N/A
|
(3)
-90%
|
(7)
-144%
|
|
EPS (Diluted) |
1.32
N/A
|
-32.4
N/A
|
-33.16
-2%
|
-33.44
-1%
|
-32.89
+2%
|
-1.34
+96%
|
-1.42
-6%
|
-1.54
-8%
|
-1.22
+21%
|
-0.65
+47%
|
-0.12
+82%
|
-0.33
-175%
|
-2.2
-567%
|
-3.03
-38%
|
-4.24
-40%
|
-4.28
-1%
|
-2.44
+43%
|
-1.43
+41%
|
-2.11
-48%
|
-1.85
+12%
|
-1.71
+8%
|
-2.42
-42%
|
-1.09
+55%
|
-2.48
-128%
|
-2.58
-4%
|
-1.91
+26%
|
-2.03
-6%
|
-1.41
+31%
|
-1.65
-17%
|
-2.5
-52%
|
-1.97
+21%
|
-1.88
+5%
|
-1.17
+38%
|
0.65
N/A
|
-0.52
N/A
|
0.17
N/A
|
0.2
+18%
|
-0.7
N/A
|
-1.34
-91%
|
-3.28
-145%
|