WiSA Technologies Inc
NASDAQ:WISA
Income Statement
Earnings Waterfall
WiSA Technologies Inc
Revenue
|
2.1m
USD
|
Cost of Revenue
|
-5.5m
USD
|
Gross Profit
|
-3.5m
USD
|
Operating Expenses
|
-18m
USD
|
Operating Income
|
-21.5m
USD
|
Other Expenses
|
-3.6m
USD
|
Net Income
|
-25.1m
USD
|
Income Statement
WiSA Technologies Inc
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 |
1
N/A
|
1
-6%
|
1
-16%
|
1
+15%
|
1
+17%
|
1
+10%
|
2
+14%
|
2
-2%
|
2
+3%
|
2
+6%
|
2
-4%
|
2
N/A
|
2
+12%
|
2
+33%
|
3
+31%
|
4
+39%
|
6
+27%
|
7
+17%
|
6
-9%
|
5
-11%
|
4
-16%
|
3
-24%
|
3
-3%
|
3
-16%
|
3
-6%
|
2
-20%
|
|
Gross Profit | |||||||||||||||||||||||||||
Cost of Revenue |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(6)
|
(6)
|
|
Gross Profit |
(0)
N/A
|
(0)
N/A
|
(0)
-100%
|
(0)
+22%
|
(0)
+8%
|
(0)
-4%
|
(0)
+75%
|
0
N/A
|
0
+600%
|
(0)
N/A
|
(0)
N/A
|
(0)
-14%
|
(0)
+88%
|
0
N/A
|
1
+53%
|
1
+68%
|
2
+37%
|
2
+22%
|
2
-12%
|
1
-17%
|
1
-28%
|
0
-59%
|
(1)
N/A
|
(1)
-43%
|
(3)
-138%
|
(3)
-12%
|
|
Operating Income | |||||||||||||||||||||||||||
Operating Expenses |
(7)
|
(7)
|
(8)
|
(8)
|
(10)
|
(11)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(11)
|
(12)
|
(12)
|
(13)
|
(14)
|
(13)
|
(13)
|
(14)
|
(17)
|
(18)
|
(19)
|
(19)
|
(19)
|
(18)
|
|
Selling, General & Administrative |
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(11)
|
(12)
|
(12)
|
(12)
|
(11)
|
|
Research & Development |
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(7)
|
(7)
|
|
Operating Income |
(7)
N/A
|
(7)
-2%
|
(8)
-22%
|
(9)
-3%
|
(10)
-16%
|
(12)
-16%
|
(10)
+10%
|
(11)
-8%
|
(11)
+3%
|
(11)
-3%
|
(11)
N/A
|
(10)
+6%
|
(11)
-3%
|
(11)
-5%
|
(11)
-1%
|
(12)
-7%
|
(12)
+1%
|
(12)
+5%
|
(12)
-3%
|
(13)
-11%
|
(16)
-21%
|
(18)
-14%
|
(20)
-11%
|
(21)
-3%
|
(22)
-8%
|
(21)
+3%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||
Interest Income Expense |
(5)
|
(19)
|
(27)
|
(43)
|
(71)
|
(56)
|
(46)
|
(29)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
2
|
1
|
1
|
1
|
(1)
|
|
Non-Reccuring Items |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
6
|
6
|
6
|
5
|
|
Pre-Tax Income |
(11)
N/A
|
(26)
-128%
|
(36)
-39%
|
(51)
-43%
|
(81)
-58%
|
(67)
+17%
|
(57)
+16%
|
(40)
+29%
|
(11)
+73%
|
(12)
-11%
|
(12)
-1%
|
(13)
-5%
|
(13)
-2%
|
(13)
+2%
|
(13)
-5%
|
(13)
N/A
|
(12)
+7%
|
(12)
+5%
|
(12)
-5%
|
(13)
-6%
|
(16)
-20%
|
(16)
-3%
|
(13)
+18%
|
(14)
-9%
|
(16)
-10%
|
(19)
-18%
|
|
Net Income | |||||||||||||||||||||||||||
Tax Provision |
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
Income from Continuing Operations |
(11)
|
(26)
|
(36)
|
(51)
|
(81)
|
(67)
|
(57)
|
(40)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
(12)
|
(13)
|
(16)
|
(16)
|
(13)
|
(14)
|
(16)
|
(19)
|
|
Net Income (Common) |
(11)
N/A
|
(26)
-127%
|
(36)
-39%
|
(51)
-43%
|
(81)
-58%
|
(67)
+17%
|
(57)
+16%
|
(40)
+29%
|
(11)
+73%
|
(12)
-11%
|
(12)
-1%
|
(13)
-6%
|
(13)
-2%
|
(13)
+2%
|
(14)
-5%
|
(15)
-8%
|
(14)
+7%
|
(13)
+4%
|
(14)
-4%
|
(13)
+4%
|
(16)
-20%
|
(16)
-3%
|
(13)
+18%
|
(14)
-9%
|
(16)
-10%
|
(25)
-58%
|
|
EPS (Diluted) |
-1 128
N/A
|
-2 565
-127%
|
-3 569
-39%
|
-5 111
-43%
|
-8 079
-58%
|
-6 736
+17%
|
-5 662
+16%
|
-4 000
+29%
|
-1 088
+73%
|
-1 209
-11%
|
-1 223
-1%
|
-323.5
+74%
|
-165.24
+49%
|
-258.39
-56%
|
-135.3
+48%
|
-132.54
+2%
|
-97.35
+27%
|
-108.75
-12%
|
-90.86
+16%
|
-87.6
+4%
|
-104.86
-20%
|
-84.99
+19%
|
-7.61
+91%
|
-3.24
+57%
|
-2.5
+23%
|
-3.18
-27%
|