Workhorse Group Inc
NASDAQ:WKHS
Income Statement
Earnings Waterfall
Workhorse Group Inc
Income Statement
Workhorse Group Inc
| Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
2
|
4
|
6
|
7
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
6
|
6
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+57%
|
0
+50%
|
0
N/A
|
0
-42%
|
0
-42%
|
0
+100%
|
0
N/A
|
0
+23%
|
0
N/A
|
0
-81%
|
0
+360%
|
0
-22%
|
0
N/A
|
0
+100%
|
0
-50%
|
0
N/A
|
0
N/A
|
0
-61%
|
0
+100%
|
0
N/A
|
0
+171%
|
2
+305%
|
3
+119%
|
6
+90%
|
8
+21%
|
7
-13%
|
8
+17%
|
11
+37%
|
9
-13%
|
9
-1%
|
6
-33%
|
1
-88%
|
1
-26%
|
0
-29%
|
0
-3%
|
0
-3%
|
0
-76%
|
0
+89%
|
1
+329%
|
1
+90%
|
2
+31%
|
3
+61%
|
2
-39%
|
(1)
N/A
|
(1)
-61%
|
(3)
-87%
|
(0)
+83%
|
5
N/A
|
7
+33%
|
11
+59%
|
12
+14%
|
13
+8%
|
13
-3%
|
10
-25%
|
9
-5%
|
7
-27%
|
6
-11%
|
11
+82%
|
11
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
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
|
0
|
0
|
0
|
(0)
|
(3)
|
(7)
|
(14)
|
(17)
|
(16)
|
(20)
|
(25)
|
(22)
|
(23)
|
(17)
|
(16)
|
(16)
|
(15)
|
(15)
|
(6)
|
(6)
|
(7)
|
(8)
|
(13)
|
(18)
|
(31)
|
(40)
|
(126)
|
(130)
|
(118)
|
(116)
|
(38)
|
(39)
|
(44)
|
(42)
|
(38)
|
(40)
|
(39)
|
(39)
|
(29)
|
(27)
|
(32)
|
(36)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-461%
|
(4)
-176%
|
(7)
-101%
|
(10)
-35%
|
(9)
+3%
|
(12)
-24%
|
(14)
-18%
|
(13)
+8%
|
(13)
-6%
|
(10)
+23%
|
(15)
-48%
|
(15)
+1%
|
(15)
+4%
|
(14)
+0%
|
(5)
+62%
|
(6)
-11%
|
(7)
-8%
|
(7)
-13%
|
(12)
-57%
|
(16)
-35%
|
(28)
-77%
|
(38)
-35%
|
(127)
-235%
|
(132)
-4%
|
(121)
+8%
|
(117)
+3%
|
(33)
+72%
|
(32)
+1%
|
(34)
-4%
|
(29)
+13%
|
(25)
+14%
|
(28)
-10%
|
(30)
-7%
|
(30)
-2%
|
(22)
+27%
|
(21)
+7%
|
(22)
-4%
|
(25)
-17%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(8)
|
(9)
|
(9)
|
(8)
|
(6)
|
(5)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(5)
|
(7)
|
(9)
|
(11)
|
(13)
|
(12)
|
(12)
|
(13)
|
(20)
|
(25)
|
(27)
|
(26)
|
(23)
|
(20)
|
(19)
|
(18)
|
(16)
|
(15)
|
(18)
|
(22)
|
(25)
|
(28)
|
(29)
|
(33)
|
(36)
|
(42)
|
(52)
|
(57)
|
(66)
|
(93)
|
(96)
|
(102)
|
(103)
|
(80)
|
(80)
|
(86)
|
(81)
|
(63)
|
(52)
|
(42)
|
(35)
|
(34)
|
|
| Selling, General & Administrative |
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(8)
|
(9)
|
(9)
|
(8)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(4)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(10)
|
(9)
|
(10)
|
(14)
|
(16)
|
(19)
|
(20)
|
(21)
|
(25)
|
(29)
|
(40)
|
(45)
|
(51)
|
(75)
|
(73)
|
(76)
|
(77)
|
(54)
|
(56)
|
(55)
|
(53)
|
(49)
|
(43)
|
(35)
|
(29)
|
(29)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(4)
|
(5)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(12)
|
(16)
|
(18)
|
(17)
|
(13)
|
(9)
|
(7)
|
(6)
|
(6)
|
(6)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(11)
|
(12)
|
(13)
|
(12)
|
(12)
|
(15)
|
(18)
|
(23)
|
(26)
|
(26)
|
(26)
|
(24)
|
(21)
|
(18)
|
(14)
|
(9)
|
(7)
|
(6)
|
(5)
|
|
| Depreciation & Amortization |
(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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(1)
N/A
|
(0)
+80%
|
(1)
-79%
|
(1)
-78%
|
(2)
-72%
|
(2)
-41%
|
(3)
-42%
|
(4)
-22%
|
(5)
-35%
|
(6)
-19%
|
(7)
-22%
|
(8)
-15%
|
(9)
-4%
|
(8)
+8%
|
(6)
+23%
|
(5)
+15%
|
(4)
+23%
|
(4)
-11%
|
(6)
-33%
|
(6)
+4%
|
(6)
-3%
|
(5)
+8%
|
(5)
+4%
|
(6)
-14%
|
(6)
-5%
|
(7)
-13%
|
(5)
+29%
|
(7)
-36%
|
(8)
-26%
|
(11)
-29%
|
(14)
-28%
|
(16)
-13%
|
(20)
-24%
|
(23)
-18%
|
(29)
-27%
|
(36)
-24%
|
(41)
-13%
|
(39)
+6%
|
(36)
+7%
|
(30)
+17%
|
(34)
-14%
|
(33)
+4%
|
(30)
+7%
|
(30)
+2%
|
(24)
+20%
|
(29)
-19%
|
(31)
-10%
|
(36)
-13%
|
(41)
-15%
|
(48)
-18%
|
(64)
-33%
|
(80)
-25%
|
(178)
-124%
|
(188)
-6%
|
(187)
+1%
|
(210)
-12%
|
(129)
+39%
|
(135)
-4%
|
(137)
-2%
|
(109)
+20%
|
(105)
+4%
|
(113)
-8%
|
(110)
+3%
|
(94)
+15%
|
(74)
+21%
|
(63)
+15%
|
(57)
+10%
|
(59)
-4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
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)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(3)
|
(4)
|
(19)
|
(26)
|
(29)
|
(14)
|
(123)
|
(191)
|
(185)
|
(190)
|
(76)
|
17
|
(14)
|
(28)
|
(18)
|
(36)
|
(2)
|
1
|
1
|
1
|
(9)
|
(15)
|
(21)
|
(32)
|
(28)
|
(30)
|
(25)
|
(24)
|
|
| Non-Reccuring Items |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
1
|
1
|
1
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
|
| Total Other Income |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
17
|
17
|
17
|
323
|
186
|
174
|
97
|
(225)
|
(90)
|
(79)
|
12
|
14
|
14
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
|
| Pre-Tax Income |
(1)
N/A
|
(0)
+80%
|
(1)
-79%
|
(1)
-78%
|
(2)
-71%
|
(2)
-42%
|
(3)
-42%
|
(4)
-22%
|
(5)
-34%
|
(6)
-19%
|
(7)
-21%
|
(8)
-15%
|
(9)
-4%
|
(8)
+8%
|
(6)
+22%
|
(5)
+13%
|
(4)
+21%
|
(5)
-10%
|
(6)
-32%
|
(6)
+4%
|
(6)
-3%
|
(6)
+6%
|
(6)
+3%
|
(6)
-13%
|
(7)
-5%
|
(7)
-13%
|
(5)
+29%
|
(7)
-38%
|
(9)
-29%
|
(12)
-24%
|
(15)
-27%
|
(16)
-10%
|
(20)
-20%
|
(23)
-18%
|
(29)
-27%
|
(36)
-24%
|
(41)
-13%
|
(39)
+4%
|
(38)
+4%
|
(31)
+18%
|
(37)
-20%
|
(37)
+0%
|
(50)
-33%
|
(56)
-12%
|
(37)
+33%
|
(26)
+30%
|
(137)
-426%
|
(210)
-53%
|
92
N/A
|
(51)
N/A
|
35
N/A
|
35
+0%
|
(423)
N/A
|
(307)
+27%
|
(283)
+8%
|
(235)
+17%
|
(117)
+50%
|
(120)
-3%
|
(122)
-2%
|
(117)
+4%
|
(124)
-6%
|
(128)
-3%
|
(131)
-3%
|
(126)
+4%
|
(102)
+19%
|
(93)
+8%
|
(82)
+12%
|
(65)
+21%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(22)
|
(4)
|
(3)
|
0
|
22
|
4
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(8)
|
(6)
|
(5)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(5)
|
(7)
|
(9)
|
(12)
|
(15)
|
(16)
|
(20)
|
(23)
|
(29)
|
(36)
|
(41)
|
(39)
|
(38)
|
(31)
|
(37)
|
(37)
|
(50)
|
(56)
|
(37)
|
(26)
|
(137)
|
(210)
|
70
|
(55)
|
32
|
35
|
(401)
|
(303)
|
(280)
|
(235)
|
(117)
|
(120)
|
(122)
|
(117)
|
(124)
|
(128)
|
(131)
|
(126)
|
(102)
|
(93)
|
(82)
|
(64)
|
|
| Net Income (Common) |
(1)
N/A
|
(0)
+80%
|
(1)
-79%
|
(1)
-78%
|
(2)
-71%
|
(2)
-42%
|
(3)
-42%
|
(4)
-22%
|
(5)
-34%
|
(6)
-19%
|
(7)
-21%
|
(8)
-15%
|
(9)
-4%
|
(8)
+8%
|
(6)
+22%
|
(5)
+13%
|
(4)
+21%
|
(5)
-10%
|
(6)
-32%
|
(6)
+4%
|
(6)
-3%
|
(6)
+6%
|
(6)
+3%
|
(6)
-13%
|
(7)
-5%
|
(7)
-13%
|
(5)
+29%
|
(7)
-38%
|
(9)
-29%
|
(12)
-24%
|
(15)
-27%
|
(16)
-10%
|
(20)
-20%
|
(23)
-18%
|
(29)
-27%
|
(36)
-24%
|
(41)
-13%
|
(39)
+4%
|
(38)
+4%
|
(31)
+18%
|
(37)
-20%
|
(37)
+0%
|
(50)
-34%
|
(56)
-12%
|
(37)
+33%
|
(26)
+30%
|
(137)
-424%
|
(210)
-53%
|
70
N/A
|
(55)
N/A
|
32
N/A
|
35
+9%
|
(401)
N/A
|
(303)
+25%
|
(280)
+7%
|
(235)
+16%
|
(117)
+50%
|
(120)
-3%
|
(122)
-2%
|
(117)
+4%
|
(124)
-6%
|
(128)
-3%
|
(131)
-3%
|
(126)
+4%
|
(102)
+19%
|
(93)
+8%
|
(82)
+12%
|
(64)
+21%
|
|
| EPS (Diluted) |
-138
N/A
|
-28
+80%
|
-50
-79%
|
-89
-78%
|
-152 000
-170 687%
|
-3 483.87
+98%
|
-4 514.7
-30%
|
-4 921.05
-9%
|
-6 890.41
-40%
|
-6 382.97
+7%
|
-6 803.73
-7%
|
-6 725.8
+1%
|
-7 707.96
-15%
|
-6 201.55
+20%
|
-4 815.38
+22%
|
-4 106.06
+15%
|
-2 846.66
+31%
|
-1 790.07
+37%
|
-2 358.77
-32%
|
-2 211.89
+6%
|
-2 424.6
-10%
|
-2 118.08
+13%
|
-1 132.65
+47%
|
-1 265.59
-12%
|
-1 459.16
-15%
|
-1 467.58
-1%
|
-1 003.77
+32%
|
-1 388.99
-38%
|
-1 637.15
-18%
|
-1 872.4
-14%
|
-2 156.74
-15%
|
-2 370.1
-10%
|
-2 328.57
+2%
|
-2 101.91
+10%
|
-2 494.89
-19%
|
-3 045.9
-22%
|
-3 190.4
-5%
|
-2 938.89
+8%
|
-2 684.35
+9%
|
-2 013.63
+25%
|
-2 219.77
-10%
|
-2 014.65
+9%
|
-2 457.38
-22%
|
-2 519.94
-3%
|
-1 737.4
+31%
|
-939.11
+46%
|
-5 518.07
-488%
|
-5 867.03
-6%
|
2 094.23
N/A
|
-1 357.38
N/A
|
783.17
N/A
|
855.3
+9%
|
-9 357.42
N/A
|
-5 981.24
+36%
|
-5 288.13
+12%
|
-4 395.5
+17%
|
-2 218.5
+50%
|
-2 157.96
+3%
|
-1 972.85
+9%
|
-1 630.35
+17%
|
-1 793.59
-10%
|
-1 269.77
+29%
|
-1 045.2
+18%
|
-737.83
+29%
|
-620.29
+16%
|
-253.87
+59%
|
-111.12
+56%
|
-49.76
+55%
|
|