Envela Corp
NYSE-MKT:ELA
Income Statement
Earnings Waterfall
Envela Corp
Revenue
|
163.1m
USD
|
Cost of Revenue
|
-122.6m
USD
|
Gross Profit
|
40.6m
USD
|
Operating Expenses
|
-32.6m
USD
|
Operating Income
|
7.9m
USD
|
Other Expenses
|
-1.4m
USD
|
Net Income
|
6.5m
USD
|
Income Statement
Envela Corp
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||
Revenue |
64
N/A
|
73
+14%
|
82
+12%
|
92
+12%
|
91
0%
|
107
+17%
|
114
+6%
|
114
0%
|
127
+12%
|
126
-1%
|
141
+12%
|
163
+16%
|
172
+5%
|
179
+4%
|
183
+2%
|
184
+1%
|
191
+4%
|
182
-5%
|
172
-6%
|
163
-5%
|
|
Gross Profit | |||||||||||||||||||||
Cost of Revenue |
(54)
|
(60)
|
(66)
|
(72)
|
(71)
|
(85)
|
(91)
|
(90)
|
(100)
|
(98)
|
(110)
|
(128)
|
(133)
|
(137)
|
(138)
|
(137)
|
(146)
|
(139)
|
(130)
|
(123)
|
|
Gross Profit |
11
N/A
|
13
+26%
|
16
+22%
|
19
+19%
|
20
+6%
|
22
+10%
|
23
+3%
|
24
+4%
|
27
+11%
|
28
+4%
|
31
+13%
|
35
+11%
|
39
+13%
|
43
+10%
|
45
+5%
|
47
+4%
|
46
-2%
|
44
-5%
|
42
-5%
|
41
-3%
|
|
Operating Income | |||||||||||||||||||||
Operating Expenses |
(10)
|
(11)
|
(13)
|
(15)
|
(16)
|
(16)
|
(16)
|
(17)
|
(18)
|
(19)
|
(22)
|
(23)
|
(26)
|
(29)
|
(31)
|
(32)
|
(34)
|
(33)
|
(33)
|
(33)
|
|
Selling, General & Administrative |
(9)
|
(10)
|
(12)
|
(15)
|
(16)
|
(15)
|
(16)
|
(16)
|
(17)
|
(18)
|
(21)
|
(23)
|
(25)
|
(28)
|
(29)
|
(31)
|
(32)
|
(32)
|
(32)
|
(31)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
Operating Income |
1
N/A
|
3
+178%
|
3
+22%
|
4
+28%
|
4
+2%
|
6
+45%
|
7
+11%
|
7
+10%
|
9
+19%
|
8
-5%
|
9
+13%
|
11
+18%
|
13
+18%
|
13
+1%
|
14
+4%
|
14
+2%
|
12
-14%
|
11
-13%
|
9
-17%
|
8
-9%
|
|
Pre-Tax Income | |||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
1
|
1
|
1
|
2
|
1
|
1
|
|
Pre-Tax Income |
1
N/A
|
3
+155%
|
3
+10%
|
4
+29%
|
4
-1%
|
6
+52%
|
6
+16%
|
7
+13%
|
9
+22%
|
9
+2%
|
10
+12%
|
11
+6%
|
13
+16%
|
13
+2%
|
14
+13%
|
15
+4%
|
13
-12%
|
12
-10%
|
9
-24%
|
8
-9%
|
|
Net Income | |||||||||||||||||||||
Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
0
|
(0)
|
(2)
|
(2)
|
|
Income from Continuing Operations |
1
|
3
|
3
|
4
|
4
|
6
|
6
|
7
|
9
|
9
|
10
|
11
|
12
|
13
|
16
|
16
|
13
|
12
|
7
|
7
|
|
Net Income (Common) |
1
N/A
|
3
+156%
|
3
+11%
|
4
+29%
|
4
-1%
|
6
+54%
|
6
+16%
|
7
+13%
|
9
+22%
|
9
+1%
|
10
+13%
|
11
+6%
|
12
+16%
|
13
+2%
|
16
+25%
|
16
-1%
|
13
-14%
|
12
-12%
|
7
-39%
|
7
-9%
|
|
EPS (Diluted) |
0.04
N/A
|
0.09
+125%
|
0.1
+11%
|
0.13
+30%
|
0.13
N/A
|
0.21
+62%
|
0.24
+14%
|
0.27
+13%
|
0.33
+22%
|
0.33
N/A
|
0.37
+12%
|
0.4
+8%
|
0.46
+15%
|
0.47
+2%
|
0.58
+23%
|
0.58
N/A
|
0.49
-16%
|
0.44
-10%
|
0.27
-39%
|
0.24
-11%
|