Aeva Technologies Inc
NYSE:AEVA
Income Statement
Earnings Waterfall
Aeva Technologies Inc
Income Statement
Aeva Technologies Inc
| 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 | |||||||||||||||||||||
| Revenue |
5
N/A
|
5
-5%
|
6
+21%
|
7
+28%
|
9
+30%
|
10
+9%
|
9
-11%
|
7
-23%
|
4
-39%
|
4
+0%
|
3
-18%
|
3
-16%
|
4
+49%
|
5
+22%
|
7
+24%
|
8
+22%
|
9
+14%
|
10
+14%
|
14
+34%
|
15
+10%
|
|
| Gross Profit | |||||||||||||||||||||
| Cost of Revenue |
(3)
|
(3)
|
(3)
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(9)
|
(10)
|
(11)
|
(10)
|
(11)
|
(11)
|
(12)
|
(13)
|
(12)
|
(18)
|
(18)
|
|
| Gross Profit |
2
N/A
|
2
-6%
|
2
+24%
|
3
+9%
|
3
+28%
|
4
+10%
|
3
-15%
|
1
-65%
|
(3)
N/A
|
(4)
-76%
|
(7)
-56%
|
(8)
-12%
|
(6)
+25%
|
(6)
0%
|
(5)
+18%
|
(4)
+21%
|
(4)
+1%
|
(2)
+45%
|
(4)
-90%
|
(3)
+29%
|
|
| Operating Income | |||||||||||||||||||||
| Operating Expenses |
(28)
|
(41)
|
(61)
|
(84)
|
(108)
|
(121)
|
(131)
|
(139)
|
(148)
|
(151)
|
(151)
|
(147)
|
(142)
|
(142)
|
(142)
|
(145)
|
(143)
|
(149)
|
(133)
|
(130)
|
|
| Selling, General & Administrative |
(7)
|
(14)
|
(20)
|
(27)
|
(33)
|
(32)
|
(36)
|
(38)
|
(38)
|
(40)
|
(39)
|
(39)
|
(39)
|
(40)
|
(41)
|
(41)
|
(40)
|
(38)
|
(38)
|
(39)
|
|
| Research & Development |
(20)
|
(27)
|
(41)
|
(57)
|
(75)
|
(89)
|
(96)
|
(101)
|
(110)
|
(110)
|
(111)
|
(109)
|
(103)
|
(102)
|
(101)
|
(105)
|
(103)
|
(99)
|
(96)
|
(91)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
0
|
0
|
|
| Operating Income |
(26)
N/A
|
(39)
-51%
|
(59)
-51%
|
(81)
-39%
|
(104)
-28%
|
(117)
-13%
|
(128)
-9%
|
(138)
-8%
|
(150)
-9%
|
(155)
-3%
|
(158)
-2%
|
(155)
+1%
|
(148)
+5%
|
(148)
0%
|
(147)
+1%
|
(149)
-2%
|
(147)
+2%
|
(151)
-3%
|
(137)
+9%
|
(133)
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
5
|
7
|
8
|
9
|
10
|
13
|
11
|
6
|
5
|
0
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(12)
|
(12)
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
1
|
1
|
2
|
2
|
3
|
2
|
2
|
2
|
1
|
0
|
0
|
(11)
|
(11)
|
(11)
|
(11)
|
0
|
(5)
|
(164)
|
(23)
|
|
| Pre-Tax Income |
(26)
N/A
|
(38)
-49%
|
(57)
-50%
|
(79)
-38%
|
(102)
-29%
|
(116)
-13%
|
(126)
-9%
|
(136)
-8%
|
(147)
-8%
|
(149)
-1%
|
(150)
-1%
|
(147)
+2%
|
(149)
-2%
|
(149)
0%
|
(157)
-5%
|
(160)
-2%
|
(152)
+5%
|
(151)
+1%
|
(300)
-99%
|
(156)
+48%
|
|
| Net Income | |||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(26)
|
(38)
|
(57)
|
(79)
|
(102)
|
(116)
|
(126)
|
(136)
|
(147)
|
(149)
|
(150)
|
(147)
|
(149)
|
(149)
|
(157)
|
(160)
|
(152)
|
(151)
|
(301)
|
(156)
|
|
| Net Income (Common) |
(26)
N/A
|
(38)
-49%
|
(57)
-50%
|
(79)
-38%
|
(102)
-29%
|
(116)
-13%
|
(126)
-9%
|
(136)
-8%
|
(147)
-8%
|
(149)
-1%
|
(150)
-1%
|
(147)
+2%
|
(149)
-2%
|
(149)
0%
|
(157)
-5%
|
(160)
-2%
|
(152)
+5%
|
(151)
+1%
|
(301)
-99%
|
(156)
+48%
|
|
| EPS (Diluted) |
-0.6
N/A
|
-1.16
-93%
|
-1.35
-16%
|
-1.86
-38%
|
-2.54
-37%
|
-2.67
-5%
|
-2.91
-9%
|
-3.12
-7%
|
-3.39
-9%
|
-3.39
N/A
|
-3.4
0%
|
-3.29
+3%
|
-3.29
N/A
|
-2.83
+14%
|
-2.95
-4%
|
-2.96
0%
|
-2.85
+4%
|
-2.75
+4%
|
-5.44
-98%
|
-2.55
+53%
|
|