Agiliti Inc
NYSE:AGTI
Income Statement
Earnings Waterfall
Agiliti Inc
Revenue
|
1.2B
USD
|
Cost of Revenue
|
-770.5m
USD
|
Gross Profit
|
404.1m
USD
|
Operating Expenses
|
-339.3m
USD
|
Operating Income
|
64.8m
USD
|
Other Expenses
|
-84.2m
USD
|
Net Income
|
-19.4m
USD
|
Income Statement
Agiliti Inc
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 |
613
N/A
|
640
+4%
|
675
+5%
|
716
+6%
|
773
+8%
|
829
+7%
|
895
+8%
|
962
+8%
|
1 039
+8%
|
1 098
+6%
|
1 121
+2%
|
1 130
+1%
|
1 121
-1%
|
1 127
+0%
|
1 144
+2%
|
1 164
+2%
|
1 175
+1%
|
|
Gross Profit | ||||||||||||||||||
Cost of Revenue |
(424)
|
(443)
|
(457)
|
(471)
|
(487)
|
(499)
|
(533)
|
(572)
|
(614)
|
(651)
|
(675)
|
(686)
|
(690)
|
(710)
|
(726)
|
(751)
|
(771)
|
|
Gross Profit |
189
N/A
|
198
+4%
|
218
+10%
|
246
+13%
|
286
+16%
|
330
+15%
|
362
+10%
|
390
+8%
|
425
+9%
|
447
+5%
|
446
0%
|
444
0%
|
431
-3%
|
417
-3%
|
418
+0%
|
413
-1%
|
404
-2%
|
|
Operating Income | ||||||||||||||||||
Operating Expenses |
(204)
|
(197)
|
(199)
|
(222)
|
(250)
|
(263)
|
(292)
|
(295)
|
(320)
|
(348)
|
(339)
|
(350)
|
(339)
|
(355)
|
(341)
|
(342)
|
(339)
|
|
Selling, General & Administrative |
(204)
|
(197)
|
(198)
|
(222)
|
(250)
|
(263)
|
(292)
|
(295)
|
(320)
|
(337)
|
(338)
|
(349)
|
(339)
|
(342)
|
(341)
|
(342)
|
(339)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
|
Operating Income |
(15)
N/A
|
1
N/A
|
19
+3 720%
|
24
+25%
|
36
+51%
|
67
+85%
|
70
+5%
|
96
+36%
|
104
+9%
|
100
-5%
|
108
+8%
|
95
-12%
|
92
-3%
|
62
-33%
|
77
+25%
|
71
-8%
|
65
-9%
|
|
Pre-Tax Income | ||||||||||||||||||
Interest Income Expense |
(48)
|
(53)
|
(57)
|
(60)
|
(62)
|
(62)
|
(58)
|
(55)
|
(54)
|
(46)
|
(46)
|
(48)
|
(49)
|
(55)
|
(64)
|
(76)
|
(84)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
(10)
|
0
|
(1)
|
(13)
|
(13)
|
0
|
(16)
|
(5)
|
(5)
|
|
Pre-Tax Income |
(63)
N/A
|
(52)
+17%
|
(38)
+28%
|
(36)
+6%
|
(26)
+29%
|
5
N/A
|
2
-69%
|
30
+1 775%
|
41
+35%
|
53
+31%
|
61
+14%
|
34
-44%
|
29
-14%
|
7
-76%
|
(3)
N/A
|
(9)
-194%
|
(24)
-162%
|
|
Net Income | ||||||||||||||||||
Tax Provision |
28
|
16
|
14
|
12
|
3
|
(5)
|
(8)
|
(16)
|
(16)
|
(19)
|
(16)
|
3
|
1
|
7
|
8
|
(1)
|
5
|
|
Income from Continuing Operations |
(35)
|
(36)
|
(23)
|
(24)
|
(22)
|
0
|
(6)
|
14
|
24
|
34
|
45
|
37
|
30
|
14
|
5
|
(10)
|
(19)
|
|
Income to Minority Interest |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Net Income (Common) |
(35)
N/A
|
(36)
-2%
|
(24)
+34%
|
(24)
-3%
|
(23)
+7%
|
(0)
+99%
|
(6)
-2 000%
|
14
N/A
|
24
+76%
|
34
+43%
|
45
+30%
|
37
-17%
|
30
-18%
|
13
-56%
|
4
-67%
|
(10)
N/A
|
(19)
-89%
|
|
EPS (Diluted) |
-0.28
N/A
|
-0.29
-4%
|
-0.19
+34%
|
-0.19
N/A
|
-0.18
+5%
|
0.01
N/A
|
-0.04
N/A
|
0.11
N/A
|
0.19
+73%
|
0.24
+26%
|
0.32
+33%
|
0.26
-19%
|
0.22
-15%
|
0.09
-59%
|
0.02
-78%
|
-0.08
N/A
|
-0.14
-75%
|