Bloom Energy Corp
NYSE:BE
Income Statement
Earnings Waterfall
Bloom Energy Corp
Revenue
|
1.3B
USD
|
Cost of Revenue
|
-1.1B
USD
|
Gross Profit
|
201.4m
USD
|
Operating Expenses
|
-400.9m
USD
|
Operating Income
|
-199.6m
USD
|
Other Expenses
|
-102.5m
USD
|
Net Income
|
-302.1m
USD
|
Income Statement
Bloom Energy Corp
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||
Revenue |
209
N/A
|
242
+16%
|
276
+14%
|
318
+15%
|
366
+15%
|
463
+27%
|
545
+18%
|
641
+18%
|
633
-1%
|
610
-4%
|
642
+5%
|
676
+5%
|
785
+16%
|
699
-11%
|
686
-2%
|
662
-3%
|
794
+20%
|
832
+5%
|
872
+5%
|
879
+1%
|
972
+11%
|
979
+1%
|
994
+2%
|
1 079
+9%
|
1 199
+11%
|
1 273
+6%
|
1 331
+5%
|
1 439
+8%
|
1 333
-7%
|
|
Gross Profit | ||||||||||||||||||||||||||||||
Cost of Revenue |
(312)
|
(329)
|
(356)
|
(369)
|
(382)
|
(426)
|
(470)
|
(528)
|
(527)
|
(547)
|
(583)
|
(597)
|
(688)
|
(621)
|
(611)
|
(573)
|
(629)
|
(631)
|
(661)
|
(687)
|
(775)
|
(808)
|
(862)
|
(933)
|
(1 051)
|
(1 099)
|
(1 098)
|
(1 262)
|
(1 132)
|
|
Gross Profit |
(104)
N/A
|
(87)
+16%
|
(79)
+9%
|
(51)
+36%
|
(16)
+68%
|
37
N/A
|
75
+105%
|
114
+51%
|
106
-7%
|
64
-40%
|
59
-7%
|
79
+33%
|
98
+24%
|
78
-20%
|
76
-3%
|
89
+18%
|
166
+87%
|
201
+21%
|
212
+6%
|
193
-9%
|
198
+3%
|
171
-14%
|
132
-23%
|
146
+11%
|
148
+2%
|
175
+18%
|
233
+33%
|
177
-24%
|
201
+14%
|
|
Operating Income | ||||||||||||||||||||||||||||||
Operating Expenses |
(138)
|
(139)
|
(141)
|
(135)
|
(139)
|
(145)
|
(147)
|
(204)
|
(271)
|
(321)
|
(375)
|
(363)
|
(325)
|
(308)
|
(272)
|
(251)
|
(247)
|
(249)
|
(274)
|
(298)
|
(312)
|
(337)
|
(357)
|
(380)
|
(409)
|
(443)
|
(444)
|
(439)
|
(401)
|
|
Selling, General & Administrative |
(91)
|
(91)
|
(93)
|
(87)
|
(88)
|
(90)
|
(91)
|
(133)
|
(182)
|
(218)
|
(256)
|
(248)
|
(220)
|
(209)
|
(184)
|
(166)
|
(163)
|
(166)
|
(184)
|
(200)
|
(209)
|
(222)
|
(226)
|
(241)
|
(259)
|
(272)
|
(283)
|
(279)
|
(247)
|
|
Research & Development |
(47)
|
(48)
|
(48)
|
(49)
|
(51)
|
(55)
|
(57)
|
(71)
|
(89)
|
(103)
|
(119)
|
(115)
|
(104)
|
(99)
|
(88)
|
(84)
|
(84)
|
(84)
|
(90)
|
(98)
|
(103)
|
(115)
|
(131)
|
(139)
|
(151)
|
(162)
|
(162)
|
(161)
|
(154)
|
|
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
|
(9)
|
0
|
0
|
0
|
|
Operating Income |
(241)
N/A
|
(226)
+6%
|
(221)
+2%
|
(187)
+16%
|
(155)
+17%
|
(108)
+30%
|
(72)
+33%
|
(91)
-25%
|
(165)
-82%
|
(257)
-56%
|
(315)
-23%
|
(284)
+10%
|
(227)
+20%
|
(230)
-1%
|
(196)
+15%
|
(162)
+18%
|
(81)
+50%
|
(49)
+40%
|
(62)
-27%
|
(106)
-70%
|
(115)
-9%
|
(166)
-45%
|
(225)
-36%
|
(234)
-4%
|
(261)
-11%
|
(268)
-3%
|
(211)
+21%
|
(262)
-24%
|
(200)
+24%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||
Interest Income Expense |
(94)
|
(105)
|
(108)
|
(112)
|
(139)
|
(142)
|
(160)
|
(149)
|
(124)
|
(117)
|
(97)
|
(102)
|
(91)
|
(109)
|
(100)
|
(97)
|
(77)
|
(71)
|
(72)
|
(68)
|
(70)
|
(68)
|
(66)
|
(64)
|
(49)
|
(45)
|
(42)
|
(91)
|
(90)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(14)
|
(14)
|
(13)
|
(13)
|
1
|
1
|
0
|
0
|
0
|
(4)
|
(4)
|
(9)
|
0
|
(8)
|
(9)
|
(14)
|
|
Total Other Income |
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
1
|
0
|
(3)
|
(4)
|
(8)
|
(8)
|
(5)
|
(2)
|
(8)
|
(11)
|
(12)
|
(10)
|
5
|
7
|
7
|
1
|
(3)
|
|
Pre-Tax Income |
(336)
N/A
|
(331)
+1%
|
(329)
+0%
|
(298)
+9%
|
(294)
+1%
|
(251)
+15%
|
(234)
+7%
|
(240)
-3%
|
(290)
-21%
|
(376)
-30%
|
(413)
-10%
|
(387)
+6%
|
(323)
+17%
|
(353)
-9%
|
(314)
+11%
|
(275)
+12%
|
(179)
+35%
|
(127)
+29%
|
(137)
-8%
|
(176)
-28%
|
(192)
-9%
|
(245)
-27%
|
(308)
-26%
|
(312)
-1%
|
(314)
-1%
|
(307)
+2%
|
(254)
+17%
|
(362)
-42%
|
(306)
+15%
|
|
Net Income | ||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
Income from Continuing Operations |
(336)
|
(332)
|
(330)
|
(299)
|
(295)
|
(252)
|
(235)
|
(241)
|
(291)
|
(378)
|
(414)
|
(389)
|
(324)
|
(353)
|
(314)
|
(276)
|
(179)
|
(127)
|
(138)
|
(177)
|
(193)
|
(246)
|
(309)
|
(313)
|
(315)
|
(307)
|
(255)
|
(363)
|
(308)
|
|
Income to Minority Interest |
57
|
52
|
39
|
27
|
19
|
17
|
18
|
17
|
18
|
17
|
17
|
19
|
19
|
21
|
21
|
22
|
22
|
21
|
20
|
18
|
29
|
29
|
26
|
25
|
14
|
13
|
13
|
9
|
6
|
|
Net Income (Common) |
(280)
N/A
|
(280)
N/A
|
(291)
-4%
|
(272)
+7%
|
(276)
-2%
|
(235)
+15%
|
(217)
+8%
|
(224)
-3%
|
(274)
-22%
|
(361)
-32%
|
(397)
-10%
|
(370)
+7%
|
(307)
+17%
|
(335)
-9%
|
(296)
+12%
|
(256)
+13%
|
(158)
+38%
|
(107)
+32%
|
(118)
-11%
|
(158)
-34%
|
(164)
-4%
|
(218)
-33%
|
(283)
-30%
|
(288)
-2%
|
(301)
-5%
|
(295)
+2%
|
(242)
+18%
|
(354)
-46%
|
(302)
+15%
|
|
EPS (Diluted) |
-2.64
N/A
|
-2.64
N/A
|
-2.75
-4%
|
-2.57
+7%
|
-2.61
-2%
|
-2.22
+15%
|
-2.05
+8%
|
-2.04
+0%
|
-2.5
-23%
|
-3.22
-29%
|
-3.49
-8%
|
-3.18
+9%
|
-2.67
+16%
|
-2.7
-1%
|
-2.34
+13%
|
-1.83
+22%
|
-1.14
+38%
|
-0.62
+46%
|
-0.68
-10%
|
-0.92
-35%
|
-0.95
-3%
|
-1.24
-31%
|
-1.6
-29%
|
-1.54
+4%
|
-1.62
-5%
|
-1.42
+12%
|
-1.15
+19%
|
-1.67
-45%
|
-1.42
+15%
|