Cion Investment Corp
NYSE:CION
Income Statement
Earnings Waterfall
Cion Investment Corp
Revenue
|
251m
USD
|
Cost of Revenue
|
-134.7m
USD
|
Gross Profit
|
116.3m
USD
|
Operating Expenses
|
-11.4m
USD
|
Operating Income
|
105m
USD
|
Other Expenses
|
-9.7m
USD
|
Net Income
|
95.3m
USD
|
Income Statement
Cion Investment Corp
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 |
188
N/A
|
201
+7%
|
209
+4%
|
206
-1%
|
201
-3%
|
196
-3%
|
182
-7%
|
171
-6%
|
164
-4%
|
154
-6%
|
157
+1%
|
160
+2%
|
157
-2%
|
163
+3%
|
168
+3%
|
180
+7%
|
195
+8%
|
218
+12%
|
233
+7%
|
247
+6%
|
251
+2%
|
|
Gross Profit | ||||||||||||||||||||||
Cost of Revenue |
(89)
|
(100)
|
(106)
|
(105)
|
(106)
|
(101)
|
(94)
|
(83)
|
(76)
|
(69)
|
(66)
|
(70)
|
(70)
|
(74)
|
(79)
|
(86)
|
(96)
|
(109)
|
(119)
|
(128)
|
(135)
|
|
Gross Profit |
99
N/A
|
101
+2%
|
102
+1%
|
101
-1%
|
95
-6%
|
95
+0%
|
88
-7%
|
88
+0%
|
88
-1%
|
85
-3%
|
91
+6%
|
90
-1%
|
88
-3%
|
89
+2%
|
89
0%
|
94
+6%
|
99
+5%
|
109
+10%
|
114
+4%
|
119
+4%
|
116
-2%
|
|
Operating Income | ||||||||||||||||||||||
Operating Expenses |
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(11)
|
(12)
|
(13)
|
(12)
|
(12)
|
(11)
|
(11)
|
(10)
|
(11)
|
(11)
|
(11)
|
|
Selling, General & Administrative |
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(11)
|
(12)
|
(13)
|
(12)
|
(12)
|
(11)
|
(11)
|
(10)
|
(11)
|
(11)
|
(11)
|
|
Operating Income |
90
N/A
|
93
+3%
|
94
+1%
|
93
-1%
|
87
-6%
|
87
+0%
|
80
-9%
|
79
0%
|
79
-1%
|
75
-5%
|
80
+6%
|
78
-2%
|
75
-4%
|
77
+3%
|
77
+1%
|
83
+8%
|
89
+7%
|
99
+12%
|
103
+4%
|
107
+4%
|
105
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||
Interest Income Expense |
(59)
|
(65)
|
(76)
|
(93)
|
(36)
|
(158)
|
(142)
|
(108)
|
(90)
|
70
|
77
|
72
|
45
|
1
|
(29)
|
(26)
|
(38)
|
(87)
|
(62)
|
(53)
|
(10)
|
|
Pre-Tax Income |
31
N/A
|
28
-11%
|
18
-35%
|
1
-97%
|
52
+9 336%
|
(70)
N/A
|
(62)
+12%
|
(29)
+54%
|
(11)
+62%
|
145
N/A
|
156
+8%
|
150
-4%
|
119
-21%
|
77
-35%
|
48
-38%
|
57
+18%
|
51
-11%
|
12
-77%
|
41
+253%
|
54
+32%
|
95
+76%
|
|
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
|
|
Income from Continuing Operations |
31
|
28
|
18
|
1
|
52
|
(70)
|
(62)
|
(29)
|
(11)
|
145
|
156
|
150
|
119
|
77
|
48
|
57
|
50
|
11
|
40
|
54
|
95
|
|
Net Income (Common) |
31
N/A
|
28
-11%
|
18
-35%
|
1
-97%
|
52
+9 318%
|
(70)
N/A
|
(62)
+12%
|
(29)
+54%
|
(11)
+62%
|
145
N/A
|
156
+8%
|
150
-4%
|
119
-21%
|
77
-35%
|
48
-38%
|
57
+19%
|
50
-11%
|
11
-78%
|
40
+260%
|
54
+33%
|
95
+77%
|
|
EPS (Diluted) |
0.55
N/A
|
0.49
-11%
|
0.32
-35%
|
0.01
-97%
|
0.91
+9 000%
|
-1.24
N/A
|
-1.09
+12%
|
-0.5
+54%
|
-0.19
+62%
|
2.55
N/A
|
2.71
+6%
|
2.64
-3%
|
2.09
-21%
|
1.35
-35%
|
0.84
-38%
|
1
+19%
|
0.89
-11%
|
0.19
-79%
|
0.72
+279%
|
0.99
+38%
|
1.74
+76%
|