Dynex Capital Inc
NYSE:DX
Income Statement
Earnings Waterfall
Dynex Capital Inc
Revenue
|
258m
USD
|
Cost of Revenue
|
-400.8m
USD
|
Gross Profit
|
-142.8m
USD
|
Operating Expenses
|
-60.5m
USD
|
Operating Income
|
-203.3m
USD
|
Other Expenses
|
235.1m
USD
|
Net Income
|
31.8m
USD
|
Income Statement
Dynex Capital Inc
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | 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 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
122
N/A
|
116
-5%
|
110
-5%
|
106
-4%
|
102
-3%
|
99
-3%
|
99
+0%
|
100
+1%
|
101
+1%
|
100
-2%
|
95
-5%
|
92
-3%
|
89
-3%
|
91
+2%
|
93
+2%
|
95
+1%
|
97
+3%
|
98
+1%
|
102
+4%
|
110
+8%
|
125
+13%
|
143
+14%
|
160
+12%
|
170
+6%
|
170
0%
|
146
-14%
|
122
-17%
|
97
-21%
|
71
-27%
|
64
-9%
|
60
-7%
|
67
+12%
|
64
-5%
|
69
+8%
|
73
+7%
|
(2)
N/A
|
77
N/A
|
50
-36%
|
92
+87%
|
133
+44%
|
258
+95%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(36)
|
(31)
|
(29)
|
(26)
|
(24)
|
(23)
|
(23)
|
(23)
|
(24)
|
(24)
|
(24)
|
(25)
|
(27)
|
(29)
|
(33)
|
(36)
|
(40)
|
(46)
|
(51)
|
(60)
|
(74)
|
(91)
|
(108)
|
(114)
|
(110)
|
(84)
|
(56)
|
(33)
|
(12)
|
(9)
|
(6)
|
(6)
|
(6)
|
(9)
|
(21)
|
(44)
|
(73)
|
(114)
|
(166)
|
(215)
|
(401)
|
|
Gross Profit |
86
N/A
|
84
-2%
|
81
-4%
|
80
-2%
|
78
-2%
|
76
-3%
|
77
+0%
|
78
+1%
|
78
+0%
|
75
-3%
|
70
-7%
|
67
-5%
|
63
-6%
|
62
-1%
|
60
-3%
|
58
-3%
|
57
-2%
|
53
-8%
|
52
-2%
|
51
-2%
|
51
+0%
|
52
+2%
|
53
+2%
|
56
+6%
|
60
+7%
|
62
+4%
|
66
+6%
|
64
-3%
|
58
-9%
|
56
-5%
|
53
-4%
|
61
+15%
|
58
-5%
|
60
+3%
|
52
-12%
|
(46)
N/A
|
4
N/A
|
(65)
N/A
|
(74)
-15%
|
(83)
-12%
|
(143)
-72%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(13)
|
(13)
|
(13)
|
(15)
|
(15)
|
(16)
|
(18)
|
(18)
|
(18)
|
(16)
|
(14)
|
(14)
|
(14)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(16)
|
(16)
|
(17)
|
(18)
|
(19)
|
(22)
|
(23)
|
(24)
|
(26)
|
(25)
|
(27)
|
(28)
|
(32)
|
(34)
|
(34)
|
(34)
|
(32)
|
(33)
|
(60)
|
|
Selling, General & Administrative |
(13)
|
(13)
|
(14)
|
(16)
|
(16)
|
(17)
|
(18)
|
(18)
|
(18)
|
(17)
|
(16)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
(17)
|
(17)
|
(18)
|
(21)
|
(22)
|
(23)
|
(25)
|
(24)
|
(26)
|
(27)
|
(31)
|
(32)
|
(33)
|
(33)
|
(30)
|
(31)
|
(57)
|
|
Other Operating Expenses |
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
|
Operating Income |
73
N/A
|
72
-2%
|
69
-4%
|
65
-6%
|
63
-2%
|
60
-5%
|
59
-2%
|
60
+2%
|
60
+1%
|
59
-1%
|
56
-6%
|
53
-6%
|
49
-8%
|
48
-3%
|
45
-6%
|
42
-5%
|
42
-2%
|
37
-11%
|
35
-5%
|
34
-4%
|
34
-1%
|
35
+4%
|
37
+5%
|
40
+9%
|
43
+8%
|
44
+2%
|
46
+5%
|
42
-10%
|
35
-15%
|
31
-11%
|
27
-13%
|
36
+31%
|
31
-14%
|
31
+2%
|
20
-35%
|
(80)
N/A
|
(30)
+62%
|
(99)
-228%
|
(106)
-8%
|
(116)
-9%
|
(203)
-76%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(25)
|
(62)
|
(23)
|
(37)
|
(44)
|
(5)
|
(71)
|
(43)
|
(72)
|
(104)
|
(49)
|
(10)
|
41
|
38
|
36
|
(8)
|
28
|
56
|
73
|
(27)
|
(123)
|
(259)
|
(323)
|
(193)
|
(242)
|
71
|
146
|
136
|
359
|
124
|
101
|
67
|
71
|
143
|
94
|
223
|
14
|
108
|
119
|
110
|
249
|
|
Pre-Tax Income |
48
N/A
|
10
-78%
|
46
+345%
|
28
-39%
|
19
-31%
|
56
+191%
|
(12)
N/A
|
17
N/A
|
(11)
N/A
|
(45)
-296%
|
7
N/A
|
43
+553%
|
90
+108%
|
86
-5%
|
81
-5%
|
34
-58%
|
69
+104%
|
92
+33%
|
108
+17%
|
7
-93%
|
(89)
N/A
|
(224)
-151%
|
(286)
-28%
|
(153)
+47%
|
(199)
-30%
|
115
N/A
|
192
+67%
|
178
-8%
|
394
+122%
|
155
-61%
|
129
-17%
|
102
-20%
|
102
-1%
|
175
+72%
|
114
-35%
|
143
+26%
|
(16)
N/A
|
9
N/A
|
13
+39%
|
(6)
N/A
|
45
N/A
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
48
|
10
|
46
|
28
|
19
|
56
|
(12)
|
17
|
(11)
|
(45)
|
7
|
43
|
90
|
86
|
81
|
34
|
69
|
92
|
108
|
7
|
(89)
|
(224)
|
(286)
|
(153)
|
(199)
|
115
|
192
|
178
|
394
|
155
|
129
|
102
|
102
|
175
|
114
|
143
|
(16)
|
9
|
13
|
(6)
|
45
|
|
Net Income (Common) |
39
N/A
|
1
-97%
|
37
+3 227%
|
19
-49%
|
10
-47%
|
46
+369%
|
(22)
N/A
|
7
N/A
|
(21)
N/A
|
(54)
-164%
|
(3)
+95%
|
34
N/A
|
80
+137%
|
76
-6%
|
71
-6%
|
23
-67%
|
58
+151%
|
81
+39%
|
96
+19%
|
(5)
N/A
|
(102)
-2 015%
|
(236)
-133%
|
(299)
-26%
|
(166)
+45%
|
(217)
-31%
|
97
N/A
|
175
+80%
|
160
-8%
|
379
+137%
|
141
-63%
|
116
-18%
|
91
-22%
|
94
+3%
|
167
+78%
|
106
-36%
|
135
+28%
|
(23)
N/A
|
2
N/A
|
5
+236%
|
(14)
N/A
|
32
N/A
|
|
EPS (Diluted) |
2.12
N/A
|
0.06
-97%
|
2.01
+3 250%
|
1.02
-49%
|
0.56
-45%
|
2.56
+357%
|
-1.24
N/A
|
0.42
N/A
|
-1.27
N/A
|
-3.31
-161%
|
-0.17
+95%
|
2.07
N/A
|
4.89
+136%
|
4.62
-6%
|
4.26
-8%
|
1.37
-68%
|
3.13
+128%
|
4.29
+37%
|
4.98
+16%
|
-0.25
N/A
|
-4.45
-1 680%
|
-9.64
-117%
|
-12.35
-28%
|
-7.01
+43%
|
-9.41
-34%
|
4.21
N/A
|
7.56
+80%
|
6.93
-8%
|
14.13
+104%
|
4.42
-69%
|
3.3
-25%
|
2.78
-16%
|
2.52
-9%
|
4.22
+67%
|
2.34
-45%
|
3.17
+35%
|
-0.43
N/A
|
0.02
N/A
|
0.09
+350%
|
-0.25
N/A
|
0.52
N/A
|