Evolent Health Inc
NYSE:EVH
Income Statement
Earnings Waterfall
Evolent Health Inc
Revenue
|
2B
USD
|
Cost of Revenue
|
-1.5B
USD
|
Gross Profit
|
460.5m
USD
|
Operating Expenses
|
-447.7m
USD
|
Operating Income
|
12.8m
USD
|
Other Expenses
|
-155.1m
USD
|
Net Income
|
-142.3m
USD
|
Income Statement
Evolent Health Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||||
Revenue |
(2)
N/A
|
0
N/A
|
0
N/A
|
10
N/A
|
51
+388%
|
97
+91%
|
146
+51%
|
192
+32%
|
212
+10%
|
254
+20%
|
311
+22%
|
362
+16%
|
409
+13%
|
435
+6%
|
468
+8%
|
506
+8%
|
548
+8%
|
627
+15%
|
685
+9%
|
733
+7%
|
803
+10%
|
687
-14%
|
711
+3%
|
736
+4%
|
755
+3%
|
925
+22%
|
919
-1%
|
923
+1%
|
906
-2%
|
908
+0%
|
990
+9%
|
1 088
+10%
|
1 218
+12%
|
1 352
+11%
|
1 483
+10%
|
1 632
+10%
|
1 790
+10%
|
1 964
+10%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
1
|
0
|
0
|
(8)
|
(33)
|
(57)
|
(86)
|
(111)
|
(120)
|
(155)
|
(194)
|
(229)
|
(264)
|
(269)
|
(274)
|
(275)
|
(281)
|
(328)
|
(373)
|
(413)
|
(471)
|
(513)
|
(571)
|
(627)
|
(677)
|
(697)
|
(679)
|
(687)
|
(668)
|
(658)
|
(719)
|
(797)
|
(901)
|
(1 035)
|
(1 126)
|
(1 228)
|
(1 348)
|
(1 503)
|
|
Gross Profit |
(1)
N/A
|
0
N/A
|
0
N/A
|
3
N/A
|
18
+624%
|
40
+118%
|
60
+52%
|
81
+35%
|
92
+13%
|
99
+7%
|
117
+18%
|
132
+13%
|
146
+10%
|
166
+14%
|
195
+18%
|
231
+19%
|
267
+16%
|
299
+12%
|
312
+4%
|
320
+3%
|
333
+4%
|
174
-48%
|
139
-20%
|
109
-22%
|
78
-28%
|
228
+192%
|
240
+5%
|
237
-1%
|
238
+1%
|
250
+5%
|
270
+8%
|
291
+8%
|
317
+9%
|
317
0%
|
357
+13%
|
404
+13%
|
442
+10%
|
460
+4%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||
Operating Expenses |
48
|
0
|
0
|
(14)
|
(47)
|
(82)
|
(118)
|
(140)
|
(149)
|
(176)
|
(201)
|
(223)
|
(234)
|
(238)
|
(260)
|
(286)
|
(320)
|
(347)
|
(392)
|
(426)
|
(448)
|
(293)
|
(230)
|
(175)
|
(136)
|
(275)
|
(284)
|
(278)
|
(275)
|
(293)
|
(300)
|
(317)
|
(324)
|
(313)
|
(349)
|
(358)
|
(410)
|
(448)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
(13)
|
(43)
|
(75)
|
(107)
|
(127)
|
(136)
|
(161)
|
(182)
|
(201)
|
(208)
|
(206)
|
(208)
|
(214)
|
(228)
|
(235)
|
(255)
|
(264)
|
(263)
|
(236)
|
(214)
|
(194)
|
(188)
|
(210)
|
(217)
|
(212)
|
(211)
|
(220)
|
(220)
|
(236)
|
(253)
|
(269)
|
(289)
|
(290)
|
(302)
|
(306)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(1)
|
(4)
|
(7)
|
(11)
|
(13)
|
(14)
|
(17)
|
(20)
|
(24)
|
(28)
|
(32)
|
(35)
|
(38)
|
(41)
|
(45)
|
(49)
|
(55)
|
(60)
|
(60)
|
(62)
|
(63)
|
(62)
|
(61)
|
(60)
|
(59)
|
(60)
|
(60)
|
(60)
|
(60)
|
(63)
|
(67)
|
(81)
|
(99)
|
(114)
|
(123)
|
|
Other Operating Expenses |
48
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
(0)
|
(17)
|
(34)
|
(51)
|
(67)
|
(88)
|
(107)
|
(124)
|
4
|
46
|
81
|
113
|
(4)
|
(7)
|
(6)
|
(4)
|
(13)
|
(20)
|
(21)
|
(8)
|
24
|
21
|
30
|
6
|
(18)
|
|
Operating Income |
47
N/A
|
0
N/A
|
0
N/A
|
(12)
N/A
|
(29)
-150%
|
(43)
-49%
|
(57)
-34%
|
(59)
-2%
|
(57)
+2%
|
(77)
-35%
|
(84)
-9%
|
(90)
-8%
|
(89)
+2%
|
(73)
+18%
|
(65)
+10%
|
(55)
+15%
|
(52)
+5%
|
(48)
+9%
|
(80)
-68%
|
(106)
-32%
|
(115)
-9%
|
(119)
-3%
|
(91)
+24%
|
(67)
+27%
|
(58)
+13%
|
(47)
+19%
|
(44)
+6%
|
(41)
+7%
|
(36)
+12%
|
(42)
-17%
|
(29)
+31%
|
(26)
+11%
|
(7)
+75%
|
4
N/A
|
8
+114%
|
45
+486%
|
32
-29%
|
13
-60%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(19)
|
(25)
|
(31)
|
(42)
|
(39)
|
(28)
|
(16)
|
1
|
1
|
(0)
|
(2)
|
(3)
|
(4)
|
(4)
|
(2)
|
(2)
|
(3)
|
(7)
|
(10)
|
(13)
|
(18)
|
(21)
|
(24)
|
1
|
(13)
|
(16)
|
(8)
|
(29)
|
(15)
|
(12)
|
(15)
|
(14)
|
(10)
|
(10)
|
(20)
|
(33)
|
(43)
|
(48)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
414
|
414
|
414
|
254
|
(161)
|
(161)
|
(161)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
(190)
|
(244)
|
(469)
|
(473)
|
(268)
|
(210)
|
5
|
10
|
25
|
21
|
21
|
11
|
(10)
|
(22)
|
(76)
|
(84)
|
(105)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(43)
|
(46)
|
(113)
|
(113)
|
(70)
|
(63)
|
|
Pre-Tax Income |
28
N/A
|
(25)
N/A
|
(31)
-23%
|
361
N/A
|
347
-4%
|
343
-1%
|
180
-48%
|
(218)
N/A
|
(217)
+1%
|
(238)
-9%
|
(85)
+64%
|
(93)
-9%
|
(92)
+1%
|
(76)
+17%
|
(68)
+11%
|
(57)
+15%
|
(55)
+4%
|
(54)
+1%
|
(89)
-64%
|
(110)
-23%
|
(124)
-13%
|
(330)
-167%
|
(359)
-9%
|
(535)
-49%
|
(544)
-2%
|
(331)
+39%
|
(263)
+20%
|
(66)
+75%
|
(42)
+36%
|
(30)
+30%
|
(23)
+22%
|
(19)
+20%
|
(49)
-165%
|
(62)
-26%
|
(146)
-135%
|
(177)
-21%
|
(165)
+7%
|
(202)
-23%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
(29)
|
(29)
|
(24)
|
(23)
|
7
|
7
|
11
|
9
|
10
|
11
|
7
|
7
|
6
|
5
|
(0)
|
0
|
(1)
|
(0)
|
23
|
22
|
27
|
26
|
2
|
2
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
45
|
43
|
113
|
114
|
74
|
89
|
|
Income from Continuing Operations |
28
|
(25)
|
(31)
|
331
|
317
|
320
|
157
|
(211)
|
(210)
|
(227)
|
(76)
|
(84)
|
(81)
|
(70)
|
(61)
|
(51)
|
(51)
|
(55)
|
(89)
|
(111)
|
(124)
|
(307)
|
(337)
|
(507)
|
(518)
|
(328)
|
(261)
|
(68)
|
(44)
|
(30)
|
(24)
|
(19)
|
(4)
|
(19)
|
(33)
|
(64)
|
(91)
|
(113)
|
|
Income to Minority Interest |
0
|
0
|
0
|
3
|
9
|
13
|
64
|
64
|
63
|
67
|
21
|
20
|
16
|
9
|
4
|
2
|
1
|
2
|
3
|
3
|
3
|
4
|
2
|
1
|
2
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
6
N/A
|
(31)
N/A
|
(37)
-19%
|
329
N/A
|
322
-2%
|
330
+2%
|
220
-33%
|
(147)
N/A
|
(146)
+1%
|
(160)
-9%
|
(55)
+66%
|
(64)
-15%
|
(65)
-2%
|
(61)
+6%
|
(56)
+7%
|
(49)
+12%
|
(49)
+0%
|
(53)
-7%
|
(86)
-63%
|
(107)
-25%
|
(121)
-12%
|
(302)
-151%
|
(334)
-11%
|
(506)
-51%
|
(518)
-2%
|
(334)
+35%
|
(265)
+21%
|
(71)
+73%
|
(47)
+34%
|
(38)
+19%
|
(33)
+12%
|
(29)
+14%
|
(14)
+53%
|
(19)
-42%
|
(40)
-109%
|
(77)
-92%
|
(112)
-46%
|
(142)
-27%
|
|
EPS (Diluted) |
0.11
N/A
|
-0.56
N/A
|
-0.67
-20%
|
8.99
N/A
|
7.76
-14%
|
7.16
-8%
|
5.21
-27%
|
-3.41
N/A
|
-3.39
+1%
|
-3.55
-5%
|
-1.04
+71%
|
-1.06
-2%
|
-0.92
+13%
|
-0.94
-2%
|
-0.74
+21%
|
-0.63
+15%
|
-0.62
+2%
|
-0.68
-10%
|
-1.1
-62%
|
-1.3
-18%
|
-1.43
-10%
|
-3.66
-156%
|
-3.93
-7%
|
-5.93
-51%
|
-6.07
-2%
|
-3.93
+35%
|
-3.13
+20%
|
-0.82
+74%
|
-0.54
+34%
|
-0.43
+20%
|
-0.36
+16%
|
-0.31
+14%
|
-0.13
+58%
|
-0.2
-54%
|
-0.38
-90%
|
-0.7
-84%
|
-0.99
-41%
|
-1.28
-29%
|