Modiv Inc
NYSE:MDV
Income Statement
Earnings Waterfall
Modiv Inc
Revenue
|
48.6m
USD
|
Cost of Revenue
|
-4.4m
USD
|
Gross Profit
|
44.2m
USD
|
Operating Expenses
|
-35m
USD
|
Operating Income
|
9.1m
USD
|
Other Expenses
|
-11.9m
USD
|
Net Income
|
-2.8m
USD
|
Income Statement
Modiv Inc
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 |
39
N/A
|
37
-5%
|
36
0%
|
37
+2%
|
38
+2%
|
39
+2%
|
40
+3%
|
40
+0%
|
46
+16%
|
47
+1%
|
48
+4%
|
51
+5%
|
47
-7%
|
49
+4%
|
|
Gross Profit | |||||||||||||||
Cost of Revenue |
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(9)
|
(7)
|
(7)
|
(7)
|
(5)
|
(4)
|
|
Gross Profit |
32
N/A
|
30
-6%
|
30
-1%
|
30
+2%
|
31
+3%
|
31
-1%
|
32
+5%
|
32
+1%
|
37
+15%
|
40
+7%
|
42
+4%
|
44
+6%
|
42
-5%
|
44
+6%
|
|
Operating Income | |||||||||||||||
Operating Expenses |
(28)
|
(25)
|
(25)
|
(26)
|
(28)
|
(26)
|
(31)
|
(28)
|
(25)
|
(25)
|
(32)
|
(41)
|
(33)
|
(35)
|
|
Selling, General & Administrative |
(10)
|
(11)
|
(11)
|
(13)
|
(12)
|
(12)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(18)
|
(18)
|
(19)
|
|
Depreciation & Amortization |
(18)
|
(17)
|
(16)
|
(16)
|
(15)
|
(15)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
|
Other Operating Expenses |
(0)
|
3
|
3
|
3
|
(0)
|
(0)
|
(5)
|
(3)
|
(0)
|
(0)
|
(7)
|
(7)
|
0
|
0
|
|
Operating Income |
3
N/A
|
5
+33%
|
5
-1%
|
5
+2%
|
3
-30%
|
4
+33%
|
1
-71%
|
5
+293%
|
12
+144%
|
15
+23%
|
9
-35%
|
4
-63%
|
8
+140%
|
9
+8%
|
|
Pre-Tax Income | |||||||||||||||
Interest Income Expense |
(11)
|
(9)
|
(8)
|
(7)
|
(7)
|
(7)
|
(1)
|
(3)
|
(8)
|
(10)
|
(1)
|
(1)
|
(11)
|
(9)
|
|
Non-Reccuring Items |
(42)
|
3
|
3
|
7
|
3
|
(9)
|
(9)
|
(9)
|
(9)
|
(2)
|
(3)
|
(8)
|
(6)
|
1
|
|
Total Other Income |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
|
Pre-Tax Income |
(49)
N/A
|
(1)
+98%
|
0
N/A
|
5
N/A
|
(0)
N/A
|
(12)
-2 536%
|
(8)
+29%
|
(7)
+10%
|
(5)
+39%
|
3
N/A
|
5
+75%
|
(6)
N/A
|
(9)
-42%
|
1
N/A
|
|
Net Income | |||||||||||||||
Income from Continuing Operations |
(49)
|
(1)
|
0
|
5
|
(0)
|
(12)
|
(8)
|
(7)
|
(5)
|
3
|
5
|
(6)
|
(9)
|
1
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
2
|
2
|
1
|
1
|
0
|
(0)
|
2
|
2
|
0
|
|
Net Income (Common) |
(49)
N/A
|
(1)
+98%
|
0
N/A
|
5
N/A
|
(2)
N/A
|
(12)
-677%
|
(9)
+19%
|
(10)
-5%
|
(7)
+30%
|
(1)
+92%
|
1
N/A
|
(8)
N/A
|
(10)
-25%
|
(3)
+73%
|
|
EPS (Diluted) |
-6.5
N/A
|
-0.16
+98%
|
0
N/A
|
0.6
N/A
|
-0.2
N/A
|
-1.56
-680%
|
-0.92
+41%
|
-0.97
-5%
|
-0.93
+4%
|
-0.07
+92%
|
0.11
N/A
|
-1.09
N/A
|
-1.36
-25%
|
-0.24
+82%
|