MP Materials Corp
NYSE:MP
Income Statement
Earnings Waterfall
MP Materials Corp
Revenue
|
253.4m
USD
|
Cost of Revenue
|
-92.7m
USD
|
Gross Profit
|
160.7m
USD
|
Operating Expenses
|
-139.4m
USD
|
Operating Income
|
21.4m
USD
|
Other Expenses
|
2.9m
USD
|
Net Income
|
24.3m
USD
|
Income Statement
MP Materials Corp
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 |
134
N/A
|
194
+45%
|
267
+38%
|
367
+37%
|
332
-10%
|
438
+32%
|
509
+16%
|
533
+5%
|
528
-1%
|
457
-13%
|
377
-17%
|
305
-19%
|
253
-17%
|
|
Gross Profit | ||||||||||||||
Cost of Revenue |
(66)
|
(84)
|
(102)
|
(124)
|
(74)
|
(82)
|
(86)
|
(86)
|
(90)
|
(93)
|
(94)
|
(94)
|
(93)
|
|
Gross Profit |
68
N/A
|
110
+62%
|
165
+50%
|
243
+47%
|
258
+6%
|
357
+39%
|
423
+19%
|
447
+6%
|
437
-2%
|
364
-17%
|
284
-22%
|
212
-25%
|
161
-24%
|
|
Operating Income | ||||||||||||||
Operating Expenses |
(36)
|
(57)
|
(77)
|
(97)
|
(89)
|
(94)
|
(99)
|
(99)
|
(109)
|
(115)
|
(128)
|
(152)
|
(139)
|
|
Selling, General & Administrative |
(27)
|
(41)
|
(54)
|
(65)
|
(58)
|
(63)
|
(68)
|
(72)
|
(77)
|
(75)
|
(75)
|
(77)
|
(79)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
|
Depreciation & Amortization |
(7)
|
(13)
|
(20)
|
(27)
|
(24)
|
(24)
|
(22)
|
(17)
|
(18)
|
(21)
|
(28)
|
(43)
|
(56)
|
|
Other Operating Expenses |
(2)
|
(3)
|
(3)
|
(5)
|
(7)
|
(7)
|
(9)
|
(10)
|
(13)
|
(20)
|
(25)
|
(32)
|
(1)
|
|
Operating Income |
32
N/A
|
54
+68%
|
88
+65%
|
147
+66%
|
169
+15%
|
263
+56%
|
324
+23%
|
348
+7%
|
328
-6%
|
249
-24%
|
156
-37%
|
60
-61%
|
21
-64%
|
|
Pre-Tax Income | ||||||||||||||
Interest Income Expense |
(5)
|
(6)
|
(9)
|
(12)
|
(9)
|
(10)
|
(8)
|
(7)
|
(6)
|
(5)
|
(5)
|
(6)
|
51
|
|
Non-Reccuring Items |
(67)
|
(67)
|
(69)
|
(70)
|
(3)
|
(4)
|
(2)
|
(1)
|
(1)
|
(3)
|
(5)
|
(6)
|
(39)
|
|
Gain/Loss on Disposition of Assets |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
4
|
4
|
4
|
4
|
3
|
9
|
20
|
33
|
45
|
53
|
0
|
|
Pre-Tax Income |
(40)
N/A
|
(19)
+52%
|
15
N/A
|
69
+372%
|
160
+131%
|
253
+58%
|
316
+25%
|
349
+10%
|
341
-2%
|
273
-20%
|
189
-31%
|
101
-47%
|
33
-67%
|
|
Net Income | ||||||||||||||
Tax Provision |
18
|
13
|
7
|
(2)
|
(25)
|
(49)
|
(66)
|
(78)
|
(52)
|
(32)
|
(14)
|
7
|
(9)
|
|
Income from Continuing Operations |
(22)
|
(6)
|
22
|
68
|
135
|
205
|
251
|
271
|
289
|
241
|
175
|
108
|
24
|
|
Net Income (Common) |
(22)
N/A
|
(6)
+74%
|
22
N/A
|
68
+211%
|
135
+99%
|
205
+52%
|
251
+23%
|
271
+8%
|
289
+7%
|
241
-17%
|
175
-27%
|
108
-39%
|
24
-77%
|
|
EPS (Diluted) |
-0.27
N/A
|
-0.03
+89%
|
0.11
N/A
|
0.35
+218%
|
0.71
+103%
|
1.06
+49%
|
1.3
+23%
|
1.41
+8%
|
1.49
+6%
|
1.26
-15%
|
0.98
-22%
|
0.6
-39%
|
0.14
-77%
|