Oak Street Health Inc
NYSE:OSH
Income Statement
Earnings Waterfall
Oak Street Health Inc
Revenue
|
2.2B
USD
|
Cost of Revenue
|
-2.1B
USD
|
Gross Profit
|
78m
USD
|
Operating Expenses
|
-544.3m
USD
|
Operating Income
|
-466.3m
USD
|
Other Expenses
|
-43m
USD
|
Net Income
|
-509.3m
USD
|
Income Statement
Oak Street Health Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||
Revenue |
412
N/A
|
471
+14%
|
557
+18%
|
641
+15%
|
729
+14%
|
808
+11%
|
883
+9%
|
978
+11%
|
1 116
+14%
|
1 287
+15%
|
1 433
+11%
|
1 650
+15%
|
1 820
+10%
|
1 977
+9%
|
2 161
+9%
|
|
Gross Profit | ||||||||||||||||
Cost of Revenue |
(393)
|
(434)
|
(550)
|
(621)
|
(737)
|
(841)
|
(813)
|
(899)
|
(1 053)
|
(1 237)
|
(1 406)
|
(1 619)
|
(1 759)
|
(1 914)
|
(2 083)
|
|
Gross Profit |
19
N/A
|
36
+88%
|
7
-82%
|
20
+197%
|
(8)
N/A
|
(33)
-304%
|
70
N/A
|
79
+13%
|
63
-20%
|
50
-21%
|
26
-47%
|
31
+17%
|
61
+98%
|
63
+3%
|
78
+24%
|
|
Operating Income | ||||||||||||||||
Operating Expenses |
(90)
|
(121)
|
(111)
|
(127)
|
(106)
|
(108)
|
(261)
|
(323)
|
(383)
|
(419)
|
(444)
|
(472)
|
(516)
|
(538)
|
(544)
|
|
Selling, General & Administrative |
(197)
|
(228)
|
(250)
|
(266)
|
(212)
|
(214)
|
(250)
|
(311)
|
(370)
|
(405)
|
(426)
|
(451)
|
(489)
|
(507)
|
(509)
|
|
Depreciation & Amortization |
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(10)
|
(11)
|
(12)
|
(13)
|
(15)
|
(18)
|
(22)
|
(27)
|
(31)
|
(35)
|
|
Other Operating Expenses |
114
|
114
|
147
|
147
|
116
|
116
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(70)
N/A
|
(85)
-21%
|
(104)
-22%
|
(107)
-3%
|
(114)
-6%
|
(141)
-24%
|
(191)
-35%
|
(244)
-28%
|
(319)
-31%
|
(370)
-16%
|
(418)
-13%
|
(441)
-6%
|
(455)
-3%
|
(476)
-5%
|
(466)
+2%
|
|
Pre-Tax Income | ||||||||||||||||
Interest Income Expense |
(4)
|
(5)
|
(6)
|
(8)
|
(9)
|
(11)
|
(9)
|
(7)
|
(5)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
1
|
5
|
8
|
10
|
10
|
6
|
4
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(40)
|
(40)
|
(41)
|
|
Pre-Tax Income |
(75)
N/A
|
(90)
-20%
|
(109)
-22%
|
(115)
-5%
|
(122)
-6%
|
(147)
-21%
|
(192)
-30%
|
(241)
-25%
|
(314)
-31%
|
(365)
-16%
|
(416)
-14%
|
(449)
-8%
|
(497)
-11%
|
(518)
-4%
|
(510)
+2%
|
|
Net Income | ||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(0)
|
|
Income from Continuing Operations |
(75)
|
(90)
|
(109)
|
(115)
|
(122)
|
(147)
|
(192)
|
(241)
|
(314)
|
(365)
|
(415)
|
(447)
|
(495)
|
(516)
|
(510)
|
|
Income to Minority Interest |
(0)
|
0
|
2
|
2
|
2
|
2
|
4
|
4
|
7
|
7
|
5
|
5
|
2
|
1
|
1
|
|
Net Income (Common) |
(102)
N/A
|
(119)
-16%
|
(137)
-16%
|
(145)
-5%
|
(156)
-8%
|
(180)
-15%
|
(215)
-19%
|
(254)
-18%
|
(313)
-23%
|
(358)
-14%
|
(409)
-14%
|
(442)
-8%
|
(494)
-12%
|
(515)
-4%
|
(509)
+1%
|
|
EPS (Diluted) |
-0.47
N/A
|
-0.54
-15%
|
-0.63
-17%
|
-0.66
-5%
|
-0.71
-8%
|
-0.82
-15%
|
-0.99
-21%
|
-1.15
-16%
|
-1.42
-23%
|
-1.6
-13%
|
-1.82
-14%
|
-1.96
-8%
|
-2.18
-11%
|
-2.22
-2%
|
-2.15
+3%
|