Owlet Inc
NYSE:OWLT
Income Statement
Earnings Waterfall
Owlet Inc
Revenue
|
54m
USD
|
Cost of Revenue
|
-31.4m
USD
|
Gross Profit
|
22.6m
USD
|
Operating Expenses
|
-51.2m
USD
|
Operating Income
|
-28.6m
USD
|
Other Expenses
|
-8.9m
USD
|
Net Income
|
-37.5m
USD
|
Income Statement
Owlet 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||
Revenue |
75
N/A
|
82
+9%
|
89
+8%
|
99
+12%
|
76
-24%
|
75
0%
|
69
-9%
|
55
-21%
|
69
+26%
|
58
-16%
|
53
-9%
|
45
-15%
|
54
+20%
|
|
Gross Profit | ||||||||||||||
Cost of Revenue |
(40)
|
(41)
|
(43)
|
(48)
|
(41)
|
(44)
|
(45)
|
(41)
|
(46)
|
(40)
|
(36)
|
(29)
|
(31)
|
|
Gross Profit |
36
N/A
|
42
+16%
|
46
+11%
|
51
+11%
|
35
-32%
|
31
-11%
|
24
-22%
|
14
-42%
|
23
+67%
|
19
-20%
|
17
-7%
|
16
-7%
|
23
+41%
|
|
Operating Income | ||||||||||||||
Operating Expenses |
(43)
|
(49)
|
(59)
|
(77)
|
(91)
|
(104)
|
(113)
|
(111)
|
(108)
|
(93)
|
(78)
|
(62)
|
(51)
|
|
Selling, General & Administrative |
(32)
|
(38)
|
(46)
|
(60)
|
(69)
|
(79)
|
(84)
|
(81)
|
(80)
|
(70)
|
(60)
|
(50)
|
(41)
|
|
Research & Development |
(10)
|
(11)
|
(14)
|
(17)
|
(21)
|
(27)
|
(30)
|
(31)
|
(28)
|
(22)
|
(17)
|
(13)
|
(10)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(7)
N/A
|
(8)
-14%
|
(13)
-66%
|
(26)
-96%
|
(56)
-116%
|
(73)
-30%
|
(89)
-23%
|
(97)
-9%
|
(85)
+13%
|
(74)
+13%
|
(60)
+18%
|
(46)
+23%
|
(29)
+38%
|
|
Pre-Tax Income | ||||||||||||||
Interest Income Expense |
(1)
|
(2)
|
(2)
|
(28)
|
(28)
|
(28)
|
(27)
|
(1)
|
(1)
|
(4)
|
(4)
|
(3)
|
(3)
|
|
Non-Reccuring Items |
0
|
0
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(2)
|
(7)
|
(8)
|
(2)
|
10
|
8
|
17
|
14
|
6
|
15
|
5
|
4
|
(1)
|
|
Pre-Tax Income |
(11)
N/A
|
(16)
-54%
|
(20)
-26%
|
(53)
-161%
|
(72)
-34%
|
(93)
-29%
|
(99)
-7%
|
(84)
+15%
|
(79)
+5%
|
(62)
+21%
|
(59)
+5%
|
(45)
+23%
|
(33)
+28%
|
|
Net Income | ||||||||||||||
Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
|
Income from Continuing Operations |
(11)
|
(16)
|
(21)
|
(53)
|
(72)
|
(93)
|
(99)
|
(84)
|
(79)
|
(62)
|
(59)
|
(45)
|
(33)
|
|
Net Income (Common) |
(11)
N/A
|
(16)
-54%
|
(21)
-26%
|
(53)
-161%
|
(72)
-34%
|
(93)
-29%
|
(99)
-7%
|
(84)
+15%
|
(79)
+5%
|
(63)
+20%
|
(61)
+3%
|
(49)
+20%
|
(37)
+23%
|
|
EPS (Diluted) |
-1.31
N/A
|
-2.03
-55%
|
-2.55
-26%
|
-6.64
-160%
|
-8.88
-34%
|
-11.75
-32%
|
-12.5
-6%
|
-10.53
+16%
|
-9.98
+5%
|
-7.78
+22%
|
-7.45
+4%
|
-5.86
+21%
|
-4.53
+23%
|