UiPath Inc
NYSE:PATH
Income Statement
Earnings Waterfall
UiPath Inc
Revenue
|
1.3B
USD
|
Cost of Revenue
|
-195.9m
USD
|
Gross Profit
|
1.1B
USD
|
Operating Expenses
|
-1.3B
USD
|
Operating Income
|
-162.2m
USD
|
Other Expenses
|
72.3m
USD
|
Net Income
|
-89.9m
USD
|
Income Statement
UiPath Inc
Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||
Revenue |
336
N/A
|
389
+16%
|
451
+16%
|
515
+14%
|
608
+18%
|
681
+12%
|
737
+8%
|
810
+10%
|
892
+10%
|
951
+7%
|
998
+5%
|
1 040
+4%
|
1 059
+2%
|
1 103
+4%
|
1 148
+4%
|
1 211
+6%
|
1 308
+8%
|
|
Gross Profit | ||||||||||||||||||
Cost of Revenue |
(59)
|
(54)
|
(55)
|
(59)
|
(66)
|
(101)
|
(122)
|
(148)
|
(169)
|
(165)
|
(173)
|
(173)
|
(179)
|
(178)
|
(183)
|
(190)
|
(196)
|
|
Gross Profit |
278
N/A
|
335
+21%
|
397
+18%
|
456
+15%
|
542
+19%
|
580
+7%
|
615
+6%
|
663
+8%
|
723
+9%
|
786
+9%
|
824
+5%
|
867
+5%
|
879
+1%
|
925
+5%
|
966
+4%
|
1 022
+6%
|
1 112
+9%
|
|
Operating Income | ||||||||||||||||||
Operating Expenses |
(783)
|
(740)
|
(669)
|
(657)
|
(652)
|
(881)
|
(997)
|
(1 098)
|
(1 224)
|
(1 167)
|
(1 216)
|
(1 208)
|
(1 204)
|
(1 180)
|
(1 188)
|
(1 234)
|
(1 274)
|
|
Selling, General & Administrative |
(652)
|
(620)
|
(554)
|
(552)
|
(540)
|
(705)
|
(789)
|
(856)
|
(946)
|
(913)
|
(951)
|
(937)
|
(917)
|
(871)
|
(843)
|
(851)
|
(940)
|
|
Research & Development |
(131)
|
(109)
|
(103)
|
(105)
|
(110)
|
(176)
|
(207)
|
(241)
|
(277)
|
(252)
|
(263)
|
(268)
|
(285)
|
(292)
|
(310)
|
(328)
|
(332)
|
|
Depreciation & Amortization |
(1)
|
0
|
0
|
0
|
(3)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
Other Operating Expenses |
0
|
(12)
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(31)
|
(53)
|
0
|
|
Operating Income |
(506)
N/A
|
(405)
+20%
|
(272)
+33%
|
(201)
+26%
|
(110)
+45%
|
(301)
-173%
|
(382)
-27%
|
(435)
-14%
|
(501)
-15%
|
(381)
+24%
|
(391)
-3%
|
(341)
+13%
|
(325)
+5%
|
(254)
+22%
|
(222)
+13%
|
(212)
+5%
|
(162)
+23%
|
|
Pre-Tax Income | ||||||||||||||||||
Interest Income Expense |
13
|
7
|
4
|
2
|
20
|
(1)
|
(3)
|
(9)
|
(14)
|
(12)
|
(7)
|
8
|
28
|
41
|
50
|
60
|
57
|
|
Non-Reccuring Items |
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(13)
|
(23)
|
(24)
|
(14)
|
(13)
|
(3)
|
|
Total Other Income |
(13)
|
(12)
|
15
|
9
|
(4)
|
22
|
(1)
|
8
|
4
|
3
|
2
|
1
|
3
|
10
|
18
|
26
|
32
|
|
Pre-Tax Income |
(517)
N/A
|
(411)
+20%
|
(254)
+38%
|
(191)
+25%
|
(95)
+50%
|
(281)
-197%
|
(386)
-38%
|
(437)
-13%
|
(511)
-17%
|
(390)
+24%
|
(408)
-5%
|
(345)
+15%
|
(318)
+8%
|
(228)
+28%
|
(168)
+26%
|
(139)
+17%
|
(76)
+46%
|
|
Net Income | ||||||||||||||||||
Tax Provision |
(3)
|
(4)
|
(5)
|
(6)
|
2
|
2
|
2
|
0
|
(15)
|
(18)
|
(20)
|
(19)
|
(11)
|
(10)
|
(9)
|
(12)
|
(14)
|
|
Income from Continuing Operations |
(520)
|
(415)
|
(259)
|
(197)
|
(92)
|
(279)
|
(384)
|
(436)
|
(526)
|
(409)
|
(429)
|
(364)
|
(328)
|
(238)
|
(178)
|
(152)
|
(90)
|
|
Net Income (Common) |
(520)
N/A
|
(415)
+20%
|
(259)
+38%
|
(197)
+24%
|
(92)
+53%
|
(279)
-202%
|
(384)
-38%
|
(436)
-14%
|
(526)
-20%
|
(409)
+22%
|
(429)
-5%
|
(364)
+15%
|
(328)
+10%
|
(238)
+28%
|
(178)
+25%
|
(152)
+15%
|
(90)
+41%
|
|
EPS (Diluted) |
-1
N/A
|
-0.8
+20%
|
-0.5
+38%
|
-0.38
+24%
|
-0.18
+53%
|
-0.55
-206%
|
-0.72
-31%
|
-0.84
-17%
|
-1.16
-38%
|
-0.75
+35%
|
-0.78
-4%
|
-0.66
+15%
|
-0.6
+9%
|
-0.43
+28%
|
-0.32
+26%
|
-0.28
+13%
|
-0.16
+43%
|