Redwire Corp
NYSE:RDW
Income Statement
Earnings Waterfall
Redwire Corp
Revenue
|
243.8m
USD
|
Cost of Revenue
|
-185.8m
USD
|
Gross Profit
|
58m
USD
|
Operating Expenses
|
-73.5m
USD
|
Operating Income
|
-15.5m
USD
|
Other Expenses
|
-31.7m
USD
|
Net Income
|
-47.3m
USD
|
Income Statement
Redwire Corp
Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||
Revenue |
99
N/A
|
120
+20%
|
138
+15%
|
139
+1%
|
143
+3%
|
148
+3%
|
161
+8%
|
185
+15%
|
209
+13%
|
234
+12%
|
244
+4%
|
|
Gross Profit | ||||||||||||
Cost of Revenue |
(77)
|
(93)
|
(108)
|
(112)
|
(118)
|
(121)
|
(132)
|
(148)
|
(162)
|
(178)
|
(186)
|
|
Gross Profit |
23
N/A
|
26
+18%
|
29
+11%
|
27
-8%
|
25
-6%
|
27
+8%
|
29
+5%
|
38
+31%
|
47
+24%
|
56
+20%
|
58
+4%
|
|
Operating Income | ||||||||||||
Operating Expenses |
(49)
|
(81)
|
(95)
|
(105)
|
(100)
|
(81)
|
(75)
|
(69)
|
(70)
|
(73)
|
(74)
|
|
Selling, General & Administrative |
(35)
|
(65)
|
(79)
|
(88)
|
(94)
|
(75)
|
(70)
|
(65)
|
(66)
|
(69)
|
(69)
|
|
Research & Development |
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
|
Other Operating Expenses |
(11)
|
(11)
|
(11)
|
(11)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(27)
N/A
|
(54)
-104%
|
(65)
-20%
|
(78)
-19%
|
(75)
+4%
|
(53)
+29%
|
(47)
+13%
|
(31)
+33%
|
(23)
+27%
|
(17)
+25%
|
(16)
+9%
|
|
Pre-Tax Income | ||||||||||||
Interest Income Expense |
(4)
|
(6)
|
(7)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(11)
|
(11)
|
|
Non-Reccuring Items |
(7)
|
(8)
|
(5)
|
(3)
|
(83)
|
(84)
|
(100)
|
(100)
|
(19)
|
(18)
|
(0)
|
|
Total Other Income |
0
|
3
|
4
|
3
|
18
|
15
|
16
|
15
|
0
|
(1)
|
(2)
|
|
Pre-Tax Income |
(38)
N/A
|
(65)
-71%
|
(73)
-13%
|
(84)
-16%
|
(146)
-73%
|
(129)
+12%
|
(139)
-8%
|
(126)
+9%
|
(52)
+58%
|
(46)
+11%
|
(28)
+40%
|
|
Net Income | ||||||||||||
Tax Provision |
5
|
10
|
11
|
13
|
14
|
10
|
8
|
5
|
3
|
1
|
0
|
|
Income from Continuing Operations |
(33)
|
(55)
|
(62)
|
(71)
|
(132)
|
(118)
|
(131)
|
(121)
|
(49)
|
(45)
|
(27)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(33)
N/A
|
(55)
-66%
|
(62)
-12%
|
(71)
-16%
|
(132)
-86%
|
(118)
+10%
|
(132)
-12%
|
(127)
+4%
|
(60)
+53%
|
(59)
+2%
|
(47)
+19%
|
|
EPS (Diluted) |
-0.52
N/A
|
-0.87
-67%
|
-0.98
-13%
|
-1.14
-16%
|
-2.11
-85%
|
-1.88
+11%
|
-2.09
-11%
|
-1.99
+5%
|
-0.93
+53%
|
-0.91
+2%
|
-0.73
+20%
|