Soho House & Co Inc
NYSE:SHCO
Income Statement
Earnings Waterfall
Soho House & Co Inc
Revenue
|
1.1B
USD
|
Cost of Revenue
|
-847.8m
USD
|
Gross Profit
|
288m
USD
|
Operating Expenses
|
-299.8m
USD
|
Operating Income
|
-11.7m
USD
|
Other Expenses
|
-106.2m
USD
|
Net Income
|
-118m
USD
|
Income Statement
Soho House & Co Inc
Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||
Revenue |
384
N/A
|
315
-18%
|
382
+21%
|
448
+17%
|
561
+25%
|
680
+21%
|
800
+18%
|
886
+11%
|
972
+10%
|
1 035
+7%
|
1 081
+4%
|
1 116
+3%
|
1 136
+2%
|
|
Gross Profit | ||||||||||||||
Cost of Revenue |
(329)
|
(282)
|
(344)
|
(397)
|
(476)
|
(560)
|
(643)
|
(713)
|
(775)
|
(818)
|
(842)
|
(849)
|
(848)
|
|
Gross Profit |
55
N/A
|
34
-39%
|
38
+14%
|
50
+32%
|
85
+68%
|
121
+43%
|
157
+30%
|
174
+11%
|
197
+13%
|
218
+10%
|
239
+10%
|
267
+12%
|
288
+8%
|
|
Operating Income | ||||||||||||||
Operating Expenses |
(206)
|
(207)
|
(204)
|
(238)
|
(247)
|
(265)
|
(264)
|
(258)
|
(275)
|
(277)
|
(292)
|
(293)
|
(300)
|
|
Selling, General & Administrative |
(96)
|
(88)
|
(92)
|
(114)
|
(137)
|
(152)
|
(161)
|
(158)
|
(165)
|
(166)
|
(178)
|
(182)
|
(182)
|
|
Depreciation & Amortization |
(70)
|
(73)
|
(78)
|
(84)
|
(84)
|
(89)
|
(89)
|
(95)
|
(100)
|
(102)
|
(104)
|
(102)
|
(111)
|
|
Other Operating Expenses |
(41)
|
(47)
|
(34)
|
(40)
|
(26)
|
(24)
|
(13)
|
(5)
|
(10)
|
(10)
|
(10)
|
(9)
|
(6)
|
|
Operating Income |
(151)
N/A
|
(173)
-15%
|
(166)
+4%
|
(187)
-13%
|
(163)
+13%
|
(144)
+11%
|
(107)
+26%
|
(85)
+21%
|
(78)
+8%
|
(60)
+23%
|
(53)
+11%
|
(26)
+51%
|
(12)
+55%
|
|
Pre-Tax Income | ||||||||||||||
Interest Income Expense |
(85)
|
(112)
|
(105)
|
(120)
|
(112)
|
(99)
|
(156)
|
(193)
|
(137)
|
(110)
|
(34)
|
(10)
|
(46)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(47)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
7
|
7
|
7
|
9
|
2
|
2
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Pre-Tax Income |
(236)
N/A
|
(285)
-21%
|
(264)
+7%
|
(301)
-14%
|
(268)
+11%
|
(235)
+12%
|
(261)
-11%
|
(276)
-6%
|
(215)
+22%
|
(170)
+21%
|
(88)
+48%
|
(37)
+58%
|
(106)
-191%
|
|
Net Income | ||||||||||||||
Tax Provision |
1
|
2
|
1
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(5)
|
(5)
|
(6)
|
(7)
|
(11)
|
|
Income from Continuing Operations |
(235)
|
(283)
|
(263)
|
(302)
|
(269)
|
(236)
|
(263)
|
(278)
|
(220)
|
(175)
|
(94)
|
(44)
|
(117)
|
|
Income to Minority Interest |
7
|
8
|
8
|
6
|
3
|
1
|
1
|
2
|
(1)
|
(1)
|
(3)
|
(3)
|
(1)
|
|
Net Income (Common) |
(229)
N/A
|
(275)
-21%
|
(255)
+7%
|
(296)
-16%
|
(265)
+10%
|
(235)
+11%
|
(261)
-11%
|
(276)
-6%
|
(221)
+20%
|
(176)
+20%
|
(97)
+45%
|
(48)
+51%
|
(118)
-148%
|
|
EPS (Diluted) |
-1.13
N/A
|
-1.37
-21%
|
-1.27
+7%
|
-1.47
-16%
|
-1.53
-4%
|
-1.16
+24%
|
-1.29
-11%
|
-1.38
-7%
|
-1.1
+20%
|
-0.9
+18%
|
-0.48
+47%
|
-0.24
+50%
|
-0.6
-150%
|