Skillz Inc
NYSE:SKLZ
Income Statement
Earnings Waterfall
Skillz Inc
Revenue
|
150.1m
USD
|
Cost of Revenue
|
-15.4m
USD
|
Gross Profit
|
134.7m
USD
|
Operating Expenses
|
-250.7m
USD
|
Operating Income
|
-116m
USD
|
Other Expenses
|
9.3m
USD
|
Net Income
|
-106.7m
USD
|
Income Statement
Skillz Inc
Sep-2020 | 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 |
197
N/A
|
229
+16%
|
269
+18%
|
300
+11%
|
342
+14%
|
380
+11%
|
388
+2%
|
371
-5%
|
329
-11%
|
270
-18%
|
219
-19%
|
188
-14%
|
164
-13%
|
150
-8%
|
|
Gross Profit | |||||||||||||||
Cost of Revenue |
(11)
|
(12)
|
(14)
|
(15)
|
(20)
|
(25)
|
(30)
|
(35)
|
(35)
|
(31)
|
(26)
|
(21)
|
(17)
|
(15)
|
|
Gross Profit |
187
N/A
|
217
+16%
|
255
+18%
|
285
+11%
|
322
+13%
|
355
+10%
|
358
+1%
|
336
-6%
|
294
-12%
|
239
-19%
|
193
-19%
|
167
-14%
|
147
-12%
|
135
-8%
|
|
Operating Income | |||||||||||||||
Operating Expenses |
(251)
|
(312)
|
(378)
|
(442)
|
(526)
|
(634)
|
(747)
|
(720)
|
(630)
|
(488)
|
(504)
|
(287)
|
(273)
|
(251)
|
|
Selling, General & Administrative |
(235)
|
(289)
|
(352)
|
(411)
|
(483)
|
(584)
|
(673)
|
(650)
|
(567)
|
(431)
|
(291)
|
(253)
|
(240)
|
(223)
|
|
Research & Development |
(17)
|
(23)
|
(26)
|
(32)
|
(41)
|
(46)
|
(58)
|
(66)
|
(60)
|
(50)
|
(41)
|
(32)
|
(33)
|
(28)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(2)
|
(4)
|
0
|
0
|
(4)
|
(7)
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
(4)
|
0
|
0
|
(172)
|
(2)
|
0
|
0
|
|
Operating Income |
(65)
N/A
|
(95)
-47%
|
(123)
-29%
|
(158)
-29%
|
(203)
-29%
|
(279)
-37%
|
(388)
-39%
|
(384)
+1%
|
(336)
+13%
|
(249)
+26%
|
(311)
-25%
|
(121)
+61%
|
(126)
-5%
|
(116)
+8%
|
|
Pre-Tax Income | |||||||||||||||
Interest Income Expense |
(2)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(9)
|
(17)
|
(21)
|
(24)
|
(19)
|
(13)
|
(12)
|
(3)
|
|
Non-Reccuring Items |
0
|
(8)
|
(17)
|
(19)
|
(27)
|
(15)
|
0
|
(10)
|
(52)
|
(173)
|
0
|
(155)
|
(105)
|
12
|
|
Total Other Income |
(21)
|
(44)
|
(47)
|
(70)
|
58
|
88
|
95
|
125
|
12
|
6
|
2
|
1
|
1
|
1
|
|
Pre-Tax Income |
(87)
N/A
|
(149)
-71%
|
(187)
-26%
|
(246)
-32%
|
(172)
+30%
|
(207)
-21%
|
(303)
-46%
|
(287)
+6%
|
(397)
-39%
|
(439)
-11%
|
(329)
+25%
|
(288)
+12%
|
(243)
+16%
|
(106)
+56%
|
|
Net Income | |||||||||||||||
Tax Provision |
0
|
(0)
|
0
|
(0)
|
19
|
19
|
19
|
20
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
Income from Continuing Operations |
(87)
|
(149)
|
(187)
|
(247)
|
(153)
|
(188)
|
(284)
|
(267)
|
(396)
|
(439)
|
(328)
|
(288)
|
(243)
|
(107)
|
|
Net Income (Common) |
(25)
N/A
|
(149)
-501%
|
(187)
-26%
|
(247)
-32%
|
(153)
+38%
|
(188)
-23%
|
(284)
-51%
|
(267)
+6%
|
(396)
-48%
|
(439)
-11%
|
(328)
+25%
|
(288)
+12%
|
(243)
+16%
|
(107)
+56%
|
|
EPS (Diluted) |
-1.64
N/A
|
-10.14
-518%
|
-9.9
+2%
|
-12.77
-29%
|
-7.72
+40%
|
-9.77
-27%
|
-14.12
-45%
|
-13.08
+7%
|
-19.14
-46%
|
-21.41
-12%
|
-15.7
+27%
|
-13.7
+13%
|
-11.39
+17%
|
-5.11
+55%
|