Solaris Oilfield Infrastructure Inc
NYSE:SOI
Income Statement
Earnings Waterfall
Solaris Oilfield Infrastructure Inc
Revenue
|
292.9m
USD
|
Cost of Revenue
|
-177.8m
USD
|
Gross Profit
|
115.1m
USD
|
Operating Expenses
|
-63.8m
USD
|
Operating Income
|
51.3m
USD
|
Other Expenses
|
-28.2m
USD
|
Net Income
|
23.2m
USD
|
Income Statement
Solaris Oilfield Infrastructure Inc
Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | 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 |
13
N/A
|
18
+35%
|
25
+39%
|
36
+41%
|
49
+38%
|
67
+36%
|
93
+38%
|
127
+36%
|
165
+30%
|
197
+19%
|
216
+10%
|
233
+8%
|
236
+1%
|
242
+2%
|
234
-3%
|
180
-23%
|
141
-22%
|
103
-27%
|
84
-19%
|
110
+31%
|
139
+26%
|
159
+15%
|
187
+18%
|
239
+27%
|
282
+18%
|
320
+14%
|
346
+8%
|
336
-3%
|
314
-7%
|
293
-7%
|
|
Gross Profit | |||||||||||||||||||||||||||||||
Cost of Revenue |
(4)
|
(6)
|
(8)
|
(9)
|
(12)
|
(17)
|
(26)
|
(36)
|
(48)
|
(61)
|
(66)
|
(77)
|
(85)
|
(87)
|
(97)
|
(79)
|
(69)
|
(66)
|
(58)
|
(76)
|
(100)
|
(116)
|
(134)
|
(170)
|
(196)
|
(220)
|
(235)
|
(220)
|
(198)
|
(178)
|
|
Gross Profit |
6
N/A
|
12
+85%
|
18
+50%
|
26
+49%
|
37
+42%
|
51
+35%
|
68
+34%
|
90
+34%
|
117
+29%
|
136
+17%
|
150
+10%
|
156
+4%
|
151
-3%
|
155
+2%
|
137
-11%
|
100
-27%
|
71
-29%
|
38
-47%
|
26
-32%
|
33
+31%
|
38
+15%
|
44
+14%
|
54
+22%
|
69
+29%
|
86
+25%
|
100
+16%
|
110
+10%
|
117
+6%
|
116
0%
|
115
-1%
|
|
Operating Income | |||||||||||||||||||||||||||||||
Operating Expenses |
(10)
|
(9)
|
(10)
|
(16)
|
(20)
|
(25)
|
(31)
|
(31)
|
(35)
|
(37)
|
(39)
|
(42)
|
(45)
|
(47)
|
(49)
|
(50)
|
(50)
|
(50)
|
(48)
|
(47)
|
(44)
|
(44)
|
(44)
|
(47)
|
(53)
|
(58)
|
(61)
|
(62)
|
(64)
|
(64)
|
|
Selling, General & Administrative |
(5)
|
(5)
|
(6)
|
(8)
|
(11)
|
(14)
|
(17)
|
(18)
|
(18)
|
(17)
|
(17)
|
(17)
|
(19)
|
(19)
|
(20)
|
(19)
|
(18)
|
(17)
|
(17)
|
(18)
|
(19)
|
(19)
|
(20)
|
(24)
|
(25)
|
(26)
|
(27)
|
(25)
|
(26)
|
(27)
|
|
Depreciation & Amortization |
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(7)
|
(9)
|
(11)
|
(15)
|
(18)
|
(22)
|
(24)
|
(26)
|
(27)
|
(28)
|
(28)
|
(27)
|
(27)
|
(27)
|
(27)
|
(27)
|
(27)
|
(27)
|
(28)
|
(29)
|
(30)
|
(32)
|
(34)
|
(35)
|
(36)
|
|
Other Operating Expenses |
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(6)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(5)
|
(6)
|
(5)
|
(3)
|
2
|
2
|
3
|
4
|
1
|
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
|
Operating Income |
(1)
N/A
|
3
N/A
|
8
+170%
|
10
+30%
|
18
+72%
|
26
+45%
|
36
+41%
|
59
+64%
|
82
+38%
|
99
+21%
|
112
+12%
|
114
+2%
|
106
-7%
|
108
+2%
|
89
-18%
|
51
-43%
|
21
-58%
|
(12)
N/A
|
(23)
-87%
|
(14)
+38%
|
(6)
+60%
|
(0)
+93%
|
9
N/A
|
21
+135%
|
33
+56%
|
42
+25%
|
49
+18%
|
55
+11%
|
52
-5%
|
51
-2%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(48)
|
(48)
|
(48)
|
(48)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
|
Total Other Income |
0
|
0
|
(0)
|
(0)
|
(0)
|
23
|
23
|
23
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(1)
N/A
|
3
N/A
|
8
+178%
|
10
+30%
|
17
+72%
|
48
+178%
|
59
+22%
|
82
+39%
|
105
+28%
|
99
-6%
|
111
+12%
|
113
+2%
|
105
-7%
|
107
+2%
|
40
-62%
|
3
-93%
|
(26)
N/A
|
(60)
-129%
|
(23)
+62%
|
(14)
+38%
|
(6)
+59%
|
(1)
+90%
|
9
N/A
|
21
+140%
|
33
+56%
|
41
+25%
|
48
+17%
|
53
+10%
|
48
-9%
|
47
-3%
|
|
Net Income | |||||||||||||||||||||||||||||||
Tax Provision |
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(3)
|
(5)
|
(8)
|
(12)
|
(13)
|
(15)
|
(16)
|
(15)
|
(17)
|
(7)
|
(1)
|
3
|
9
|
3
|
2
|
1
|
(1)
|
(2)
|
(5)
|
(6)
|
(8)
|
(9)
|
(9)
|
(8)
|
(8)
|
|
Income from Continuing Operations |
(1)
|
3
|
8
|
10
|
16
|
45
|
54
|
74
|
93
|
86
|
96
|
97
|
90
|
90
|
34
|
2
|
(23)
|
(51)
|
(20)
|
(12)
|
(5)
|
(1)
|
6
|
17
|
27
|
34
|
40
|
44
|
40
|
39
|
|
Income to Minority Interest |
0
|
0
|
0
|
(2)
|
(8)
|
(15)
|
(23)
|
(32)
|
(39)
|
(44)
|
(47)
|
(46)
|
(40)
|
(38)
|
(13)
|
0
|
10
|
22
|
8
|
5
|
2
|
0
|
(3)
|
(6)
|
(10)
|
(12)
|
(15)
|
(16)
|
(15)
|
(14)
|
|
Equity Earnings Affiliates |
0
|
0
|
(5)
|
(5)
|
(4)
|
(4)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(1)
N/A
|
3
N/A
|
3
N/A
|
3
+6%
|
5
+54%
|
(4)
N/A
|
2
N/A
|
12
+593%
|
24
+95%
|
42
+78%
|
49
+15%
|
52
+5%
|
50
-3%
|
52
+4%
|
21
-60%
|
2
-91%
|
(13)
N/A
|
(29)
-127%
|
(11)
+61%
|
(7)
+38%
|
(3)
+58%
|
(1)
+59%
|
3
N/A
|
10
+202%
|
16
+64%
|
20
+27%
|
24
+19%
|
26
+7%
|
24
-9%
|
23
-2%
|
|
EPS (Diluted) |
-0.02
N/A
|
0.07
N/A
|
0.26
+271%
|
0.28
+8%
|
0.43
+54%
|
-0.34
N/A
|
0.07
N/A
|
0.47
+571%
|
0.9
+91%
|
1.64
+82%
|
1.73
+5%
|
1.68
-3%
|
1.61
-4%
|
1.72
+7%
|
0.7
-59%
|
0.06
-91%
|
-0.44
N/A
|
-1.01
-130%
|
-0.39
+61%
|
-0.24
+38%
|
-0.1
+58%
|
-0.04
+60%
|
0.11
N/A
|
0.32
+191%
|
0.51
+59%
|
0.65
+27%
|
0.77
+18%
|
0.88
+14%
|
0.81
-8%
|
0.78
-4%
|