SolarWinds Corp
NYSE:SWI

Watchlist Manager
SolarWinds Corp Logo
SolarWinds Corp
NYSE:SWI
Watchlist
Price: 18.49 USD Market Closed
Market Cap: 3.2B USD
Have any thoughts about
SolarWinds Corp?
Write Note

Income Statement

Earnings Waterfall
SolarWinds Corp

Revenue
796.9m USD
Cost of Revenue
-83.3m USD
Gross Profit
713.6m USD
Operating Expenses
-505.2m USD
Operating Income
208.4m USD
Other Expenses
-96.5m USD
Net Income
111.9m USD

Income Statement
SolarWinds Corp

Rotate your device to view
Income Statement
Currency: USD
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 Mar-2024 Jun-2024 Sep-2024 Dec-2024
Revenue
Interest Expense
180
174
170
168
162
155
142
127
121
113
108
105
95
84
76
68
66
65
65
64
67
74
83
96
107
113
123
117
117
116
112
Revenue
628
N/A
684
+9%
728
+6%
760
+4%
786
+3%
810
+3%
833
+3%
852
+2%
879
+3%
906
+3%
669
-26%
700
+5%
571
-18%
515
-10%
717
+39%
644
-10%
721
+12%
718
0%
719
+0%
722
+0%
721
0%
719
0%
719
+0%
729
+1%
738
+1%
748
+1%
759
+1%
766
+1%
774
+1%
785
+1%
797
+2%
Gross Profit
Cost of Revenue
(227)
(230)
(232)
(237)
(241)
(244)
(247)
(248)
(249)
(252)
(198)
(203)
(176)
(164)
(211)
(201)
(220)
(225)
(227)
(206)
(169)
(132)
(96)
(83)
(86)
(87)
(87)
(86)
(84)
(84)
(83)
Gross Profit
400
N/A
454
+13%
496
+9%
523
+5%
545
+4%
566
+4%
586
+4%
604
+3%
630
+4%
654
+4%
471
-28%
497
+6%
395
-21%
351
-11%
505
+44%
443
-12%
501
+13%
493
-2%
492
0%
516
+5%
552
+7%
587
+6%
623
+6%
646
+4%
652
+1%
661
+1%
672
+2%
680
+1%
690
+1%
701
+2%
714
+2%
Operating Income
Operating Expenses
(428)
(421)
(427)
(434)
(446)
(458)
(471)
(481)
(499)
(524)
(391)
(419)
(346)
(313)
(441)
(408)
(461)
(473)
(493)
(504)
(530)
(553)
(547)
(1 441)
(535)
(522)
(521)
(519)
(512)
(509)
(505)
Selling, General & Administrative
(276)
(270)
(273)
(276)
(285)
(296)
(308)
(319)
(331)
(348)
(269)
(288)
(243)
(223)
(304)
(281)
(312)
(317)
(336)
(351)
(381)
(408)
(403)
(401)
(389)
(373)
(373)
(368)
(359)
(358)
(364)
Research & Development
(83)
(83)
(87)
(91)
(92)
(95)
(96)
(97)
(101)
(107)
(76)
(83)
(65)
(57)
(86)
(80)
(96)
(101)
(102)
(99)
(95)
(91)
(92)
(93)
(95)
(99)
(100)
(104)
(107)
(106)
(95)
Depreciation & Amortization
(69)
(68)
(67)
(68)
(68)
(68)
(67)
(66)
(67)
(68)
(47)
(48)
(38)
(32)
(51)
(47)
(54)
(55)
(55)
(55)
(54)
(53)
(52)
(52)
(51)
(50)
(48)
(47)
(46)
(46)
(46)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(895)
0
0
0
0
0
0
0
Operating Income
(27)
N/A
33
N/A
70
+111%
89
+28%
100
+12%
108
+8%
115
+7%
123
+7%
131
+7%
131
-1%
80
-39%
78
-3%
49
-37%
38
-22%
65
+69%
36
-45%
40
+12%
20
-51%
(1)
N/A
12
N/A
22
+87%
34
+59%
76
+121%
(795)
N/A
117
N/A
139
+19%
150
+8%
161
+7%
178
+10%
191
+7%
208
+9%
Pre-Tax Income
Interest Income Expense
(180)
(174)
(170)
(168)
(162)
(155)
(142)
(127)
(121)
(113)
(108)
(105)
(95)
(84)
(76)
(68)
(66)
(65)
(65)
(65)
(67)
(74)
(83)
(96)
(107)
(113)
(116)
(114)
(113)
(109)
(104)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
(3)
(12)
(22)
(35)
(40)
(32)
(22)
(621)
(893)
(896)
0
(283)
(4)
0
0
0
0
0
Total Other Income
(26)
4
39
2
(51)
(65)
(95)
(45)
(20)
(20)
0
(2)
(1)
(1)
(1)
1
0
2
1
(0)
1
(3)
(5)
(5)
(6)
(3)
(0)
(0)
(0)
(1)
(1)
Pre-Tax Income
(233)
N/A
(137)
+41%
(62)
+55%
(77)
-25%
(113)
-47%
(112)
+1%
(122)
-8%
(50)
+59%
(10)
+80%
(2)
+78%
(28)
-1 182%
(29)
-3%
(46)
-59%
(50)
-7%
(24)
+52%
(54)
-122%
(62)
-15%
(84)
-36%
(97)
-16%
(75)
+23%
(665)
-787%
(935)
-41%
(908)
+3%
(896)
+1%
(279)
+69%
19
N/A
34
+84%
47
+38%
65
+39%
81
+24%
104
+28%
Net Income
Tax Provision
56
30
(22)
(23)
(12)
(15)
20
11
(4)
(7)
3
1
7
8
140
148
147
168
33
28
18
(6)
(21)
(34)
(29)
(38)
(43)
(35)
(42)
(43)
8
Income from Continuing Operations
(177)
(107)
(84)
(100)
(125)
(127)
(102)
(39)
(14)
(9)
(25)
(28)
(39)
(41)
116
94
86
84
(65)
(47)
(648)
(941)
(929)
(930)
(308)
(19)
(9)
12
23
39
112
Net Income (Common)
(177)
N/A
(107)
+40%
(84)
+22%
(100)
-19%
(125)
-25%
(127)
-2%
(102)
+20%
(39)
+62%
(14)
+64%
(9)
+34%
18
N/A
16
-14%
31
+94%
39
+26%
158
+307%
150
-5%
126
-16%
104
-17%
(52)
N/A
(49)
+5%
(660)
-1 246%
(943)
-43%
(929)
+1%
(930)
0%
(308)
+67%
(19)
+94%
(9)
+52%
12
N/A
23
+89%
39
+69%
112
+189%
EPS (Diluted)
-1.16
N/A
-0.7
+40%
-0.55
+21%
-0.65
-18%
-0.82
-26%
-0.83
-1%
-0.67
+19%
-0.26
+61%
-0.09
+65%
-0.06
+33%
0.11
N/A
0.1
-9%
0.19
+90%
0.24
+26%
0.99
+313%
0.95
-4%
0.79
-17%
0.65
-18%
-0.32
N/A
-0.3
+6%
-4.1
-1 267%
-5.85
-43%
-5.78
+1%
-5.71
+1%
-1.86
+67%
-0.11
+94%
-0.06
+45%
0.07
N/A
0.13
+86%
0.22
+69%
0.64
+191%