SolarWinds Corp
NYSE:SWI
Income Statement
Earnings Waterfall
SolarWinds Corp
Revenue
|
758.7m
USD
|
Cost of Revenue
|
-87m
USD
|
Gross Profit
|
671.7m
USD
|
Operating Expenses
|
-521.4m
USD
|
Operating Income
|
150.4m
USD
|
Other Expenses
|
-159.5m
USD
|
Net Income
|
-9.1m
USD
|
Income Statement
SolarWinds Corp
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 |
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%
|
|
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)
|
|
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%
|
|
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)
|
|
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)
|
|
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)
|
|
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)
|
|
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
|
|
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%
|
|
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)
|
|
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
|
|
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)
|
|
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%
|
|
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)
|
|
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)
|
|
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%
|
|
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%
|