Velocity Financial Inc
NYSE:VEL
Income Statement
Earnings Waterfall
Velocity Financial Inc
Revenue
|
319m
USD
|
Cost of Revenue
|
-30.6m
USD
|
Gross Profit
|
288.5m
USD
|
Operating Expenses
|
-13.3m
USD
|
Operating Income
|
275.1m
USD
|
Other Expenses
|
-223.6m
USD
|
Net Income
|
51.5m
USD
|
Income Statement
Velocity Financial Inc
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 |
99
N/A
|
106
+7%
|
113
+6%
|
120
+6%
|
126
+5%
|
135
+7%
|
142
+5%
|
150
+6%
|
162
+8%
|
171
+6%
|
173
+1%
|
174
+1%
|
175
+0%
|
171
-2%
|
179
+4%
|
185
+3%
|
190
+3%
|
203
+7%
|
217
+7%
|
233
+8%
|
248
+6%
|
263
+6%
|
278
+6%
|
297
+7%
|
319
+7%
|
|
Gross Profit | ||||||||||||||||||||||||||
Cost of Revenue |
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(12)
|
(12)
|
(16)
|
(20)
|
(26)
|
(31)
|
|
Gross Profit |
94
N/A
|
101
+7%
|
108
+7%
|
114
+6%
|
120
+5%
|
128
+7%
|
135
+5%
|
143
+6%
|
155
+8%
|
163
+6%
|
165
+1%
|
166
+0%
|
167
+1%
|
163
-2%
|
171
+4%
|
177
+4%
|
182
+3%
|
194
+7%
|
206
+6%
|
222
+7%
|
235
+6%
|
247
+5%
|
258
+5%
|
271
+5%
|
288
+7%
|
|
Operating Income | ||||||||||||||||||||||||||
Operating Expenses |
(18)
|
(19)
|
(19)
|
(21)
|
(23)
|
(25)
|
(26)
|
(27)
|
(28)
|
(31)
|
(35)
|
(36)
|
(36)
|
(39)
|
(33)
|
(32)
|
(28)
|
(34)
|
(37)
|
(37)
|
(29)
|
(27)
|
(20)
|
(16)
|
(13)
|
|
Selling, General & Administrative |
(18)
|
(16)
|
(17)
|
(18)
|
(25)
|
(20)
|
(20)
|
(20)
|
(25)
|
(21)
|
(23)
|
(26)
|
(33)
|
(26)
|
(25)
|
(24)
|
(32)
|
(26)
|
(28)
|
(30)
|
(44)
|
(41)
|
(45)
|
(51)
|
(62)
|
|
Other Operating Expenses |
0
|
(3)
|
(2)
|
(3)
|
1
|
(5)
|
(6)
|
(8)
|
(3)
|
(10)
|
(12)
|
(10)
|
(2)
|
(12)
|
(8)
|
(9)
|
3
|
(8)
|
(10)
|
(7)
|
16
|
14
|
25
|
35
|
49
|
|
Operating Income |
76
N/A
|
82
+8%
|
88
+8%
|
94
+6%
|
97
+3%
|
104
+7%
|
108
+5%
|
115
+6%
|
127
+10%
|
132
+4%
|
131
-1%
|
130
0%
|
132
+1%
|
125
-5%
|
138
+10%
|
144
+5%
|
153
+6%
|
160
+5%
|
169
+5%
|
184
+9%
|
207
+12%
|
220
+6%
|
239
+9%
|
255
+7%
|
275
+8%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||
Interest Income Expense |
(61)
|
(64)
|
(67)
|
(71)
|
(76)
|
(81)
|
(87)
|
(93)
|
(99)
|
(105)
|
(105)
|
(103)
|
(100)
|
(99)
|
(101)
|
(101)
|
(106)
|
(119)
|
(127)
|
(140)
|
(157)
|
(163)
|
(178)
|
(190)
|
(198)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(4)
|
(6)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
0
|
0
|
(2)
|
(3)
|
(5)
|
(6)
|
|
Pre-Tax Income |
14
N/A
|
17
+23%
|
20
+19%
|
22
+6%
|
19
-11%
|
21
+8%
|
20
-5%
|
21
+4%
|
25
+23%
|
23
-11%
|
20
-10%
|
20
-3%
|
23
+18%
|
24
+4%
|
34
+43%
|
40
+17%
|
40
-1%
|
39
-1%
|
41
+5%
|
44
+8%
|
45
+1%
|
55
+24%
|
57
+4%
|
61
+6%
|
71
+18%
|
|
Net Income | ||||||||||||||||||||||||||
Tax Provision |
0
|
(4)
|
(6)
|
(7)
|
(12)
|
(9)
|
(9)
|
(10)
|
(8)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(8)
|
(10)
|
(11)
|
(10)
|
(11)
|
(12)
|
(12)
|
(15)
|
(16)
|
(17)
|
(19)
|
|
Income from Continuing Operations |
14
|
13
|
15
|
14
|
8
|
11
|
11
|
11
|
17
|
15
|
14
|
13
|
18
|
19
|
26
|
30
|
29
|
29
|
30
|
33
|
33
|
40
|
41
|
43
|
52
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
|
Net Income (Common) |
14
N/A
|
13
-6%
|
15
+12%
|
14
-3%
|
8
-47%
|
11
+50%
|
11
-7%
|
11
+5%
|
17
+55%
|
15
-12%
|
(35)
N/A
|
(36)
-1%
|
(31)
+12%
|
(32)
-1%
|
21
N/A
|
23
+7%
|
21
-9%
|
22
+5%
|
26
+21%
|
31
+18%
|
32
+2%
|
39
+23%
|
41
+4%
|
43
+5%
|
52
+21%
|
|
EPS (Diluted) |
0.74
N/A
|
0.68
-8%
|
0.77
+13%
|
0.75
-3%
|
0.4
-47%
|
0.6
+50%
|
0.56
-7%
|
0.59
+5%
|
0.91
+54%
|
0.75
-18%
|
-1.75
N/A
|
-1.09
+38%
|
-1.55
-42%
|
-0.94
+39%
|
0.62
N/A
|
0.65
+5%
|
0.6
-8%
|
0.63
+5%
|
0.76
+21%
|
0.9
+18%
|
0.94
+4%
|
1.16
+23%
|
1.21
+4%
|
1.23
+2%
|
1.49
+21%
|