Acorn Energy Inc
OTC:ACFN
Income Statement
Earnings Waterfall
Acorn Energy Inc
Revenue
|
8.1m
USD
|
Cost of Revenue
|
-2.1m
USD
|
Gross Profit
|
6m
USD
|
Operating Expenses
|
-5.9m
USD
|
Operating Income
|
74k
USD
|
Other Expenses
|
45k
USD
|
Net Income
|
119k
USD
|
Income Statement
Acorn Energy Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | 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 |
20
N/A
|
19
-6%
|
19
-3%
|
19
+1%
|
20
+5%
|
18
-6%
|
18
-3%
|
17
-4%
|
17
-3%
|
18
+7%
|
15
-12%
|
12
-22%
|
9
-27%
|
5
-43%
|
4
-17%
|
4
+4%
|
4
+3%
|
4
+2%
|
5
+4%
|
5
+5%
|
5
+4%
|
5
+2%
|
5
+3%
|
5
+1%
|
6
+2%
|
6
+0%
|
6
+2%
|
6
+2%
|
6
+3%
|
6
+7%
|
6
+2%
|
7
+3%
|
7
+3%
|
7
+0%
|
7
+0%
|
7
+1%
|
7
+1%
|
7
N/A
|
7
+5%
|
8
+4%
|
8
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(13)
|
(12)
|
(12)
|
(11)
|
(13)
|
(11)
|
(10)
|
(9)
|
(10)
|
(11)
|
(10)
|
(8)
|
(5)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Gross Profit |
8
N/A
|
7
-9%
|
7
+0%
|
8
+13%
|
7
-14%
|
7
+11%
|
8
+5%
|
8
-1%
|
6
-18%
|
7
+6%
|
6
-14%
|
4
-23%
|
4
-20%
|
3
-29%
|
2
-8%
|
2
+5%
|
2
-1%
|
3
+8%
|
3
+6%
|
3
+7%
|
3
+6%
|
3
+3%
|
3
+5%
|
3
+3%
|
4
+4%
|
4
+3%
|
4
+3%
|
4
+4%
|
4
+3%
|
4
+8%
|
5
+5%
|
5
+3%
|
5
+3%
|
5
+1%
|
5
+1%
|
5
0%
|
5
+3%
|
5
+1%
|
5
+5%
|
6
+6%
|
6
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(29)
|
(26)
|
(14)
|
(10)
|
(15)
|
(10)
|
(8)
|
(7)
|
(11)
|
(12)
|
(10)
|
(9)
|
(7)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
|
Selling, General & Administrative |
(16)
|
(15)
|
(13)
|
(10)
|
(12)
|
(8)
|
(8)
|
(7)
|
(10)
|
(10)
|
(9)
|
(7)
|
(6)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
Research & Development |
(4)
|
(3)
|
(2)
|
(0)
|
(3)
|
1
|
1
|
1
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Other Operating Expenses |
(8)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(21)
N/A
|
(19)
+12%
|
(8)
+60%
|
(3)
+63%
|
(8)
-191%
|
(2)
+72%
|
(0)
+96%
|
0
N/A
|
(5)
N/A
|
(5)
+3%
|
(4)
+11%
|
(4)
+7%
|
(3)
+25%
|
(2)
+35%
|
(2)
+10%
|
(2)
+5%
|
(2)
-10%
|
(2)
-3%
|
(2)
-2%
|
(2)
+15%
|
(1)
+17%
|
(1)
+8%
|
(1)
+26%
|
(1)
+11%
|
(1)
+18%
|
(1)
-1%
|
(1)
+25%
|
(0)
+21%
|
(0)
+29%
|
0
N/A
|
0
+7%
|
1
+11%
|
0
N/A
|
(0)
N/A
|
(0)
-129%
|
(1)
-75%
|
(1)
+11%
|
(1)
-22%
|
(0)
+49%
|
(0)
+71%
|
0
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
3
|
3
|
3
|
3
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Non-Reccuring Items |
0
|
0
|
(7)
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(21)
N/A
|
(19)
+12%
|
(15)
+21%
|
(4)
+75%
|
(10)
-178%
|
(2)
+78%
|
(0)
+96%
|
0
N/A
|
(6)
N/A
|
(6)
-3%
|
(5)
+7%
|
(5)
+11%
|
(0)
+98%
|
1
N/A
|
2
+36%
|
2
+4%
|
(2)
N/A
|
(2)
-4%
|
(2)
0%
|
(2)
+16%
|
(2)
+19%
|
(1)
+12%
|
(1)
+28%
|
(1)
+12%
|
(1)
+17%
|
(1)
-1%
|
(1)
+24%
|
(0)
+17%
|
0
N/A
|
0
+280%
|
0
+8%
|
0
+15%
|
0
N/A
|
(0)
N/A
|
(0)
-147%
|
(1)
-65%
|
(1)
+2%
|
(1)
+2%
|
(0)
+54%
|
(0)
+89%
|
0
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
Income from Continuing Operations |
(21)
|
(19)
|
(15)
|
(4)
|
(11)
|
(2)
|
(0)
|
0
|
(6)
|
(6)
|
(6)
|
(5)
|
(0)
|
1
|
2
|
2
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
|
Income to Minority Interest |
0
|
0
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
0
|
0
|
(3)
|
(3)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(30)
N/A
|
(29)
+2%
|
(27)
+6%
|
(19)
+31%
|
(27)
-43%
|
(26)
+5%
|
(23)
+9%
|
(22)
+5%
|
(11)
+52%
|
(11)
-2%
|
(5)
+52%
|
(2)
+65%
|
0
N/A
|
3
+2 800%
|
(0)
N/A
|
(0)
-1 367%
|
(1)
-173%
|
(2)
-80%
|
(2)
-2%
|
(2)
-11%
|
(2)
+18%
|
(1)
+49%
|
(1)
+33%
|
(1)
-17%
|
(1)
+26%
|
(1)
-10%
|
(0)
+26%
|
(0)
+18%
|
0
N/A
|
0
+280%
|
0
+8%
|
0
+12%
|
0
N/A
|
(0)
N/A
|
(0)
-129%
|
(1)
-59%
|
(1)
+3%
|
(1)
N/A
|
(0)
+53%
|
(0)
+82%
|
0
N/A
|
|
EPS (Diluted) |
-21.84
N/A
|
-20.88
+4%
|
-19.7
+6%
|
-13.61
+31%
|
-19.35
-42%
|
-15.52
+20%
|
-14.08
+9%
|
-13.18
+6%
|
-6.23
+53%
|
-6.32
-1%
|
-2.98
+53%
|
-0.99
+67%
|
0.05
N/A
|
1.58
+3 060%
|
-0.01
N/A
|
-0.23
-2 200%
|
-0.66
-187%
|
-1.17
-77%
|
-1.19
-2%
|
-1.33
-12%
|
-1.11
+17%
|
-0.55
+50%
|
-0.36
+35%
|
-0.32
+11%
|
-0.28
+13%
|
-0.28
N/A
|
-0.19
+32%
|
-0.15
+21%
|
0.03
N/A
|
0.16
+433%
|
0.17
+6%
|
0.19
+12%
|
-0.01
N/A
|
-0.07
-600%
|
-0.16
-129%
|
-0.25
-56%
|
-0.24
+4%
|
-0.23
+4%
|
-0.1
+57%
|
-0.01
+90%
|
0.05
N/A
|