Arcimoto Inc
OTC:FUVV
Income Statement
Earnings Waterfall
Arcimoto Inc
Income Statement
Arcimoto Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+225%
|
0
-31%
|
0
+100%
|
0
+6%
|
0
-47%
|
0
N/A
|
0
-80%
|
0
+100%
|
1
+2 375%
|
2
+62%
|
2
+16%
|
3
+35%
|
2
-13%
|
3
+35%
|
3
+15%
|
4
+24%
|
4
+4%
|
4
-17%
|
4
+21%
|
5
+12%
|
7
+33%
|
7
+11%
|
8
+4%
|
7
-12%
|
|
| Gross Profit | |||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(5)
|
(6)
|
(8)
|
(8)
|
(10)
|
(12)
|
(15)
|
(17)
|
(18)
|
(21)
|
(23)
|
(23)
|
(22)
|
(20)
|
(16)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
-33%
|
(0)
+50%
|
(0)
N/A
|
(2)
-9 500%
|
(3)
-56%
|
(4)
-32%
|
(5)
-34%
|
(6)
-15%
|
(7)
-13%
|
(8)
-23%
|
(10)
-24%
|
(13)
-22%
|
(14)
-12%
|
(16)
-15%
|
(18)
-10%
|
(17)
+7%
|
(15)
+11%
|
(12)
+19%
|
(9)
+26%
|
|
| Operating Income | |||||||||||||||||||||||||||||
| Operating Expenses |
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(6)
|
(9)
|
(11)
|
(12)
|
(13)
|
(14)
|
(13)
|
(12)
|
(11)
|
(10)
|
(11)
|
(15)
|
(19)
|
(24)
|
(32)
|
(42)
|
(40)
|
(45)
|
(42)
|
(39)
|
(34)
|
(25)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(6)
|
(7)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(10)
|
(12)
|
(15)
|
(20)
|
(22)
|
(25)
|
(27)
|
(24)
|
(23)
|
(20)
|
(17)
|
|
| Research & Development |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(6)
|
(7)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(5)
|
(7)
|
(9)
|
(12)
|
(14)
|
(15)
|
(18)
|
(19)
|
(16)
|
(14)
|
(9)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(2)
N/A
|
(2)
+1%
|
(2)
-8%
|
(2)
-6%
|
(3)
-51%
|
(5)
-47%
|
(6)
-34%
|
(9)
-40%
|
(11)
-22%
|
(12)
-8%
|
(13)
-13%
|
(14)
-4%
|
(14)
-4%
|
(15)
-3%
|
(15)
+3%
|
(15)
-6%
|
(17)
-13%
|
(22)
-25%
|
(28)
-28%
|
(35)
-25%
|
(45)
-29%
|
(56)
-25%
|
(56)
0%
|
(63)
-13%
|
(59)
+6%
|
(53)
+10%
|
(46)
+15%
|
(34)
+25%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(0)
|
(3)
|
2
|
(2)
|
(10)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(6)
|
0
|
(7)
|
(7)
|
(0)
|
(3)
|
(3)
|
(4)
|
|
| 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)
|
(2)
|
(2)
|
(2)
|
|
| Pre-Tax Income |
(2)
N/A
|
(2)
+1%
|
(2)
-9%
|
(2)
-6%
|
(3)
-50%
|
(5)
-46%
|
(6)
-33%
|
(9)
-40%
|
(11)
-23%
|
(12)
-9%
|
(14)
-14%
|
(15)
-6%
|
(15)
-5%
|
(16)
-3%
|
(16)
+1%
|
(16)
-4%
|
(18)
-11%
|
(22)
-23%
|
(27)
-20%
|
(34)
-26%
|
(51)
-50%
|
(56)
-10%
|
(65)
-16%
|
(70)
-8%
|
(63)
+11%
|
(57)
+10%
|
(53)
+7%
|
(50)
+6%
|
|
| Net Income | |||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(6)
|
(9)
|
(11)
|
(12)
|
(14)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(18)
|
(19)
|
(24)
|
(31)
|
(48)
|
(56)
|
(65)
|
(70)
|
(63)
|
(57)
|
(53)
|
(50)
|
|
| Net Income (Common) |
(2)
N/A
|
(2)
+1%
|
(2)
-9%
|
(2)
-6%
|
(3)
-50%
|
(5)
-46%
|
(6)
-33%
|
(9)
-40%
|
(11)
-23%
|
(12)
-9%
|
(14)
-14%
|
(15)
-6%
|
(15)
-5%
|
(16)
-3%
|
(16)
+1%
|
(16)
-4%
|
(18)
-11%
|
(19)
-6%
|
(24)
-24%
|
(31)
-29%
|
(48)
-55%
|
(56)
-17%
|
(65)
-16%
|
(70)
-8%
|
(63)
+11%
|
(57)
+10%
|
(53)
+7%
|
(50)
+5%
|
|
| EPS (Diluted) |
-2.2
N/A
|
-2.2
N/A
|
-2.39
-9%
|
-3.34
-40%
|
-4.89
-46%
|
-6.15
-26%
|
-8.04
-31%
|
-11.25
-40%
|
-13.98
-24%
|
-15.68
-12%
|
-15.89
-1%
|
-15.86
+0%
|
-16.85
-6%
|
-13
+23%
|
-12.41
+5%
|
-10.29
+17%
|
-12.68
-23%
|
-10.88
+14%
|
-13.15
-21%
|
-16.31
-24%
|
-25.84
-58%
|
-29.35
-14%
|
-32.78
-12%
|
-31.27
+5%
|
-28.45
+9%
|
-8.72
+69%
|
-6.8
+22%
|
-5.56
+18%
|
|