Newlake Capital Partners Inc
OTC:NLCP
Income Statement
Earnings Waterfall
Newlake Capital Partners Inc
Revenue
|
47.3m
USD
|
Cost of Revenue
|
-657k
USD
|
Gross Profit
|
46.6m
USD
|
Operating Expenses
|
-21.8m
USD
|
Operating Income
|
24.8m
USD
|
Other Expenses
|
-237k
USD
|
Net Income
|
24.6m
USD
|
Income Statement
Newlake Capital Partners Inc
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 |
12
N/A
|
14
+21%
|
19
+32%
|
23
+25%
|
28
+21%
|
34
+20%
|
38
+11%
|
42
+11%
|
45
+8%
|
46
+3%
|
47
+2%
|
46
-1%
|
47
+2%
|
|
Gross Profit | ||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
|
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
N/A
|
0
N/A
|
0
N/A
|
47
N/A
|
|
Operating Income | ||||||||||||||
Operating Expenses |
(24)
|
(25)
|
(27)
|
(15)
|
(17)
|
(19)
|
(21)
|
(21)
|
(22)
|
(23)
|
(22)
|
(22)
|
(22)
|
|
Selling, General & Administrative |
(21)
|
(22)
|
(22)
|
(8)
|
(8)
|
(9)
|
(11)
|
(10)
|
(9)
|
(9)
|
(7)
|
(8)
|
(8)
|
|
Depreciation & Amortization |
(3)
|
(3)
|
(5)
|
(7)
|
(8)
|
(10)
|
(10)
|
(12)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
|
Operating Income |
(12)
N/A
|
(11)
+8%
|
(9)
+22%
|
9
N/A
|
12
+33%
|
15
+32%
|
16
+7%
|
20
+25%
|
23
+13%
|
23
+3%
|
25
+9%
|
25
-3%
|
25
+1%
|
|
Pre-Tax Income | ||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
1
|
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)
|
|
Pre-Tax Income |
(10)
N/A
|
(10)
+8%
|
(7)
+26%
|
10
N/A
|
12
+14%
|
15
+31%
|
16
+6%
|
20
+24%
|
22
+12%
|
23
+4%
|
25
+9%
|
25
-2%
|
25
+1%
|
|
Net Income | ||||||||||||||
Income from Continuing Operations |
(10)
|
(10)
|
(7)
|
10
|
12
|
15
|
16
|
20
|
22
|
23
|
25
|
25
|
25
|
|
Income to Minority Interest |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Net Income (Common) |
(11)
N/A
|
(10)
+7%
|
(7)
+25%
|
10
N/A
|
11
+15%
|
15
+32%
|
16
+7%
|
20
+24%
|
22
+12%
|
23
+4%
|
25
+9%
|
24
-2%
|
25
+1%
|
|
EPS (Diluted) |
-0.5
N/A
|
-0.47
+6%
|
-0.42
+11%
|
0.51
N/A
|
0.64
+25%
|
0.68
+6%
|
0.73
+7%
|
0.89
+22%
|
1.01
+13%
|
1.05
+4%
|
1.15
+10%
|
1.13
-2%
|
1.14
+1%
|