Kinetik Holdings Inc
NYSE:KNTK
Income Statement
Earnings Waterfall
Kinetik Holdings Inc
Revenue
|
1.8B
USD
|
Cost of Revenue
|
-771.5m
USD
|
Gross Profit
|
1B
USD
|
Operating Expenses
|
-765.7m
USD
|
Operating Income
|
250.3m
USD
|
Other Expenses
|
61m
USD
|
Net Income
|
311.3m
USD
|
Income Statement
Kinetik Holdings 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 | Mar-2024 | Jun-2024 | Sep-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||
Revenue |
15
N/A
|
12
-20%
|
25
+103%
|
50
+103%
|
77
+54%
|
98
+28%
|
110
+12%
|
119
+8%
|
136
+15%
|
143
+5%
|
151
+6%
|
157
+4%
|
148
-5%
|
142
-5%
|
145
+2%
|
140
-4%
|
161
+15%
|
384
+139%
|
684
+78%
|
974
+43%
|
1 214
+25%
|
1 237
+2%
|
1 198
-3%
|
1 203
+0%
|
1 256
+4%
|
1 317
+5%
|
1 721
+31%
|
1 787
+4%
|
|
Gross Profit | |||||||||||||||||||||||||||||
Cost of Revenue |
(17)
|
(11)
|
(22)
|
(39)
|
(54)
|
(59)
|
(62)
|
(59)
|
(56)
|
(50)
|
(46)
|
(43)
|
(40)
|
(40)
|
(40)
|
(40)
|
(50)
|
(165)
|
(313)
|
(455)
|
(559)
|
(555)
|
(511)
|
(514)
|
(537)
|
(576)
|
(774)
|
(771)
|
|
Gross Profit |
(2)
N/A
|
1
N/A
|
2
+118%
|
11
+371%
|
23
+102%
|
39
+72%
|
48
+22%
|
60
+25%
|
80
+33%
|
93
+16%
|
105
+13%
|
114
+9%
|
108
-5%
|
102
-6%
|
105
+3%
|
100
-5%
|
111
+11%
|
218
+97%
|
371
+70%
|
520
+40%
|
655
+26%
|
682
+4%
|
687
+1%
|
690
+0%
|
719
+4%
|
741
+3%
|
947
+28%
|
1 016
+7%
|
|
Operating Income | |||||||||||||||||||||||||||||
Operating Expenses |
(10)
|
(10)
|
(18)
|
(26)
|
(35)
|
(40)
|
(46)
|
(56)
|
(65)
|
(63)
|
(59)
|
(52)
|
(45)
|
(44)
|
(45)
|
(44)
|
(45)
|
(147)
|
(263)
|
(377)
|
(492)
|
(511)
|
(515)
|
(526)
|
(540)
|
(559)
|
(728)
|
(766)
|
|
Selling, General & Administrative |
(4)
|
(7)
|
(9)
|
(12)
|
(15)
|
(16)
|
(18)
|
(22)
|
(24)
|
(26)
|
(26)
|
(27)
|
(29)
|
(28)
|
(29)
|
(28)
|
(29)
|
(44)
|
(62)
|
(80)
|
(94)
|
(99)
|
(96)
|
(95)
|
(98)
|
(105)
|
(147)
|
(154)
|
|
Depreciation & Amortization |
(6)
|
(4)
|
(9)
|
(14)
|
(20)
|
(24)
|
(27)
|
(33)
|
(40)
|
(36)
|
(32)
|
(25)
|
(12)
|
(16)
|
(16)
|
(16)
|
(12)
|
(73)
|
(136)
|
(197)
|
(260)
|
(268)
|
(271)
|
(276)
|
(281)
|
(286)
|
(365)
|
(383)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
(30)
|
(65)
|
(101)
|
(137)
|
(143)
|
(148)
|
(155)
|
(162)
|
(169)
|
(216)
|
(229)
|
|
Operating Income |
(12)
N/A
|
(9)
+20%
|
(16)
-70%
|
(15)
+4%
|
(12)
+19%
|
(1)
+96%
|
2
N/A
|
5
+114%
|
15
+231%
|
29
+97%
|
46
+57%
|
62
+35%
|
63
+1%
|
58
-8%
|
60
+3%
|
55
-7%
|
66
+19%
|
72
+8%
|
107
+50%
|
142
+33%
|
163
+15%
|
171
+5%
|
172
+0%
|
163
-5%
|
179
+9%
|
182
+2%
|
219
+20%
|
250
+14%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||
Interest Income Expense |
0
|
2
|
2
|
1
|
2
|
3
|
2
|
0
|
12
|
(34)
|
(29)
|
(14)
|
22
|
68
|
121
|
143
|
186
|
183
|
239
|
210
|
121
|
100
|
21
|
22
|
(4)
|
32
|
72
|
85
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(1 301)
|
(1 301)
|
(1 301)
|
(1 291)
|
(2)
|
(2)
|
(2)
|
(2)
|
(161)
|
(156)
|
(187)
|
(191)
|
(31)
|
(35)
|
(16)
|
(15)
|
(21)
|
(25)
|
(18)
|
(15)
|
|
Total Other Income |
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
5
|
9
|
9
|
8
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(12)
N/A
|
(7)
+38%
|
(14)
-97%
|
(14)
-1%
|
(11)
+25%
|
3
N/A
|
5
+53%
|
(4)
N/A
|
(1 274)
-28 855%
|
(1 306)
-3%
|
(1 284)
+2%
|
(1 244)
+3%
|
81
N/A
|
130
+60%
|
187
+45%
|
206
+10%
|
99
-52%
|
99
0%
|
157
+59%
|
158
+1%
|
253
+61%
|
236
-7%
|
176
-25%
|
170
-4%
|
154
-10%
|
188
+22%
|
273
+45%
|
321
+17%
|
|
Net Income | |||||||||||||||||||||||||||||
Tax Provision |
(7)
|
(6)
|
(10)
|
9
|
11
|
15
|
20
|
1
|
(65)
|
(64)
|
(64)
|
(65)
|
1
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
233
|
230
|
217
|
210
|
|
Income from Continuing Operations |
(19)
|
(13)
|
(24)
|
(5)
|
(0)
|
18
|
24
|
(3)
|
(1 339)
|
(1 370)
|
(1 349)
|
(1 309)
|
82
|
130
|
187
|
206
|
99
|
98
|
156
|
155
|
251
|
234
|
174
|
168
|
386
|
418
|
490
|
531
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
(4)
|
(9)
|
(6)
|
(2)
|
969
|
991
|
971
|
939
|
(79)
|
(119)
|
(164)
|
(180)
|
(113)
|
(108)
|
(171)
|
(161)
|
(210)
|
(195)
|
(117)
|
(110)
|
(97)
|
(118)
|
(167)
|
(197)
|
|
Net Income (Common) |
(19)
N/A
|
(13)
+31%
|
(24)
-85%
|
(5)
+80%
|
(4)
+6%
|
9
N/A
|
19
+100%
|
(6)
N/A
|
(370)
-6 622%
|
(379)
-2%
|
(378)
+0%
|
(370)
+2%
|
3
N/A
|
11
+293%
|
24
+115%
|
26
+10%
|
(14)
N/A
|
(10)
+27%
|
(20)
-92%
|
19
N/A
|
61
+223%
|
55
-11%
|
73
+34%
|
40
-45%
|
272
+573%
|
282
+4%
|
301
+7%
|
311
+3%
|
|
EPS (Diluted) |
-3
N/A
|
-0.91
+70%
|
-0.91
N/A
|
-0.21
+77%
|
-0.25
-19%
|
1.23
N/A
|
2.47
+101%
|
-0.73
N/A
|
-49.29
-6 652%
|
-50.52
-2%
|
-49.68
+2%
|
-1.68
+97%
|
0.08
N/A
|
1.46
+1 725%
|
0.36
-75%
|
3.46
+861%
|
-1.86
N/A
|
-0.27
+85%
|
-0.49
-81%
|
0.45
N/A
|
1.48
+229%
|
1.15
-22%
|
1.44
+25%
|
0.75
-48%
|
1.86
+148%
|
4.71
+153%
|
5.01
+6%
|
5.15
+3%
|