Aveanna Healthcare Holdings Inc
NASDAQ:AVAH
Income Statement
Earnings Waterfall
Aveanna Healthcare Holdings Inc
Income Statement
Aveanna Healthcare Holdings Inc
| Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||
| Interest Expense |
69
|
69
|
73
|
89
|
108
|
121
|
136
|
148
|
153
|
157
|
159
|
158
|
157
|
153
|
150
|
146
|
|
| Revenue |
1 679
N/A
|
1 712
+2%
|
1 719
+0%
|
1 751
+2%
|
1 788
+2%
|
1 804
+1%
|
1 832
+2%
|
1 867
+2%
|
1 895
+1%
|
1 919
+1%
|
1 952
+2%
|
1 983
+2%
|
2 025
+2%
|
2 093
+3%
|
2 178
+4%
|
2 291
+5%
|
|
| Gross Profit | |||||||||||||||||
| Cost of Revenue |
(1 136)
|
(1 156)
|
(1 165)
|
(1 202)
|
(1 234)
|
(1 251)
|
(1 269)
|
(1 292)
|
(1 300)
|
(1 323)
|
(1 353)
|
(1 371)
|
(1 389)
|
(1 420)
|
(1 452)
|
(1 522)
|
|
| Gross Profit |
542
N/A
|
556
+2%
|
554
0%
|
549
-1%
|
553
+1%
|
553
0%
|
563
+2%
|
576
+2%
|
595
+3%
|
597
+0%
|
600
+0%
|
612
+2%
|
636
+4%
|
673
+6%
|
726
+8%
|
769
+6%
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(448)
|
(477)
|
(493)
|
(504)
|
(520)
|
(516)
|
(502)
|
(491)
|
(482)
|
(478)
|
(481)
|
(489)
|
(494)
|
(503)
|
(509)
|
(534)
|
|
| Selling, General & Administrative |
(428)
|
(456)
|
(471)
|
(480)
|
(495)
|
(492)
|
(485)
|
(481)
|
(474)
|
(469)
|
(470)
|
(471)
|
(478)
|
(489)
|
(496)
|
(523)
|
|
| Depreciation & Amortization |
(21)
|
(22)
|
(22)
|
(22)
|
(21)
|
(19)
|
(17)
|
(15)
|
(14)
|
(13)
|
(12)
|
(12)
|
(11)
|
(10)
|
(10)
|
(10)
|
|
| Other Operating Expenses |
0
|
1
|
1
|
(2)
|
(4)
|
(4)
|
(1)
|
5
|
6
|
4
|
0
|
(6)
|
(5)
|
(3)
|
(3)
|
(1)
|
|
| Operating Income |
94
N/A
|
78
-17%
|
61
-22%
|
45
-26%
|
33
-27%
|
37
+12%
|
61
+64%
|
85
+40%
|
114
+34%
|
119
+5%
|
118
0%
|
123
+4%
|
141
+14%
|
170
+21%
|
217
+27%
|
235
+8%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
(65)
|
(29)
|
(27)
|
3
|
(22)
|
(84)
|
(79)
|
(121)
|
(147)
|
(121)
|
(141)
|
(177)
|
(135)
|
(155)
|
(158)
|
(131)
|
|
| Non-Reccuring Items |
(144)
|
(143)
|
(603)
|
(596)
|
(675)
|
(676)
|
(205)
|
(311)
|
(106)
|
(106)
|
(106)
|
(0)
|
(1)
|
(2)
|
(5)
|
(10)
|
|
| Total Other Income |
1
|
2
|
2
|
2
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
(114)
N/A
|
(92)
+19%
|
(567)
-518%
|
(547)
+4%
|
(664)
-21%
|
(722)
-9%
|
(223)
+69%
|
(347)
-55%
|
(139)
+60%
|
(107)
+23%
|
(128)
-19%
|
(53)
+58%
|
5
N/A
|
14
+171%
|
54
+292%
|
95
+76%
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
(4)
|
(6)
|
(5)
|
(4)
|
2
|
3
|
3
|
0
|
4
|
(7)
|
3
|
(12)
|
(16)
|
(8)
|
(35)
|
(19)
|
|
| Income from Continuing Operations |
(117)
|
(98)
|
(573)
|
(551)
|
(662)
|
(719)
|
(220)
|
(347)
|
(135)
|
(114)
|
(125)
|
(66)
|
(11)
|
5
|
19
|
75
|
|
| Net Income (Common) |
(117)
N/A
|
(98)
+17%
|
(573)
-487%
|
(551)
+4%
|
(662)
-20%
|
(719)
-9%
|
(220)
+69%
|
(347)
-58%
|
(135)
+61%
|
(114)
+15%
|
(125)
-10%
|
(66)
+47%
|
(11)
+83%
|
5
N/A
|
19
+241%
|
75
+307%
|
|
| EPS (Diluted) |
-0.69
N/A
|
-0.52
+25%
|
-3.09
-494%
|
-2.97
+4%
|
-3.57
-20%
|
-3.8
-6%
|
-1.15
+70%
|
-1.83
-59%
|
-0.71
+61%
|
-0.6
+15%
|
-0.63
-5%
|
-0.34
+46%
|
-0.06
+82%
|
0.03
N/A
|
0.08
+167%
|
0.33
+313%
|
|