Rocket Lab USA Inc
NASDAQ:RKLB
Income Statement
Earnings Waterfall
Rocket Lab USA Inc
Income Statement
Rocket Lab USA 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Revenue |
35
N/A
|
52
+48%
|
56
+8%
|
51
-10%
|
62
+23%
|
85
+36%
|
129
+52%
|
187
+45%
|
211
+13%
|
225
+7%
|
232
+3%
|
236
+2%
|
245
+3%
|
282
+15%
|
327
+16%
|
364
+11%
|
436
+20%
|
466
+7%
|
504
+8%
|
555
+10%
|
602
+9%
|
|
| Gross Profit | ||||||||||||||||||||||
| Cost of Revenue |
(47)
|
(59)
|
(58)
|
(63)
|
(64)
|
(84)
|
(126)
|
(163)
|
(192)
|
(204)
|
(201)
|
(199)
|
(193)
|
(213)
|
(245)
|
(269)
|
(320)
|
(339)
|
(358)
|
(379)
|
(395)
|
|
| Gross Profit |
(12)
N/A
|
(7)
+43%
|
(2)
+69%
|
(13)
-510%
|
(2)
+85%
|
0
N/A
|
3
+568%
|
24
+712%
|
19
-20%
|
22
+14%
|
31
+45%
|
38
+21%
|
51
+36%
|
69
+35%
|
82
+18%
|
95
+16%
|
116
+22%
|
127
+10%
|
146
+15%
|
176
+20%
|
207
+18%
|
|
| Operating Income | ||||||||||||||||||||||
| Operating Expenses |
(43)
|
(48)
|
(55)
|
(84)
|
(100)
|
(123)
|
(146)
|
(146)
|
(154)
|
(170)
|
(192)
|
(205)
|
(229)
|
(244)
|
(256)
|
(282)
|
(306)
|
(333)
|
(369)
|
(405)
|
(436)
|
|
| Selling, General & Administrative |
(22)
|
(23)
|
(23)
|
(43)
|
(55)
|
(71)
|
(83)
|
(80)
|
(82)
|
(88)
|
(97)
|
(100)
|
(102)
|
(102)
|
(104)
|
(109)
|
(124)
|
(135)
|
(144)
|
(157)
|
(157)
|
|
| Research & Development |
(19)
|
(23)
|
(28)
|
(37)
|
(39)
|
(44)
|
(53)
|
(56)
|
(60)
|
(71)
|
(84)
|
(93)
|
(114)
|
(128)
|
(137)
|
(158)
|
(168)
|
(185)
|
(210)
|
(233)
|
(262)
|
|
| Depreciation & Amortization |
(2)
|
(3)
|
(3)
|
(3)
|
(6)
|
(7)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(12)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(17)
|
|
| Operating Income |
(55)
N/A
|
(55)
0%
|
(57)
-4%
|
(97)
-69%
|
(102)
-6%
|
(123)
-20%
|
(143)
-16%
|
(122)
+14%
|
(135)
-10%
|
(148)
-10%
|
(160)
-8%
|
(167)
-4%
|
(178)
-6%
|
(175)
+2%
|
(174)
+0%
|
(187)
-7%
|
(190)
-1%
|
(206)
-8%
|
(222)
-8%
|
(229)
-3%
|
(229)
+0%
|
|
| Pre-Tax Income | ||||||||||||||||||||||
| Interest Income Expense |
3
|
4
|
2
|
(1)
|
(7)
|
(9)
|
(15)
|
(14)
|
(12)
|
(10)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(6)
|
(8)
|
(7)
|
(1)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(2)
|
(5)
|
(9)
|
(42)
|
(16)
|
0
|
3
|
38
|
15
|
2
|
3
|
4
|
4
|
3
|
4
|
5
|
4
|
5
|
3
|
1
|
4
|
|
| Pre-Tax Income |
(55)
N/A
|
(56)
-3%
|
(64)
-13%
|
(140)
-119%
|
(125)
+11%
|
(132)
-5%
|
(155)
-18%
|
(98)
+37%
|
(133)
-36%
|
(156)
-17%
|
(161)
-4%
|
(168)
-4%
|
(179)
-7%
|
(178)
+0%
|
(175)
+1%
|
(187)
-7%
|
(189)
-1%
|
(207)
-9%
|
(228)
-10%
|
(236)
-4%
|
(226)
+4%
|
|
| Net Income | ||||||||||||||||||||||
| Tax Provision |
(1)
|
(0)
|
(0)
|
0
|
8
|
3
|
6
|
3
|
(3)
|
1
|
(2)
|
(2)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
0
|
(4)
|
38
|
28
|
|
| Income from Continuing Operations |
(55)
|
(57)
|
(64)
|
(139)
|
(117)
|
(128)
|
(149)
|
(96)
|
(136)
|
(155)
|
(163)
|
(169)
|
(183)
|
(181)
|
(177)
|
(188)
|
(190)
|
(207)
|
(231)
|
(198)
|
(198)
|
|
| Net Income (Common) |
(55)
N/A
|
(57)
-3%
|
(64)
-13%
|
(139)
-118%
|
(117)
+16%
|
(128)
-9%
|
(149)
-16%
|
(96)
+36%
|
(136)
-42%
|
(155)
-14%
|
(163)
-5%
|
(169)
-4%
|
(183)
-8%
|
(181)
+1%
|
(177)
+2%
|
(188)
-6%
|
(190)
-1%
|
(207)
-9%
|
(231)
-12%
|
(198)
+15%
|
(198)
0%
|
|
| EPS (Diluted) |
-0.13
N/A
|
-0.14
-8%
|
-0.16
-14%
|
-0.61
-281%
|
-0.26
+57%
|
-0.28
-8%
|
-0.32
-14%
|
-0.2
+38%
|
-0.29
-45%
|
-0.33
-14%
|
-0.35
-6%
|
-0.36
-3%
|
-0.38
-6%
|
-0.37
+3%
|
-0.36
+3%
|
-0.38
-6%
|
-0.38
N/A
|
-0.41
-8%
|
-0.46
-12%
|
-0.39
+15%
|
-0.37
+5%
|
|