Archer Aviation Inc
NYSE:ACHR
Income Statement
Earnings Waterfall
Archer Aviation Inc
Income Statement
Archer Aviation Inc
| 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 |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
0
|
|
| Revenue |
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
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Gross Profit | |||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| 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
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||
| Operating Expenses |
(304)
|
(358)
|
(418)
|
(375)
|
(293)
|
(347)
|
(394)
|
(495)
|
(448)
|
(447)
|
(477)
|
(417)
|
(493)
|
(510)
|
(512)
|
(566)
|
(619)
|
(729)
|
|
| Selling, General & Administrative |
(143)
|
(176)
|
(214)
|
(227)
|
(154)
|
(164)
|
(171)
|
(246)
|
(184)
|
(168)
|
(183)
|
(96)
|
(150)
|
(152)
|
(133)
|
(156)
|
(177)
|
(235)
|
|
| Research & Development |
(23)
|
(63)
|
(69)
|
(107)
|
(130)
|
(169)
|
(207)
|
(232)
|
(252)
|
(271)
|
(288)
|
(313)
|
(334)
|
(348)
|
(367)
|
(397)
|
(426)
|
(477)
|
|
| Depreciation & Amortization |
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(12)
|
(14)
|
(15)
|
(17)
|
|
| Other Operating Expenses |
(138)
|
(117)
|
(133)
|
(39)
|
(6)
|
(11)
|
(13)
|
(13)
|
(7)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(304)
N/A
|
(358)
-18%
|
(418)
-17%
|
(375)
+10%
|
(293)
+22%
|
(347)
-19%
|
(394)
-13%
|
(495)
-26%
|
(448)
+10%
|
(447)
+0%
|
(477)
-7%
|
(417)
+13%
|
(493)
-18%
|
(510)
-3%
|
(512)
0%
|
(566)
-11%
|
(619)
-9%
|
(729)
-18%
|
|
| Pre-Tax Income | |||||||||||||||||||
| Interest Income Expense |
(0)
|
(1)
|
(2)
|
(1)
|
1
|
2
|
4
|
8
|
12
|
16
|
20
|
21
|
22
|
22
|
25
|
30
|
41
|
53
|
|
| Non-Reccuring Items |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(11)
|
11
|
15
|
25
|
26
|
28
|
19
|
4
|
(8)
|
(27)
|
(4)
|
12
|
24
|
(49)
|
(27)
|
(77)
|
(49)
|
59
|
|
| Pre-Tax Income |
(315)
N/A
|
(348)
-10%
|
(405)
-16%
|
(351)
+13%
|
(265)
+24%
|
(317)
-20%
|
(371)
-17%
|
(483)
-30%
|
(444)
+8%
|
(457)
-3%
|
(461)
-1%
|
(384)
+17%
|
(447)
-17%
|
(537)
-20%
|
(514)
+4%
|
(613)
-19%
|
(627)
-2%
|
(618)
+1%
|
|
| Net Income | |||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(315)
|
(348)
|
(405)
|
(351)
|
(265)
|
(317)
|
(371)
|
(484)
|
(444)
|
(458)
|
(461)
|
(384)
|
(448)
|
(537)
|
(514)
|
(613)
|
(627)
|
(618)
|
|
| Net Income (Common) |
(315)
N/A
|
(348)
-10%
|
(405)
-16%
|
(351)
+13%
|
(265)
+24%
|
(317)
-20%
|
(371)
-17%
|
(484)
-30%
|
(444)
+8%
|
(458)
-3%
|
(461)
-1%
|
(384)
+17%
|
(448)
-17%
|
(537)
-20%
|
(514)
+4%
|
(613)
-19%
|
(627)
-2%
|
(618)
+1%
|
|
| EPS (Diluted) |
-1.33
N/A
|
-1.46
-10%
|
-1.68
-15%
|
-1.48
+12%
|
-1.11
+25%
|
-1.31
-18%
|
-1.52
-16%
|
-1.91
-26%
|
-1.59
+17%
|
-1.69
-6%
|
-1.44
+15%
|
-1.14
+21%
|
-1.12
+2%
|
-1.42
-27%
|
-0.95
+33%
|
-1.05
-11%
|
-0.94
+10%
|
-0.99
-5%
|
|