Mastech Digital Inc
F:MS4A
Income Statement
Earnings Waterfall
Mastech Digital Inc
Income Statement
Mastech Digital Inc
| Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | 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 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
105
N/A
|
103
-2%
|
101
-2%
|
99
-1%
|
97
-3%
|
92
-5%
|
85
-7%
|
79
-8%
|
71
-10%
|
66
-7%
|
65
-1%
|
67
+2%
|
72
+7%
|
76
+6%
|
81
+7%
|
86
+6%
|
89
+4%
|
94
+5%
|
92
-2%
|
91
-1%
|
102
+12%
|
90
-11%
|
96
+7%
|
102
+6%
|
107
+5%
|
112
+4%
|
113
+1%
|
113
+0%
|
114
+0%
|
112
-1%
|
114
+1%
|
119
+5%
|
123
+3%
|
128
+4%
|
132
+3%
|
132
0%
|
132
0%
|
133
+1%
|
135
+1%
|
140
+4%
|
148
+6%
|
158
+7%
|
168
+6%
|
173
+3%
|
177
+2%
|
179
+1%
|
183
+2%
|
188
+3%
|
194
+3%
|
199
+3%
|
198
0%
|
196
-1%
|
194
-1%
|
193
0%
|
200
+3%
|
212
+6%
|
222
+5%
|
232
+4%
|
240
+4%
|
244
+2%
|
242
-1%
|
238
-2%
|
228
-4%
|
212
-7%
|
201
-5%
|
193
-4%
|
190
-1%
|
194
+2%
|
199
+2%
|
200
+1%
|
200
0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(83)
|
(82)
|
(81)
|
(80)
|
(78)
|
(75)
|
(70)
|
(64)
|
(58)
|
(54)
|
(53)
|
(54)
|
(58)
|
(61)
|
(65)
|
(69)
|
(72)
|
(76)
|
(74)
|
(74)
|
(83)
|
(73)
|
(78)
|
(83)
|
(87)
|
(91)
|
(92)
|
(92)
|
(93)
|
(92)
|
(93)
|
(97)
|
(100)
|
(103)
|
(106)
|
(106)
|
(107)
|
(107)
|
(108)
|
(111)
|
(116)
|
(122)
|
(128)
|
(132)
|
(135)
|
(136)
|
(138)
|
(142)
|
(146)
|
(149)
|
(147)
|
(145)
|
(143)
|
(142)
|
(146)
|
(155)
|
(163)
|
(169)
|
(175)
|
(179)
|
(179)
|
(177)
|
(170)
|
(158)
|
(150)
|
(143)
|
(140)
|
(142)
|
(143)
|
(144)
|
(144)
|
|
| Gross Profit |
22
N/A
|
21
-5%
|
20
-5%
|
19
-5%
|
18
-5%
|
17
-6%
|
16
-8%
|
15
-8%
|
13
-8%
|
13
-6%
|
13
0%
|
13
+4%
|
14
+7%
|
15
+6%
|
16
+7%
|
17
+6%
|
18
+4%
|
18
+4%
|
18
-3%
|
17
-2%
|
19
+11%
|
17
-11%
|
18
+7%
|
19
+5%
|
20
+5%
|
21
+4%
|
21
+1%
|
21
-1%
|
21
-1%
|
20
-3%
|
21
+2%
|
22
+8%
|
23
+5%
|
25
+8%
|
27
+5%
|
27
+0%
|
25
-4%
|
26
+4%
|
27
+1%
|
29
+7%
|
32
+11%
|
36
+13%
|
40
+11%
|
41
+5%
|
43
+3%
|
43
+1%
|
44
+3%
|
46
+4%
|
48
+5%
|
50
+4%
|
50
+1%
|
51
+2%
|
52
+1%
|
52
+0%
|
53
+3%
|
57
+7%
|
59
+5%
|
63
+5%
|
65
+4%
|
65
-1%
|
63
-2%
|
61
-4%
|
58
-5%
|
54
-6%
|
51
-5%
|
50
-3%
|
50
+1%
|
52
+4%
|
56
+6%
|
56
+1%
|
56
0%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(16)
|
(16)
|
(15)
|
(14)
|
(14)
|
(13)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(13)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(13)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(17)
|
(19)
|
(19)
|
(21)
|
(21)
|
(21)
|
(21)
|
(22)
|
(22)
|
(26)
|
(28)
|
(30)
|
(31)
|
(31)
|
(32)
|
(32)
|
(35)
|
(36)
|
(35)
|
(32)
|
(38)
|
(37)
|
(37)
|
(39)
|
(40)
|
(43)
|
(45)
|
(44)
|
(49)
|
(50)
|
(51)
|
(51)
|
(51)
|
(51)
|
(52)
|
(60)
|
(50)
|
(50)
|
(52)
|
(54)
|
(55)
|
|
| Selling, General & Administrative |
(16)
|
(15)
|
(15)
|
(14)
|
(14)
|
(13)
|
(12)
|
(11)
|
(11)
|
(10)
|
(11)
|
(12)
|
(13)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(14)
|
(16)
|
(13)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(17)
|
(19)
|
(19)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(22)
|
(25)
|
(26)
|
(27)
|
(29)
|
(28)
|
(30)
|
(31)
|
(32)
|
(34)
|
(32)
|
(36)
|
(35)
|
(35)
|
(35)
|
(35)
|
(37)
|
(40)
|
(42)
|
(43)
|
(45)
|
(47)
|
(48)
|
(48)
|
(49)
|
(48)
|
(49)
|
(49)
|
(48)
|
(47)
|
(49)
|
(51)
|
(53)
|
|
| Depreciation & Amortization |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
6
N/A
|
5
-11%
|
5
-5%
|
5
-8%
|
4
-7%
|
4
-9%
|
3
-14%
|
3
-3%
|
3
-18%
|
2
-42%
|
1
-15%
|
1
-29%
|
1
+17%
|
1
+2%
|
2
+38%
|
2
+26%
|
2
+18%
|
3
+22%
|
2
-13%
|
3
+5%
|
4
+40%
|
4
+1%
|
4
+15%
|
5
+20%
|
5
+6%
|
6
+10%
|
6
+3%
|
6
-4%
|
6
-5%
|
4
-19%
|
4
-18%
|
4
+2%
|
5
+25%
|
4
-4%
|
6
+23%
|
6
+1%
|
5
-20%
|
5
+6%
|
4
-14%
|
3
-34%
|
4
+51%
|
6
+50%
|
8
+34%
|
11
+28%
|
10
-2%
|
11
+7%
|
9
-18%
|
10
+6%
|
13
+34%
|
18
+36%
|
13
-28%
|
14
+9%
|
14
+2%
|
13
-9%
|
13
+3%
|
14
+6%
|
15
+6%
|
19
+29%
|
16
-14%
|
15
-10%
|
12
-17%
|
9
-23%
|
6
-35%
|
3
-55%
|
(1)
N/A
|
(10)
-1 067%
|
(0)
+96%
|
2
N/A
|
4
+81%
|
2
-38%
|
1
-63%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
6
|
6
|
4
|
0
|
0
|
0
|
(1)
|
0
|
1
|
1
|
3
|
0
|
1
|
1
|
0
|
0
|
(3)
|
(3)
|
(8)
|
0
|
(5)
|
(5)
|
0
|
0
|
(0)
|
|
| Total Other Income |
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Pre-Tax Income |
6
N/A
|
5
-10%
|
5
-6%
|
5
-7%
|
4
-12%
|
4
-6%
|
3
-24%
|
2
-18%
|
2
-7%
|
2
-33%
|
1
-16%
|
1
-29%
|
1
+9%
|
1
N/A
|
1
+43%
|
2
+27%
|
2
-1%
|
2
+28%
|
2
+1%
|
3
+8%
|
4
+39%
|
4
+4%
|
4
+16%
|
5
+17%
|
5
+5%
|
6
+11%
|
6
+4%
|
6
-3%
|
6
-5%
|
4
-20%
|
4
-18%
|
4
0%
|
4
+23%
|
4
-7%
|
5
+22%
|
5
+1%
|
4
-21%
|
4
+7%
|
4
-15%
|
2
-47%
|
3
+50%
|
5
+55%
|
8
+65%
|
10
+31%
|
9
-4%
|
9
-6%
|
13
+48%
|
14
+5%
|
15
+12%
|
16
+6%
|
12
-29%
|
13
+12%
|
13
-2%
|
12
-5%
|
14
+14%
|
14
+5%
|
17
+17%
|
18
+10%
|
17
-8%
|
16
-8%
|
12
-20%
|
10
-22%
|
3
-66%
|
0
-96%
|
(9)
N/A
|
(10)
-8%
|
(5)
+47%
|
(3)
+46%
|
4
N/A
|
3
-33%
|
1
-54%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(1)
|
(0)
|
2
|
2
|
1
|
1
|
(1)
|
(1)
|
(0)
|
|
| Income from Continuing Operations |
5
|
5
|
5
|
4
|
4
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
3
|
3
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
1
|
2
|
3
|
5
|
7
|
7
|
7
|
10
|
10
|
11
|
12
|
9
|
10
|
10
|
9
|
10
|
10
|
12
|
13
|
12
|
11
|
9
|
7
|
2
|
(0)
|
(7)
|
(8)
|
(4)
|
(2)
|
3
|
2
|
1
|
|
| Net Income (Common) |
5
N/A
|
5
-8%
|
5
-7%
|
4
-5%
|
4
-20%
|
3
-13%
|
2
-28%
|
1
-33%
|
1
-5%
|
1
-31%
|
1
-15%
|
1
-29%
|
1
+21%
|
1
-9%
|
1
+42%
|
1
+27%
|
1
-5%
|
1
+29%
|
2
+6%
|
2
+11%
|
2
+27%
|
2
+13%
|
3
+14%
|
4
+33%
|
4
+6%
|
4
+8%
|
4
+2%
|
4
-14%
|
3
-6%
|
3
-19%
|
2
-19%
|
2
+0%
|
3
+22%
|
3
-7%
|
3
+22%
|
3
+1%
|
3
-21%
|
3
+8%
|
2
-9%
|
1
-43%
|
2
+16%
|
3
+73%
|
5
+75%
|
7
+36%
|
7
+0%
|
6
-6%
|
9
+50%
|
10
+3%
|
11
+14%
|
12
+8%
|
9
-25%
|
10
+12%
|
10
-2%
|
9
-7%
|
10
+8%
|
10
+4%
|
12
+18%
|
13
+9%
|
12
-10%
|
11
-8%
|
9
-21%
|
7
-24%
|
2
-69%
|
(0)
N/A
|
(7)
-2 767%
|
(8)
-6%
|
(4)
+47%
|
(2)
+44%
|
3
N/A
|
2
-38%
|
1
-59%
|
|
| EPS (Diluted) |
0.6
N/A
|
0.55
-8%
|
0.51
-7%
|
0.49
-4%
|
0.39
-20%
|
0.33
-15%
|
0.24
-27%
|
0.16
-33%
|
0.15
-6%
|
0.11
-27%
|
0.09
-18%
|
0.06
-33%
|
0.07
+17%
|
0.06
-14%
|
0.09
+50%
|
0.12
+33%
|
0.12
N/A
|
0.16
+33%
|
0.19
+19%
|
0.19
N/A
|
0.25
+32%
|
0.27
+8%
|
0.31
+15%
|
0.41
+32%
|
0.43
+5%
|
0.46
+7%
|
0.47
+2%
|
0.41
-13%
|
0.38
-7%
|
0.31
-18%
|
0.25
-19%
|
0.25
N/A
|
0.31
+24%
|
0.28
-10%
|
0.35
+25%
|
0.35
N/A
|
0.28
-20%
|
0.3
+7%
|
0.27
-10%
|
0.13
-52%
|
0.16
+23%
|
0.25
+56%
|
0.44
+76%
|
0.59
+34%
|
0.59
N/A
|
0.58
-2%
|
0.86
+48%
|
0.86
N/A
|
0.99
+15%
|
1.03
+4%
|
0.75
-27%
|
0.86
+15%
|
0.83
-3%
|
0.77
-7%
|
0.83
+8%
|
0.86
+4%
|
1.02
+19%
|
1.11
+9%
|
1
-10%
|
0.92
-8%
|
0.72
-22%
|
0.55
-24%
|
0.16
-71%
|
-0.03
N/A
|
-0.61
-1 933%
|
-0.65
-7%
|
-0.35
+46%
|
-0.2
+43%
|
0.28
N/A
|
0.17
-39%
|
0.07
-59%
|
|