American Public Education Inc
NASDAQ:APEI
Income Statement
Earnings Waterfall
American Public Education Inc
Revenue
|
600.5m
USD
|
Cost of Revenue
|
-292.9m
USD
|
Gross Profit
|
307.7m
USD
|
Operating Expenses
|
-289m
USD
|
Operating Income
|
18.7m
USD
|
Other Expenses
|
-72m
USD
|
Net Income
|
-53.3m
USD
|
Income Statement
American Public Education Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
329
N/A
|
334
+1%
|
339
+1%
|
342
+1%
|
350
+2%
|
347
-1%
|
342
-1%
|
333
-2%
|
328
-2%
|
327
0%
|
323
-1%
|
320
-1%
|
313
-2%
|
305
-3%
|
300
-1%
|
300
0%
|
299
0%
|
299
0%
|
299
+0%
|
299
0%
|
298
0%
|
296
-1%
|
294
-1%
|
289
-2%
|
286
-1%
|
288
+0%
|
299
+4%
|
310
+4%
|
322
+4%
|
336
+4%
|
332
-1%
|
351
+6%
|
419
+19%
|
485
+16%
|
557
+15%
|
608
+9%
|
606
0%
|
601
-1%
|
599
0%
|
600
+0%
|
601
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(113)
|
(116)
|
(119)
|
(121)
|
(124)
|
(123)
|
(122)
|
(121)
|
(119)
|
(118)
|
(118)
|
(117)
|
(117)
|
(117)
|
(117)
|
(118)
|
(116)
|
(117)
|
(116)
|
(116)
|
(115)
|
(114)
|
(113)
|
(112)
|
(112)
|
(113)
|
(115)
|
(119)
|
(122)
|
(125)
|
(125)
|
(136)
|
(173)
|
(212)
|
(254)
|
(283)
|
(289)
|
(291)
|
(294)
|
(295)
|
(293)
|
|
Gross Profit |
217
N/A
|
218
+1%
|
220
+1%
|
221
+0%
|
226
+3%
|
224
-1%
|
220
-2%
|
213
-3%
|
209
-2%
|
208
0%
|
205
-1%
|
204
-1%
|
196
-4%
|
188
-4%
|
183
-3%
|
182
0%
|
183
+0%
|
182
-1%
|
183
+1%
|
183
+0%
|
182
0%
|
183
+0%
|
181
-1%
|
176
-2%
|
174
-1%
|
174
0%
|
184
+6%
|
191
+4%
|
200
+4%
|
210
+5%
|
207
-2%
|
214
+4%
|
246
+15%
|
273
+11%
|
303
+11%
|
325
+7%
|
318
-2%
|
311
-2%
|
305
-2%
|
305
0%
|
308
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(149)
|
(153)
|
(156)
|
(159)
|
(160)
|
(161)
|
(160)
|
(157)
|
(157)
|
(154)
|
(152)
|
(151)
|
(147)
|
(147)
|
(146)
|
(147)
|
(146)
|
(147)
|
(147)
|
(148)
|
(149)
|
(148)
|
(149)
|
(153)
|
(154)
|
(158)
|
(164)
|
(167)
|
(174)
|
(177)
|
(180)
|
(191)
|
(215)
|
(246)
|
(274)
|
(299)
|
(305)
|
(311)
|
(311)
|
(304)
|
(289)
|
|
Selling, General & Administrative |
(136)
|
(138)
|
(141)
|
(143)
|
(144)
|
(144)
|
(143)
|
(139)
|
(136)
|
(134)
|
(131)
|
(130)
|
(128)
|
(128)
|
(127)
|
(128)
|
(127)
|
(129)
|
(129)
|
(131)
|
(132)
|
(131)
|
(132)
|
(137)
|
(138)
|
(143)
|
(150)
|
(153)
|
(161)
|
(165)
|
(169)
|
(178)
|
(197)
|
(223)
|
(246)
|
(266)
|
(273)
|
(280)
|
(279)
|
(273)
|
(261)
|
|
Depreciation & Amortization |
(14)
|
(14)
|
(15)
|
(16)
|
(16)
|
(17)
|
(18)
|
(18)
|
(21)
|
(21)
|
(21)
|
(21)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(18)
|
(18)
|
(18)
|
(17)
|
(17)
|
(16)
|
(16)
|
(15)
|
(14)
|
(14)
|
(13)
|
(12)
|
(11)
|
(13)
|
(18)
|
(23)
|
(29)
|
(33)
|
(32)
|
(32)
|
(32)
|
(31)
|
(28)
|
|
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
|
|
Operating Income |
67
N/A
|
66
-2%
|
65
-2%
|
62
-4%
|
66
+7%
|
64
-3%
|
59
-7%
|
55
-7%
|
52
-5%
|
54
+3%
|
53
-2%
|
53
0%
|
49
-7%
|
41
-16%
|
38
-9%
|
35
-6%
|
37
+5%
|
34
-7%
|
36
+5%
|
35
-3%
|
33
-5%
|
35
+3%
|
32
-8%
|
24
-26%
|
21
-12%
|
16
-22%
|
20
+22%
|
24
+24%
|
26
+5%
|
33
+30%
|
26
-21%
|
24
-9%
|
32
+33%
|
27
-15%
|
29
+5%
|
26
-7%
|
13
-52%
|
(1)
N/A
|
(6)
-700%
|
2
N/A
|
19
+1 067%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
4
|
4
|
4
|
4
|
4
|
3
|
2
|
1
|
1
|
0
|
(1)
|
(4)
|
(8)
|
(11)
|
(14)
|
(18)
|
(16)
|
(14)
|
(11)
|
(4)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(11)
|
(11)
|
(11)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(7)
|
(6)
|
(8)
|
(8)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
2
|
(143)
|
(143)
|
(146)
|
(148)
|
(66)
|
(66)
|
(67)
|
|
Pre-Tax Income |
68
N/A
|
66
-2%
|
65
-2%
|
62
-4%
|
66
+7%
|
64
-4%
|
60
-7%
|
55
-7%
|
52
-5%
|
54
+3%
|
53
-2%
|
43
-19%
|
38
-10%
|
31
-20%
|
26
-14%
|
34
+27%
|
35
+4%
|
33
-5%
|
36
+7%
|
36
+0%
|
35
-1%
|
31
-12%
|
29
-6%
|
20
-33%
|
17
-15%
|
18
+5%
|
20
+14%
|
25
+27%
|
26
+2%
|
33
+29%
|
26
-22%
|
23
-13%
|
26
+15%
|
22
-16%
|
(126)
N/A
|
(130)
-4%
|
(151)
-16%
|
(165)
-9%
|
(86)
+48%
|
(76)
+12%
|
(53)
+30%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(26)
|
(25)
|
(25)
|
(24)
|
(25)
|
(25)
|
(23)
|
(21)
|
(20)
|
(21)
|
(20)
|
(17)
|
(15)
|
(13)
|
(11)
|
(14)
|
(15)
|
(13)
|
(13)
|
(12)
|
(9)
|
(7)
|
(7)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(7)
|
(9)
|
(7)
|
(6)
|
(8)
|
(6)
|
30
|
31
|
36
|
39
|
19
|
14
|
11
|
|
Income from Continuing Operations |
42
|
41
|
40
|
38
|
41
|
39
|
37
|
35
|
32
|
33
|
33
|
26
|
24
|
18
|
15
|
19
|
20
|
20
|
23
|
24
|
26
|
24
|
22
|
15
|
12
|
11
|
13
|
17
|
19
|
25
|
19
|
16
|
19
|
16
|
(96)
|
(99)
|
(115)
|
(126)
|
(67)
|
(62)
|
(42)
|
|
Equity Earnings Affiliates |
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
|
Net Income (Common) |
42
N/A
|
41
-2%
|
40
-2%
|
38
-5%
|
41
+8%
|
39
-4%
|
37
-7%
|
35
-5%
|
32
-6%
|
34
+5%
|
34
-1%
|
27
-19%
|
24
-10%
|
18
-24%
|
16
-15%
|
20
+26%
|
21
+8%
|
21
+0%
|
24
+13%
|
25
+5%
|
26
+2%
|
22
-14%
|
21
-7%
|
13
-35%
|
10
-25%
|
11
+14%
|
13
+16%
|
17
+32%
|
19
+8%
|
25
+30%
|
18
-25%
|
15
-16%
|
18
+16%
|
15
-16%
|
(96)
N/A
|
(99)
-4%
|
(115)
-16%
|
(128)
-11%
|
(70)
+45%
|
(71)
-2%
|
(53)
+25%
|
|
EPS (Diluted) |
2.35
N/A
|
2.31
-2%
|
2.29
-1%
|
2.17
-5%
|
2.33
+7%
|
2.26
-3%
|
2.15
-5%
|
2.06
-4%
|
1.93
-6%
|
2.09
+8%
|
2.06
-1%
|
1.67
-19%
|
1.49
-11%
|
1.13
-24%
|
0.95
-16%
|
1.2
+26%
|
1.28
+7%
|
1.28
N/A
|
1.43
+12%
|
1.49
+4%
|
1.54
+3%
|
1.33
-14%
|
1.24
-7%
|
0.83
-33%
|
0.62
-25%
|
0.75
+21%
|
0.88
+17%
|
1.16
+32%
|
1.25
+8%
|
1.49
+19%
|
0.97
-35%
|
0.82
-15%
|
0.97
+18%
|
0.8
-18%
|
-5.06
N/A
|
-5.25
-4%
|
-6.1
-16%
|
-6.71
-10%
|
-3.92
+42%
|
-4.01
-2%
|
-2.94
+27%
|