Astronics Corp
NASDAQ:ATRO
Income Statement
Earnings Waterfall
Astronics Corp
Revenue
|
689.2m
USD
|
Cost of Revenue
|
-568.4m
USD
|
Gross Profit
|
120.8m
USD
|
Operating Expenses
|
-127.5m
USD
|
Operating Income
|
-6.7m
USD
|
Other Expenses
|
-19.8m
USD
|
Net Income
|
-26.4m
USD
|
Income Statement
Astronics Corp
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Apr-2015 | Jul-2015 | Oct-2015 | Dec-2015 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-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 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
340
N/A
|
407
+20%
|
511
+26%
|
601
+18%
|
661
+10%
|
682
+3%
|
680
0%
|
701
+3%
|
692
-1%
|
690
0%
|
681
-1%
|
636
-7%
|
633
-1%
|
626
-1%
|
613
-2%
|
607
-1%
|
625
+3%
|
651
+4%
|
709
+9%
|
772
+9%
|
803
+4%
|
832
+4%
|
813
-2%
|
777
-4%
|
773
-1%
|
722
-7%
|
657
-9%
|
586
-11%
|
503
-14%
|
451
-10%
|
438
-3%
|
444
+1%
|
445
+0%
|
455
+2%
|
473
+4%
|
493
+4%
|
535
+9%
|
575
+8%
|
621
+8%
|
652
+5%
|
689
+6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(252)
|
(309)
|
(389)
|
(451)
|
(494)
|
(505)
|
(497)
|
(510)
|
(504)
|
(503)
|
(499)
|
(474)
|
(474)
|
(468)
|
(465)
|
(466)
|
(487)
|
(515)
|
(557)
|
(607)
|
(623)
|
(637)
|
(626)
|
(600)
|
(601)
|
(582)
|
(530)
|
(481)
|
(406)
|
(375)
|
(373)
|
(375)
|
(369)
|
(368)
|
(387)
|
(411)
|
(457)
|
(496)
|
(525)
|
(550)
|
(568)
|
|
Gross Profit |
88
N/A
|
98
+11%
|
122
+25%
|
150
+23%
|
167
+12%
|
177
+6%
|
184
+4%
|
192
+4%
|
188
-2%
|
187
0%
|
183
-3%
|
162
-11%
|
160
-1%
|
158
-1%
|
148
-7%
|
142
-4%
|
137
-3%
|
136
-1%
|
151
+11%
|
165
+9%
|
181
+9%
|
196
+8%
|
187
-5%
|
177
-5%
|
172
-3%
|
140
-18%
|
127
-10%
|
105
-17%
|
97
-8%
|
76
-22%
|
65
-14%
|
69
+6%
|
76
+10%
|
87
+14%
|
87
-1%
|
82
-5%
|
78
-5%
|
79
+2%
|
96
+21%
|
102
+6%
|
121
+18%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(46)
|
(53)
|
(63)
|
(77)
|
(80)
|
(86)
|
(87)
|
(83)
|
(89)
|
(89)
|
(89)
|
(88)
|
(85)
|
(86)
|
(86)
|
(87)
|
(89)
|
(114)
|
(122)
|
(127)
|
(117)
|
(116)
|
(116)
|
(120)
|
(121)
|
(143)
|
(141)
|
(134)
|
(106)
|
(101)
|
(94)
|
(92)
|
(98)
|
(99)
|
(102)
|
(109)
|
(101)
|
(107)
|
(114)
|
(120)
|
(127)
|
|
Selling, General & Administrative |
(46)
|
(53)
|
(63)
|
(77)
|
(80)
|
(86)
|
(86)
|
(83)
|
(89)
|
(88)
|
(89)
|
(88)
|
(85)
|
(86)
|
(86)
|
(87)
|
(89)
|
(98)
|
(105)
|
(111)
|
(117)
|
(116)
|
(116)
|
(120)
|
(121)
|
(143)
|
(141)
|
(133)
|
(106)
|
(101)
|
(94)
|
(91)
|
(98)
|
(99)
|
(102)
|
(109)
|
(101)
|
(107)
|
(114)
|
(120)
|
(127)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
(16)
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
42
N/A
|
45
+6%
|
59
+32%
|
73
+23%
|
87
+20%
|
91
+4%
|
97
+6%
|
108
+12%
|
99
-9%
|
99
+0%
|
93
-6%
|
74
-21%
|
75
+2%
|
72
-3%
|
62
-15%
|
55
-11%
|
48
-12%
|
22
-55%
|
30
+37%
|
38
+27%
|
64
+69%
|
80
+25%
|
70
-12%
|
57
-19%
|
50
-12%
|
(3)
N/A
|
(15)
-387%
|
(29)
-96%
|
(8)
+71%
|
(25)
-192%
|
(28)
-16%
|
(22)
+21%
|
(22)
+1%
|
(12)
+45%
|
(16)
-29%
|
(27)
-74%
|
(24)
+12%
|
(28)
-18%
|
(17)
+38%
|
(18)
-1%
|
(7)
+62%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(4)
|
(6)
|
(9)
|
(9)
|
(8)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(7)
|
(8)
|
(9)
|
(10)
|
(9)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(9)
|
(13)
|
(18)
|
(21)
|
(23)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
0
|
80
|
80
|
79
|
25
|
(87)
|
(105)
|
(104)
|
(92)
|
(18)
|
(2)
|
(3)
|
4
|
11
|
12
|
13
|
5
|
3
|
3
|
3
|
3
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(6)
|
(10)
|
(10)
|
(5)
|
(5)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
38
N/A
|
39
+1%
|
51
+32%
|
64
+25%
|
79
+24%
|
84
+6%
|
91
+8%
|
104
+14%
|
94
-9%
|
94
+0%
|
89
-6%
|
69
-22%
|
69
-1%
|
68
-1%
|
57
-16%
|
49
-14%
|
25
-49%
|
13
-46%
|
20
+49%
|
27
+35%
|
52
+94%
|
149
+186%
|
141
-6%
|
127
-10%
|
68
-46%
|
(102)
N/A
|
(135)
-33%
|
(148)
-10%
|
(112)
+24%
|
(55)
+51%
|
(39)
+30%
|
(34)
+11%
|
(27)
+21%
|
(10)
+62%
|
(12)
-21%
|
(23)
-85%
|
(30)
-31%
|
(38)
-27%
|
(32)
+17%
|
(35)
-11%
|
(26)
+25%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(11)
|
(13)
|
(17)
|
(20)
|
(23)
|
(25)
|
(27)
|
(32)
|
(27)
|
(27)
|
(24)
|
(17)
|
(20)
|
(19)
|
(16)
|
(14)
|
(4)
|
(1)
|
(1)
|
3
|
(5)
|
(27)
|
(26)
|
(28)
|
(16)
|
9
|
12
|
18
|
(3)
|
(6)
|
(7)
|
(13)
|
1
|
(7)
|
(7)
|
(5)
|
(6)
|
1
|
(7)
|
(5)
|
(0)
|
|
Income from Continuing Operations |
27
|
26
|
34
|
44
|
56
|
59
|
64
|
72
|
67
|
68
|
65
|
53
|
48
|
49
|
41
|
35
|
21
|
13
|
19
|
30
|
47
|
122
|
115
|
99
|
52
|
(93)
|
(124)
|
(130)
|
(116)
|
(61)
|
(45)
|
(47)
|
(26)
|
(17)
|
(20)
|
(27)
|
(36)
|
(37)
|
(38)
|
(40)
|
(26)
|
|
Net Income (Common) |
27
N/A
|
26
-4%
|
34
+30%
|
44
+29%
|
56
+27%
|
59
+6%
|
64
+8%
|
72
+12%
|
67
-6%
|
68
+1%
|
65
-4%
|
53
-19%
|
48
-8%
|
49
+0%
|
41
-15%
|
35
-15%
|
20
-44%
|
11
-42%
|
18
+55%
|
29
+62%
|
47
+64%
|
122
+160%
|
114
-6%
|
99
-14%
|
52
-47%
|
(93)
N/A
|
(124)
-33%
|
(130)
-5%
|
(116)
+11%
|
(61)
+47%
|
(45)
+25%
|
(47)
-4%
|
(26)
+46%
|
(17)
+34%
|
(20)
-17%
|
(27)
-39%
|
(36)
-30%
|
(37)
-4%
|
(38)
-3%
|
(40)
-6%
|
(26)
+34%
|
|
EPS (Diluted) |
1.29
N/A
|
1.39
+8%
|
1.79
+29%
|
1.94
+8%
|
2.48
+28%
|
2.6
+5%
|
2.8
+8%
|
2.72
-3%
|
2.55
-6%
|
2.56
+0%
|
2.48
-3%
|
1.76
-29%
|
1.4
-20%
|
1.6
+14%
|
1.38
-14%
|
1.05
-24%
|
0.58
-45%
|
0.39
-33%
|
0.61
+56%
|
0.86
+41%
|
1.42
+65%
|
3.66
+158%
|
3.46
-5%
|
3.02
-13%
|
1.6
-47%
|
-3.03
N/A
|
-4
-32%
|
-4.21
-5%
|
-3.76
+11%
|
-1.98
+47%
|
-1.47
+26%
|
-1.53
-4%
|
-0.82
+46%
|
-0.54
+34%
|
-0.62
-15%
|
-0.85
-37%
|
-1.11
-31%
|
-1.15
-4%
|
-1.18
-3%
|
-1.23
-4%
|
-0.8
+35%
|