Aspen Technology Inc
NASDAQ:AZPN
Income Statement
Earnings Waterfall
Aspen Technology Inc
Revenue
|
1.1B
USD
|
Cost of Revenue
|
-382.3m
USD
|
Gross Profit
|
674.6m
USD
|
Operating Expenses
|
-856.6m
USD
|
Operating Income
|
-181.9m
USD
|
Other Expenses
|
95.6m
USD
|
Net Income
|
-86.3m
USD
|
Income Statement
Aspen Technology 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 |
349
N/A
|
373
+7%
|
392
+5%
|
411
+5%
|
420
+2%
|
428
+2%
|
440
+3%
|
454
+3%
|
465
+3%
|
473
+2%
|
472
0%
|
472
0%
|
473
+0%
|
473
+0%
|
494
+5%
|
489
-1%
|
475
-3%
|
484
+2%
|
508
+5%
|
495
-2%
|
530
+7%
|
550
+4%
|
597
+8%
|
623
+4%
|
608
-2%
|
591
-3%
|
599
+1%
|
580
-3%
|
687
+19%
|
719
+5%
|
709
-1%
|
671
-5%
|
520
-23%
|
364
-30%
|
405
+11%
|
579
+43%
|
740
+28%
|
962
+30%
|
1 044
+8%
|
1 043
0%
|
1 057
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(50)
|
(53)
|
(53)
|
(53)
|
(53)
|
(50)
|
(50)
|
(50)
|
(50)
|
(50)
|
(49)
|
(47)
|
(47)
|
(47)
|
(48)
|
(49)
|
(49)
|
(50)
|
(51)
|
(51)
|
(54)
|
(55)
|
(58)
|
(60)
|
(61)
|
(62)
|
(62)
|
(62)
|
(61)
|
(61)
|
(60)
|
(88)
|
(116)
|
(100)
|
(156)
|
(204)
|
(256)
|
(349)
|
(374)
|
(381)
|
(382)
|
|
Gross Profit |
299
N/A
|
320
+7%
|
339
+6%
|
358
+6%
|
367
+3%
|
378
+3%
|
391
+3%
|
403
+3%
|
415
+3%
|
423
+2%
|
424
+0%
|
425
+0%
|
426
+0%
|
426
0%
|
447
+5%
|
441
-1%
|
426
-3%
|
434
+2%
|
457
+5%
|
444
-3%
|
476
+7%
|
495
+4%
|
539
+9%
|
563
+4%
|
548
-3%
|
529
-3%
|
537
+2%
|
518
-4%
|
627
+21%
|
658
+5%
|
649
-1%
|
583
-10%
|
404
-31%
|
265
-35%
|
249
-6%
|
375
+51%
|
485
+29%
|
613
+27%
|
671
+9%
|
662
-1%
|
675
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(206)
|
(213)
|
(209)
|
(209)
|
(207)
|
(208)
|
(211)
|
(213)
|
(215)
|
(214)
|
(212)
|
(214)
|
(216)
|
(214)
|
(230)
|
(228)
|
(239)
|
(245)
|
(249)
|
(255)
|
(254)
|
(255)
|
(258)
|
(265)
|
(271)
|
(278)
|
(280)
|
(273)
|
(274)
|
(280)
|
(286)
|
(269)
|
(241)
|
(160)
|
(213)
|
(376)
|
(545)
|
(763)
|
(854)
|
(854)
|
(857)
|
|
Selling, General & Administrative |
(144)
|
(144)
|
(141)
|
(140)
|
(137)
|
(139)
|
(141)
|
(143)
|
(145)
|
(147)
|
(145)
|
(145)
|
(144)
|
(140)
|
(151)
|
(147)
|
(157)
|
(163)
|
(167)
|
(171)
|
(169)
|
(172)
|
(175)
|
(181)
|
(184)
|
(188)
|
(188)
|
(181)
|
(182)
|
(186)
|
(192)
|
(181)
|
(160)
|
(106)
|
(148)
|
(278)
|
(412)
|
(576)
|
(644)
|
(641)
|
(640)
|
|
Research & Development |
(63)
|
(69)
|
(68)
|
(69)
|
(70)
|
(68)
|
(70)
|
(70)
|
(70)
|
(67)
|
(67)
|
(69)
|
(72)
|
(74)
|
(80)
|
(80)
|
(82)
|
(83)
|
(82)
|
(84)
|
(84)
|
(83)
|
(83)
|
(85)
|
(87)
|
(90)
|
(92)
|
(92)
|
(92)
|
(94)
|
(94)
|
(87)
|
(81)
|
(55)
|
(64)
|
(98)
|
(133)
|
(187)
|
(209)
|
(213)
|
(216)
|
|
Operating Income |
93
N/A
|
108
+16%
|
130
+20%
|
150
+15%
|
160
+7%
|
170
+6%
|
180
+6%
|
191
+6%
|
200
+5%
|
209
+4%
|
211
+1%
|
211
0%
|
211
0%
|
212
+1%
|
217
+2%
|
213
-2%
|
187
-12%
|
188
+1%
|
208
+10%
|
189
-9%
|
223
+18%
|
240
+8%
|
281
+17%
|
298
+6%
|
277
-7%
|
251
-9%
|
257
+3%
|
245
-5%
|
353
+44%
|
378
+7%
|
363
-4%
|
315
-13%
|
163
-48%
|
104
-36%
|
36
-65%
|
(1)
N/A
|
(61)
-4 221%
|
(150)
-148%
|
(183)
-22%
|
(192)
-5%
|
(182)
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
20
|
2
|
8
|
13
|
19
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
21
|
20
|
22
|
24
|
26
|
21
|
14
|
7
|
4
|
9
|
13
|
23
|
32
|
41
|
49
|
|
Non-Reccuring Items |
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)
|
(3)
|
(5)
|
(4)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
0
|
(3)
|
0
|
(0)
|
1
|
3
|
1
|
1
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
0
|
(1)
|
(3)
|
(4)
|
0
|
(57)
|
(17)
|
(29)
|
(29)
|
23
|
(15)
|
|
Pre-Tax Income |
93
N/A
|
107
+15%
|
129
+21%
|
149
+16%
|
160
+7%
|
171
+7%
|
180
+5%
|
191
+6%
|
201
+5%
|
206
+3%
|
211
+2%
|
209
-1%
|
209
0%
|
213
+2%
|
237
+12%
|
216
-9%
|
194
-10%
|
201
+4%
|
226
+12%
|
209
-8%
|
242
+16%
|
259
+7%
|
302
+16%
|
319
+6%
|
297
-7%
|
271
-9%
|
279
+3%
|
265
-5%
|
374
+41%
|
401
+7%
|
385
-4%
|
330
-14%
|
172
-48%
|
106
-38%
|
40
-62%
|
(49)
N/A
|
(64)
-30%
|
(156)
-143%
|
(181)
-16%
|
(128)
+29%
|
(148)
-16%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(23)
|
(27)
|
(43)
|
(49)
|
(53)
|
(56)
|
(61)
|
(65)
|
(68)
|
(69)
|
(71)
|
(71)
|
(71)
|
(72)
|
(58)
|
(48)
|
68
|
70
|
(56)
|
70
|
(36)
|
(36)
|
(40)
|
(42)
|
(40)
|
(34)
|
(50)
|
(49)
|
(69)
|
(75)
|
(65)
|
(54)
|
(26)
|
(15)
|
13
|
102
|
52
|
78
|
73
|
(3)
|
62
|
|
Income from Continuing Operations |
69
|
80
|
86
|
100
|
107
|
114
|
118
|
126
|
133
|
138
|
140
|
138
|
139
|
141
|
179
|
168
|
263
|
271
|
170
|
279
|
206
|
223
|
261
|
277
|
257
|
238
|
230
|
216
|
305
|
326
|
320
|
276
|
146
|
91
|
53
|
53
|
(12)
|
(78)
|
(108)
|
(131)
|
(86)
|
|
Net Income (Common) |
69
N/A
|
80
+15%
|
86
+8%
|
100
+16%
|
107
+7%
|
114
+7%
|
118
+3%
|
126
+7%
|
133
+5%
|
138
+4%
|
140
+2%
|
138
-1%
|
139
+0%
|
141
+2%
|
179
+27%
|
168
-7%
|
263
+57%
|
271
+3%
|
281
+4%
|
279
-1%
|
206
-26%
|
223
+8%
|
261
+17%
|
277
+6%
|
257
-7%
|
238
-8%
|
230
-3%
|
216
-6%
|
305
+41%
|
326
+7%
|
320
-2%
|
276
-14%
|
146
-47%
|
91
-37%
|
53
-42%
|
53
N/A
|
(12)
N/A
|
(78)
-533%
|
(108)
-39%
|
(131)
-22%
|
(86)
+34%
|
|
EPS (Diluted) |
0.73
N/A
|
0.84
+15%
|
0.92
+10%
|
1.08
+17%
|
1.22
+13%
|
1.3
+7%
|
1.33
+2%
|
1.49
+12%
|
1.58
+6%
|
1.64
+4%
|
1.68
+2%
|
1.74
+4%
|
1.79
+3%
|
1.85
+3%
|
2.33
+26%
|
2.27
-3%
|
3.59
+58%
|
3.73
+4%
|
3.85
+3%
|
3.87
+1%
|
2.89
-25%
|
3.17
+10%
|
3.69
+16%
|
3.99
+8%
|
3.74
-6%
|
3.46
-7%
|
3.34
-3%
|
3.16
-5%
|
4.47
+41%
|
4.77
+7%
|
4.67
-2%
|
7.6
+63%
|
4.01
-47%
|
1.41
-65%
|
1.3
-8%
|
0.82
-37%
|
-0.19
N/A
|
-1.2
-532%
|
-1.67
-39%
|
-2.03
-22%
|
-1.35
+33%
|