Blue Bird Corp
NASDAQ:BLBD
Income Statement
Earnings Waterfall
Blue Bird Corp
Revenue
|
1.2B
USD
|
Cost of Revenue
|
-1B
USD
|
Gross Profit
|
195m
USD
|
Operating Expenses
|
-95.3m
USD
|
Operating Income
|
99.6m
USD
|
Other Expenses
|
-38.4m
USD
|
Net Income
|
61.3m
USD
|
Income Statement
Blue Bird Corp
Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | 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 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||
Revenue |
0
N/A
|
349
N/A
|
612
+75%
|
919
+50%
|
885
-4%
|
893
+1%
|
953
+7%
|
932
-2%
|
937
+1%
|
955
+2%
|
964
+1%
|
991
+3%
|
1 017
+3%
|
1 024
+1%
|
1 006
-2%
|
1 025
+2%
|
1 017
-1%
|
1 012
0%
|
1 007
-1%
|
1 019
+1%
|
1 017
0%
|
1 061
+4%
|
941
-11%
|
879
-7%
|
856
-3%
|
766
-11%
|
773
+1%
|
684
-12%
|
683
0%
|
726
+6%
|
735
+1%
|
801
+9%
|
907
+13%
|
999
+10%
|
1 088
+9%
|
1 133
+4%
|
1 215
+7%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
(306)
|
(532)
|
(799)
|
(765)
|
(771)
|
(821)
|
(803)
|
(809)
|
(826)
|
(838)
|
(863)
|
(887)
|
(898)
|
(887)
|
(903)
|
(897)
|
(888)
|
(877)
|
(885)
|
(882)
|
(927)
|
(828)
|
(783)
|
(767)
|
(682)
|
(685)
|
(612)
|
(609)
|
(667)
|
(681)
|
(764)
|
(879)
|
(939)
|
(1 003)
|
(994)
|
(1 020)
|
|
Gross Profit |
0
N/A
|
43
N/A
|
79
+86%
|
120
+52%
|
120
-1%
|
122
+2%
|
132
+8%
|
129
-2%
|
129
0%
|
128
0%
|
127
-1%
|
127
+1%
|
130
+2%
|
127
-2%
|
119
-6%
|
122
+3%
|
121
-1%
|
125
+4%
|
130
+4%
|
134
+3%
|
136
+2%
|
134
-1%
|
113
-15%
|
96
-15%
|
89
-7%
|
84
-6%
|
89
+6%
|
72
-19%
|
74
+2%
|
59
-21%
|
54
-8%
|
37
-32%
|
28
-24%
|
60
+116%
|
85
+40%
|
139
+64%
|
195
+40%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(6)
|
(53)
|
(70)
|
(85)
|
(86)
|
(71)
|
(99)
|
(103)
|
(104)
|
(105)
|
(75)
|
(68)
|
(75)
|
(74)
|
(78)
|
(87)
|
(79)
|
(83)
|
(84)
|
(90)
|
(93)
|
(90)
|
(87)
|
(74)
|
(68)
|
(66)
|
(66)
|
(66)
|
(69)
|
(71)
|
(74)
|
(77)
|
(76)
|
(78)
|
(84)
|
(87)
|
(95)
|
|
Selling, General & Administrative |
(6)
|
(53)
|
(70)
|
(85)
|
(86)
|
(71)
|
(99)
|
(97)
|
(104)
|
(104)
|
(75)
|
(60)
|
(75)
|
(74)
|
(78)
|
(78)
|
(79)
|
(83)
|
(84)
|
(78)
|
(93)
|
(90)
|
(87)
|
(68)
|
(68)
|
(65)
|
(65)
|
(60)
|
(68)
|
(71)
|
(73)
|
(71)
|
(75)
|
(77)
|
(83)
|
(81)
|
(94)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(7)
|
0
|
|
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)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
|
Operating Income |
(6)
N/A
|
(11)
-88%
|
9
N/A
|
36
+298%
|
34
-6%
|
51
+51%
|
33
-35%
|
27
-19%
|
25
-6%
|
24
-4%
|
51
+114%
|
60
+16%
|
55
-8%
|
53
-4%
|
41
-23%
|
35
-14%
|
42
+19%
|
41
-1%
|
46
+10%
|
44
-4%
|
43
-2%
|
44
+3%
|
27
-40%
|
22
-17%
|
21
-4%
|
18
-15%
|
23
+27%
|
7
-72%
|
5
-23%
|
(13)
N/A
|
(20)
-55%
|
(41)
-106%
|
(48)
-18%
|
(18)
+62%
|
0
N/A
|
52
+51 557%
|
100
+93%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
(10)
|
(15)
|
(19)
|
(18)
|
(18)
|
(17)
|
(16)
|
(15)
|
(12)
|
(9)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(10)
|
(12)
|
(13)
|
(12)
|
(14)
|
(13)
|
(12)
|
(12)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(15)
|
(16)
|
(19)
|
(19)
|
(17)
|
(15)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(7)
|
(1)
|
(9)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(5)
|
(4)
|
(5)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
1
|
(1)
|
(8)
|
(3)
|
|
Pre-Tax Income |
(6)
N/A
|
(21)
-260%
|
(5)
+74%
|
17
N/A
|
15
-9%
|
33
+115%
|
16
-53%
|
10
-38%
|
(1)
N/A
|
1
N/A
|
31
+2 727%
|
37
+20%
|
44
+17%
|
42
-3%
|
29
-31%
|
27
-7%
|
32
+19%
|
29
-10%
|
32
+10%
|
30
-7%
|
30
+2%
|
30
N/A
|
14
-53%
|
11
-26%
|
9
-11%
|
10
+4%
|
14
+47%
|
(2)
N/A
|
(5)
-140%
|
(22)
-367%
|
(30)
-35%
|
(53)
-76%
|
(62)
-18%
|
(37)
+41%
|
(26)
+29%
|
26
N/A
|
73
+182%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
5
|
0
|
(4)
|
(5)
|
(10)
|
(7)
|
(6)
|
(2)
|
(2)
|
(9)
|
(12)
|
(15)
|
(14)
|
2
|
5
|
4
|
5
|
(6)
|
(8)
|
(7)
|
(7)
|
(4)
|
(2)
|
(1)
|
(2)
|
(3)
|
1
|
3
|
9
|
8
|
12
|
13
|
4
|
5
|
(9)
|
(20)
|
|
Income from Continuing Operations |
(6)
|
(16)
|
(5)
|
12
|
10
|
23
|
9
|
4
|
(3)
|
(1)
|
22
|
26
|
29
|
28
|
31
|
32
|
36
|
33
|
26
|
22
|
23
|
23
|
10
|
9
|
8
|
8
|
12
|
(1)
|
(2)
|
(13)
|
(22)
|
(42)
|
(50)
|
(33)
|
(21)
|
17
|
52
|
|
Equity Earnings Affiliates |
0
|
0
|
1
|
3
|
3
|
3
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
1
|
1
|
1
|
2
|
2
|
3
|
2
|
2
|
3
|
3
|
3
|
3
|
1
|
(0)
|
(1)
|
(3)
|
(4)
|
(3)
|
(1)
|
4
|
7
|
9
|
|
Net Income (Common) |
(6)
N/A
|
(15)
-170%
|
(6)
+64%
|
13
N/A
|
10
-21%
|
22
+115%
|
8
-62%
|
3
-63%
|
(3)
N/A
|
(2)
+41%
|
21
N/A
|
18
-13%
|
19
+5%
|
19
-3%
|
21
+14%
|
29
+36%
|
36
+26%
|
35
-5%
|
28
-21%
|
24
-12%
|
25
+3%
|
25
+0%
|
12
-53%
|
12
+3%
|
11
-10%
|
11
N/A
|
14
+27%
|
(0)
N/A
|
(3)
-833%
|
(14)
-411%
|
(25)
-75%
|
(46)
-83%
|
(53)
-16%
|
(34)
+36%
|
(18)
+47%
|
24
N/A
|
61
+157%
|
|
EPS (Diluted) |
-1.53
N/A
|
-0.72
+53%
|
-0.19
+74%
|
0.5
N/A
|
0.47
-6%
|
1.02
+117%
|
0.38
-63%
|
0.14
-63%
|
-0.14
N/A
|
-0.09
+36%
|
0.71
N/A
|
0.74
+4%
|
0.8
+8%
|
0.74
-8%
|
0.74
N/A
|
1.01
+36%
|
1.38
+37%
|
1.3
-6%
|
1.02
-22%
|
0.9
-12%
|
0.94
+4%
|
0.93
-1%
|
0.43
-54%
|
0.45
+5%
|
0.41
-9%
|
0.41
N/A
|
0.52
+27%
|
-0.01
N/A
|
-0.1
-900%
|
-0.46
-360%
|
-0.78
-70%
|
-1.48
-90%
|
-1.65
-11%
|
-1.05
+36%
|
-0.56
+47%
|
0.74
N/A
|
1.9
+157%
|