Cognyte Software Ltd
NASDAQ:CGNT
Income Statement
Earnings Waterfall
Cognyte Software Ltd
Revenue
|
313.4m
USD
|
Cost of Revenue
|
-98m
USD
|
Gross Profit
|
215.4m
USD
|
Operating Expenses
|
-233.5m
USD
|
Operating Income
|
-18.1m
USD
|
Other Expenses
|
2.5m
USD
|
Net Income
|
-15.6m
USD
|
Income Statement
Cognyte Software Ltd
Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||
Revenue |
474
N/A
|
446
-6%
|
411
-8%
|
364
-11%
|
312
-14%
|
299
-4%
|
295
-1%
|
303
+3%
|
313
+3%
|
|
Gross Profit | ||||||||||
Cost of Revenue |
(132)
|
(134)
|
(132)
|
(127)
|
(119)
|
(109)
|
(103)
|
(100)
|
(98)
|
|
Gross Profit |
342
N/A
|
311
-9%
|
279
-10%
|
237
-15%
|
193
-19%
|
190
-1%
|
192
+1%
|
203
+6%
|
215
+6%
|
|
Operating Income | ||||||||||
Operating Expenses |
(330)
|
(335)
|
(331)
|
(322)
|
(295)
|
(273)
|
(254)
|
(243)
|
(233)
|
|
Selling, General & Administrative |
(186)
|
(186)
|
(181)
|
(174)
|
(154)
|
(143)
|
(134)
|
(130)
|
(126)
|
|
Research & Development |
(143)
|
(148)
|
(150)
|
(147)
|
(140)
|
(130)
|
(120)
|
(112)
|
(107)
|
|
Depreciation & Amortization |
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
Operating Income |
11
N/A
|
(24)
N/A
|
(53)
-121%
|
(85)
-62%
|
(103)
-21%
|
(83)
+19%
|
(62)
+25%
|
(40)
+36%
|
(18)
+55%
|
|
Pre-Tax Income | ||||||||||
Interest Income Expense |
(2)
|
(2)
|
(2)
|
(3)
|
0
|
2
|
2
|
3
|
1
|
|
Non-Reccuring Items |
(0)
|
7
|
8
|
7
|
5
|
3
|
3
|
4
|
5
|
|
Total Other Income |
(0)
|
(0)
|
(0)
|
2
|
0
|
5
|
6
|
11
|
(1)
|
|
Pre-Tax Income |
8
N/A
|
(19)
N/A
|
(47)
-155%
|
(79)
-67%
|
(97)
-23%
|
(73)
+24%
|
(51)
+30%
|
(23)
+56%
|
(13)
+41%
|
|
Net Income | ||||||||||
Tax Provision |
(19)
|
(18)
|
(18)
|
(16)
|
(13)
|
(15)
|
(18)
|
(13)
|
2
|
|
Income from Continuing Operations |
(10)
|
(36)
|
(65)
|
(95)
|
(110)
|
(88)
|
(69)
|
(36)
|
(12)
|
|
Income to Minority Interest |
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
|
Net Income (Common) |
(15)
N/A
|
(41)
-174%
|
(70)
-70%
|
(100)
-43%
|
(114)
-15%
|
(93)
+19%
|
(73)
+21%
|
(40)
+45%
|
(16)
+61%
|
|
EPS (Diluted) |
-0.22
N/A
|
-0.61
-177%
|
-1.04
-70%
|
-1.48
-42%
|
-1.68
-14%
|
-1.36
+19%
|
-1.06
+22%
|
-0.58
+45%
|
-0.22
+62%
|