ChampionX Corp
NASDAQ:CHX
Income Statement
Earnings Waterfall
ChampionX Corp
Revenue
|
3.8B
USD
|
Cost of Revenue
|
-2.6B
USD
|
Gross Profit
|
1.1B
USD
|
Operating Expenses
|
-629.3m
USD
|
Operating Income
|
512.9m
USD
|
Other Expenses
|
-198.7m
USD
|
Net Income
|
314.2m
USD
|
Income Statement
ChampionX Corp
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 |
1 011
N/A
|
1 063
+5%
|
1 113
+5%
|
1 171
+5%
|
1 218
+4%
|
1 236
+1%
|
1 236
+0%
|
1 196
-3%
|
1 131
-5%
|
1 090
-4%
|
1 082
-1%
|
1 439
+33%
|
1 900
+32%
|
2 323
+22%
|
2 774
+19%
|
2 959
+7%
|
3 075
+4%
|
3 256
+6%
|
3 440
+6%
|
3 642
+6%
|
3 806
+4%
|
3 888
+2%
|
3 882
0%
|
3 801
-2%
|
3 758
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||
Cost of Revenue |
(684)
|
(718)
|
(749)
|
(778)
|
(797)
|
(804)
|
(799)
|
(779)
|
(751)
|
(728)
|
(789)
|
(1 109)
|
(1 477)
|
(1 819)
|
(2 130)
|
(2 249)
|
(2 325)
|
(2 469)
|
(2 615)
|
(2 752)
|
(2 860)
|
(2 861)
|
(2 789)
|
(2 678)
|
(2 616)
|
|
Gross Profit |
326
N/A
|
345
+6%
|
364
+6%
|
393
+8%
|
422
+7%
|
431
+2%
|
437
+1%
|
417
-5%
|
381
-9%
|
361
-5%
|
293
-19%
|
330
+13%
|
423
+28%
|
505
+19%
|
644
+28%
|
710
+10%
|
750
+6%
|
788
+5%
|
824
+5%
|
891
+8%
|
946
+6%
|
1 027
+9%
|
1 093
+6%
|
1 122
+3%
|
1 142
+2%
|
|
Operating Income | ||||||||||||||||||||||||||
Operating Expenses |
(221)
|
(232)
|
(243)
|
(257)
|
(264)
|
(269)
|
(269)
|
(268)
|
(274)
|
(274)
|
(277)
|
(321)
|
(371)
|
(447)
|
(527)
|
(549)
|
(564)
|
(559)
|
(550)
|
(566)
|
(571)
|
(594)
|
(613)
|
(625)
|
(629)
|
|
Selling, General & Administrative |
(221)
|
(225)
|
(236)
|
(250)
|
(264)
|
(269)
|
(269)
|
(268)
|
(274)
|
(274)
|
(277)
|
(321)
|
(371)
|
(447)
|
(528)
|
(549)
|
(564)
|
(559)
|
(550)
|
(566)
|
(526)
|
(594)
|
(613)
|
(625)
|
(576)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
(53)
|
|
Other Operating Expenses |
0
|
(7)
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
106
N/A
|
113
+7%
|
122
+7%
|
136
+12%
|
158
+16%
|
163
+3%
|
168
+3%
|
149
-11%
|
106
-29%
|
87
-18%
|
17
-81%
|
9
-48%
|
52
+515%
|
57
+10%
|
117
+103%
|
161
+38%
|
186
+16%
|
229
+23%
|
275
+20%
|
325
+18%
|
375
+15%
|
434
+16%
|
480
+11%
|
497
+4%
|
513
+3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(7)
|
(18)
|
(28)
|
(38)
|
(42)
|
(41)
|
(39)
|
(38)
|
(39)
|
(45)
|
(52)
|
(57)
|
(60)
|
(56)
|
(52)
|
(49)
|
(46)
|
(45)
|
(45)
|
(46)
|
(50)
|
(52)
|
(91)
|
|
Non-Reccuring Items |
(7)
|
0
|
0
|
0
|
(6)
|
(8)
|
(9)
|
(10)
|
(5)
|
(679)
|
(749)
|
(759)
|
(764)
|
(97)
|
(31)
|
(21)
|
(13)
|
(18)
|
(20)
|
(88)
|
(122)
|
(133)
|
(130)
|
(61)
|
(19)
|
|
Total Other Income |
(9)
|
(10)
|
(9)
|
(6)
|
(3)
|
(1)
|
(4)
|
(3)
|
(3)
|
0
|
3
|
1
|
1
|
1
|
(1)
|
38
|
32
|
28
|
(2)
|
(32)
|
(10)
|
(10)
|
25
|
13
|
21
|
|
Pre-Tax Income |
88
N/A
|
102
+16%
|
106
+4%
|
112
+6%
|
121
+8%
|
116
-5%
|
113
-2%
|
95
-16%
|
59
-38%
|
(630)
N/A
|
(769)
-22%
|
(795)
-3%
|
(763)
+4%
|
(96)
+87%
|
26
N/A
|
122
+372%
|
153
+25%
|
191
+25%
|
207
+9%
|
160
-23%
|
197
+23%
|
244
+24%
|
325
+33%
|
397
+22%
|
424
+7%
|
|
Net Income | ||||||||||||||||||||||||||
Tax Provision |
22
|
(28)
|
(29)
|
(29)
|
(28)
|
(27)
|
(24)
|
(19)
|
(6)
|
27
|
34
|
41
|
20
|
(9)
|
(14)
|
(44)
|
(38)
|
(42)
|
(37)
|
(25)
|
(40)
|
(63)
|
(76)
|
(90)
|
(105)
|
|
Income from Continuing Operations |
111
|
74
|
77
|
84
|
93
|
89
|
90
|
76
|
53
|
(603)
|
(735)
|
(754)
|
(742)
|
(105)
|
12
|
78
|
114
|
149
|
170
|
134
|
157
|
182
|
249
|
307
|
319
|
|
Income to Minority Interest |
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
0
|
1
|
(1)
|
(1)
|
(4)
|
(5)
|
(4)
|
(2)
|
0
|
1
|
(2)
|
(4)
|
|
Net Income (Common) |
110
N/A
|
123
+12%
|
126
+3%
|
133
+5%
|
93
-30%
|
89
-5%
|
89
+1%
|
75
-16%
|
52
-31%
|
(604)
N/A
|
(736)
-22%
|
(755)
-3%
|
(744)
+2%
|
(104)
+86%
|
13
N/A
|
77
+513%
|
113
+47%
|
144
+27%
|
164
+14%
|
131
-21%
|
155
+19%
|
182
+17%
|
250
+38%
|
305
+22%
|
314
+3%
|
|
EPS (Diluted) |
1.41
N/A
|
1.57
+11%
|
1.61
+3%
|
1.71
+6%
|
1.19
-30%
|
1.13
-5%
|
1.15
+2%
|
0.97
-16%
|
0.67
-31%
|
-7.78
N/A
|
-6.39
+18%
|
-3.78
+41%
|
-5.01
-33%
|
-0.5
+90%
|
0.06
N/A
|
0.37
+517%
|
0.54
+46%
|
0.69
+28%
|
0.79
+14%
|
0.63
-20%
|
0.75
+19%
|
0.88
+17%
|
1.23
+40%
|
1.51
+23%
|
1.57
+4%
|