Concentrix Corp
NASDAQ:CNXC
Income Statement
Earnings Waterfall
Concentrix Corp
Revenue
|
7.9B
USD
|
Cost of Revenue
|
-5B
USD
|
Gross Profit
|
2.9B
USD
|
Operating Expenses
|
-2.1B
USD
|
Operating Income
|
749.7m
USD
|
Other Expenses
|
-478.1m
USD
|
Net Income
|
271.6m
USD
|
Income Statement
Concentrix Corp
Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||
Revenue |
4 632
N/A
|
4 720
+2%
|
4 884
+3%
|
5 188
+6%
|
5 421
+5%
|
5 587
+3%
|
5 770
+3%
|
5 968
+3%
|
6 150
+3%
|
6 325
+3%
|
6 425
+2%
|
6 471
+1%
|
6 525
+1%
|
7 115
+9%
|
7 881
+11%
|
|
Gross Profit | ||||||||||||||||
Cost of Revenue |
(2 970)
|
(3 058)
|
(3 182)
|
(3 348)
|
(3 512)
|
(3 618)
|
(3 748)
|
(3 870)
|
(3 967)
|
(4 067)
|
(4 125)
|
(4 150)
|
(4 176)
|
(4 537)
|
(5 028)
|
|
Gross Profit |
1 661
N/A
|
1 662
+0%
|
1 702
+2%
|
1 840
+8%
|
1 909
+4%
|
1 970
+3%
|
2 022
+3%
|
2 098
+4%
|
2 183
+4%
|
2 257
+3%
|
2 300
+2%
|
2 322
+1%
|
2 349
+1%
|
2 578
+10%
|
2 853
+11%
|
|
Operating Income | ||||||||||||||||
Operating Expenses |
(1 330)
|
(1 325)
|
(1 334)
|
(1 371)
|
(1 383)
|
(1 410)
|
(1 448)
|
(1 494)
|
(1 547)
|
(1 583)
|
(1 613)
|
(1 623)
|
(1 640)
|
(1 845)
|
(2 104)
|
|
Selling, General & Administrative |
(1 178)
|
(1 178)
|
(1 190)
|
(1 228)
|
(1 242)
|
(1 273)
|
(1 307)
|
(1 346)
|
(1 392)
|
(1 421)
|
(1 450)
|
(1 462)
|
(1 480)
|
(1 630)
|
(1 812)
|
|
Depreciation & Amortization |
(152)
|
(147)
|
(145)
|
(143)
|
(140)
|
(137)
|
(140)
|
(147)
|
(155)
|
(163)
|
(164)
|
(162)
|
(160)
|
(215)
|
(292)
|
|
Operating Income |
331
N/A
|
337
+2%
|
368
+9%
|
469
+27%
|
526
+12%
|
560
+6%
|
574
+2%
|
604
+5%
|
636
+5%
|
674
+6%
|
687
+2%
|
698
+2%
|
709
+2%
|
733
+3%
|
750
+2%
|
|
Pre-Tax Income | ||||||||||||||||
Interest Income Expense |
(60)
|
(48)
|
(38)
|
(32)
|
(28)
|
(23)
|
(24)
|
(30)
|
(46)
|
(70)
|
(95)
|
(130)
|
(159)
|
(175)
|
(243)
|
|
Non-Reccuring Items |
(41)
|
(28)
|
(13)
|
(9)
|
8
|
12
|
12
|
10
|
(16)
|
(34)
|
(38)
|
(44)
|
(50)
|
(127)
|
(111)
|
|
Total Other Income |
4
|
7
|
0
|
2
|
9
|
6
|
18
|
17
|
23
|
35
|
24
|
12
|
(7)
|
(22)
|
(33)
|
|
Pre-Tax Income |
234
N/A
|
268
+14%
|
318
+19%
|
430
+35%
|
515
+20%
|
556
+8%
|
579
+4%
|
600
+4%
|
597
0%
|
605
+1%
|
577
-5%
|
536
-7%
|
494
-8%
|
408
-17%
|
363
-11%
|
|
Net Income | ||||||||||||||||
Tax Provision |
(102)
|
(103)
|
(116)
|
(148)
|
(169)
|
(150)
|
(152)
|
(143)
|
(143)
|
(169)
|
(164)
|
(157)
|
(144)
|
(94)
|
(85)
|
|
Income from Continuing Operations |
132
|
165
|
201
|
282
|
346
|
406
|
427
|
457
|
455
|
436
|
413
|
379
|
349
|
314
|
278
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
Net Income (Common) |
132
N/A
|
165
+25%
|
200
+21%
|
279
+40%
|
342
+22%
|
400
+17%
|
421
+5%
|
451
+7%
|
448
-1%
|
428
-4%
|
406
-5%
|
372
-8%
|
343
-8%
|
308
-10%
|
272
-12%
|
|
EPS (Diluted) |
2.53
N/A
|
3.19
+26%
|
3.87
+21%
|
5.31
+37%
|
6.56
+24%
|
7.7
+17%
|
8.1
+5%
|
8.67
+7%
|
8.68
+0%
|
8.28
-5%
|
7.87
-5%
|
7.19
-9%
|
6.7
-7%
|
5.7
-15%
|
4.12
-28%
|