CoStar Group Inc
NASDAQ:CSGP
Income Statement
Earnings Waterfall
CoStar Group Inc
Revenue
|
2.5B
USD
|
Cost of Revenue
|
-491.5m
USD
|
Gross Profit
|
2B
USD
|
Operating Expenses
|
-1.7B
USD
|
Operating Income
|
282.3m
USD
|
Other Expenses
|
92.4m
USD
|
Net Income
|
374.7m
USD
|
Income Statement
CoStar Group 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 |
441
N/A
|
456
+3%
|
495
+8%
|
536
+8%
|
576
+8%
|
616
+7%
|
639
+4%
|
675
+6%
|
712
+5%
|
753
+6%
|
789
+5%
|
812
+3%
|
838
+3%
|
865
+3%
|
895
+4%
|
930
+4%
|
965
+4%
|
1 012
+5%
|
1 072
+6%
|
1 130
+5%
|
1 192
+5%
|
1 247
+5%
|
1 293
+4%
|
1 341
+4%
|
1 400
+4%
|
1 463
+5%
|
1 517
+4%
|
1 589
+5%
|
1 659
+4%
|
1 725
+4%
|
1 808
+5%
|
1 882
+4%
|
1 944
+3%
|
2 002
+3%
|
2 058
+3%
|
2 116
+3%
|
2 182
+3%
|
2 251
+3%
|
2 321
+3%
|
2 388
+3%
|
2 455
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(129)
|
(129)
|
(137)
|
(146)
|
(157)
|
(169)
|
(174)
|
(187)
|
(189)
|
(186)
|
(184)
|
(173)
|
(174)
|
(182)
|
(195)
|
(208)
|
(220)
|
(232)
|
(243)
|
(260)
|
(270)
|
(279)
|
(283)
|
(283)
|
(289)
|
(297)
|
(299)
|
(306)
|
(309)
|
(319)
|
(334)
|
(349)
|
(357)
|
(364)
|
(375)
|
(391)
|
(414)
|
(438)
|
(449)
|
(465)
|
(492)
|
|
Gross Profit |
312
N/A
|
327
+5%
|
358
+10%
|
390
+9%
|
419
+8%
|
447
+7%
|
465
+4%
|
488
+5%
|
523
+7%
|
566
+8%
|
604
+7%
|
639
+6%
|
664
+4%
|
682
+3%
|
700
+3%
|
722
+3%
|
745
+3%
|
781
+5%
|
829
+6%
|
870
+5%
|
922
+6%
|
968
+5%
|
1 010
+4%
|
1 058
+5%
|
1 111
+5%
|
1 166
+5%
|
1 217
+4%
|
1 284
+5%
|
1 350
+5%
|
1 406
+4%
|
1 474
+5%
|
1 533
+4%
|
1 587
+4%
|
1 638
+3%
|
1 683
+3%
|
1 725
+2%
|
1 768
+3%
|
1 813
+3%
|
1 872
+3%
|
1 924
+3%
|
1 964
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(258)
|
(253)
|
(283)
|
(310)
|
(338)
|
(387)
|
(442)
|
(489)
|
(511)
|
(521)
|
(511)
|
(506)
|
(519)
|
(530)
|
(548)
|
(552)
|
(571)
|
(595)
|
(627)
|
(655)
|
(648)
|
(654)
|
(665)
|
(690)
|
(747)
|
(820)
|
(865)
|
(949)
|
(1 061)
|
(1 092)
|
(1 139)
|
(1 186)
|
(1 155)
|
(1 179)
|
(1 214)
|
(1 261)
|
(1 318)
|
(1 418)
|
(1 508)
|
(1 584)
|
(1 681)
|
|
Selling, General & Administrative |
(196)
|
(192)
|
(212)
|
(233)
|
(254)
|
(296)
|
(352)
|
(397)
|
(418)
|
(426)
|
(414)
|
(408)
|
(420)
|
(428)
|
(443)
|
(446)
|
(465)
|
(483)
|
(508)
|
(528)
|
(517)
|
(517)
|
(528)
|
(548)
|
(592)
|
(648)
|
(675)
|
(740)
|
(842)
|
(860)
|
(895)
|
(928)
|
(886)
|
(905)
|
(941)
|
(973)
|
(1 030)
|
(1 123)
|
(1 205)
|
(1 289)
|
(1 378)
|
|
Research & Development |
(47)
|
(47)
|
(51)
|
(53)
|
(55)
|
(58)
|
(60)
|
(63)
|
(66)
|
(68)
|
(71)
|
(73)
|
(76)
|
(81)
|
(85)
|
(87)
|
(89)
|
(89)
|
(93)
|
(97)
|
(101)
|
(105)
|
(106)
|
(112)
|
(121)
|
(135)
|
(145)
|
(152)
|
(157)
|
(162)
|
(172)
|
(184)
|
(194)
|
(201)
|
(204)
|
(208)
|
(214)
|
(227)
|
(239)
|
(250)
|
(261)
|
|
Depreciation & Amortization |
(15)
|
(14)
|
(20)
|
(24)
|
(28)
|
(32)
|
(30)
|
(29)
|
(28)
|
(27)
|
(26)
|
(24)
|
(23)
|
(21)
|
(20)
|
(19)
|
(18)
|
(19)
|
(23)
|
(27)
|
(31)
|
(33)
|
(31)
|
(30)
|
(34)
|
(38)
|
(46)
|
(56)
|
(63)
|
(69)
|
(73)
|
(74)
|
(75)
|
(72)
|
(69)
|
(80)
|
(74)
|
(68)
|
(64)
|
(44)
|
(42)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
54
N/A
|
74
+36%
|
76
+2%
|
79
+5%
|
81
+2%
|
60
-26%
|
23
-61%
|
(1)
N/A
|
12
N/A
|
45
+294%
|
94
+106%
|
134
+43%
|
145
+9%
|
152
+5%
|
152
0%
|
170
+12%
|
174
+2%
|
186
+7%
|
202
+9%
|
215
+7%
|
274
+27%
|
314
+15%
|
345
+10%
|
368
+7%
|
364
-1%
|
346
-5%
|
353
+2%
|
335
-5%
|
289
-14%
|
315
+9%
|
334
+6%
|
347
+4%
|
432
+25%
|
459
+6%
|
469
+2%
|
464
-1%
|
451
-3%
|
395
-12%
|
364
-8%
|
340
-7%
|
282
-17%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
2
|
5
|
7
|
9
|
12
|
13
|
17
|
20
|
18
|
29
|
19
|
7
|
(16)
|
(26)
|
(30)
|
(30)
|
(30)
|
(29)
|
(24)
|
(4)
|
36
|
87
|
142
|
189
|
219
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(4)
|
(4)
|
(6)
|
(7)
|
(7)
|
(8)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(5)
|
(3)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(0)
|
1
|
2
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
|
Pre-Tax Income |
48
N/A
|
68
+42%
|
67
-1%
|
70
+4%
|
71
+2%
|
50
-30%
|
14
-72%
|
(10)
N/A
|
3
N/A
|
36
+1 285%
|
84
+134%
|
124
+48%
|
137
+10%
|
144
+5%
|
144
N/A
|
162
+12%
|
165
+2%
|
185
+12%
|
205
+11%
|
223
+9%
|
284
+27%
|
326
+15%
|
360
+11%
|
386
+7%
|
391
+1%
|
372
-5%
|
369
-1%
|
339
-8%
|
271
-20%
|
286
+5%
|
303
+6%
|
317
+5%
|
404
+27%
|
432
+7%
|
446
+3%
|
460
+3%
|
487
+6%
|
481
-1%
|
505
+5%
|
528
+5%
|
501
-5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(18)
|
(26)
|
(25)
|
(26)
|
(26)
|
(21)
|
(8)
|
(3)
|
(6)
|
(17)
|
(34)
|
(46)
|
(52)
|
(54)
|
(47)
|
(54)
|
(49)
|
(40)
|
(38)
|
(31)
|
(46)
|
(55)
|
(70)
|
(76)
|
(76)
|
(69)
|
(69)
|
(60)
|
(44)
|
(57)
|
(73)
|
(82)
|
(111)
|
(124)
|
(116)
|
(122)
|
(117)
|
(114)
|
(121)
|
(125)
|
(127)
|
|
Income from Continuing Operations |
30
|
42
|
42
|
44
|
45
|
29
|
6
|
(13)
|
(4)
|
19
|
50
|
79
|
85
|
91
|
97
|
108
|
116
|
146
|
167
|
192
|
238
|
271
|
291
|
311
|
315
|
303
|
300
|
279
|
227
|
229
|
229
|
235
|
293
|
308
|
330
|
338
|
370
|
367
|
384
|
403
|
375
|
|
Net Income (Common) |
30
N/A
|
42
+41%
|
42
0%
|
44
+5%
|
45
+3%
|
29
-35%
|
6
-80%
|
(13)
N/A
|
(4)
+72%
|
19
N/A
|
50
+159%
|
79
+57%
|
85
+8%
|
91
+6%
|
97
+7%
|
108
+11%
|
123
+14%
|
153
+25%
|
174
+14%
|
199
+14%
|
238
+20%
|
271
+14%
|
291
+7%
|
311
+7%
|
315
+1%
|
303
-4%
|
300
-1%
|
279
-7%
|
227
-19%
|
229
+1%
|
229
+0%
|
235
+3%
|
293
+24%
|
308
+5%
|
330
+7%
|
338
+2%
|
370
+9%
|
367
-1%
|
384
+5%
|
403
+5%
|
375
-7%
|
|
EPS (Diluted) |
0.11
N/A
|
0.15
+36%
|
0.15
N/A
|
0.15
N/A
|
0.15
N/A
|
0.09
-40%
|
0.01
-89%
|
-0.05
N/A
|
-0.01
+80%
|
0.05
N/A
|
0.15
+200%
|
0.24
+60%
|
0.26
+8%
|
0.28
+8%
|
0.3
+7%
|
0.33
+10%
|
0.36
+9%
|
0.41
+14%
|
0.46
+12%
|
0.54
+17%
|
0.65
+20%
|
0.74
+14%
|
0.79
+7%
|
0.84
+6%
|
0.86
+2%
|
0.82
-5%
|
0.81
-1%
|
0.7
-14%
|
0.59
-16%
|
0.59
N/A
|
0.59
N/A
|
0.6
+2%
|
0.74
+23%
|
0.79
+7%
|
0.84
+6%
|
0.86
+2%
|
0.93
+8%
|
0.91
-2%
|
0.95
+4%
|
0.99
+4%
|
0.92
-7%
|