Covenant Logistics Group Inc
NASDAQ:CVLG
Income Statement
Earnings Waterfall
Covenant Logistics Group Inc
Revenue
|
1.1B
USD
|
Cost of Revenue
|
-405.8m
USD
|
Gross Profit
|
709.7m
USD
|
Operating Expenses
|
-666.3m
USD
|
Operating Income
|
43.4m
USD
|
Other Expenses
|
-830k
USD
|
Net Income
|
42.6m
USD
|
Income Statement
Covenant Logistics Group Inc
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 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
681
N/A
|
682
+0%
|
689
+1%
|
719
+4%
|
725
+1%
|
727
+0%
|
723
-1%
|
724
+0%
|
713
-1%
|
697
-2%
|
688
-1%
|
671
-2%
|
673
+0%
|
679
+1%
|
693
+2%
|
705
+2%
|
720
+2%
|
752
+4%
|
817
+9%
|
880
+8%
|
924
+5%
|
945
+2%
|
922
-2%
|
885
-4%
|
879
-1%
|
854
-3%
|
844
-1%
|
839
-1%
|
849
+1%
|
913
+8%
|
977
+7%
|
1 046
+7%
|
1 117
+7%
|
1 178
+5%
|
1 215
+3%
|
1 217
+0%
|
1 192
-2%
|
1 149
-4%
|
1 126
-2%
|
1 104
-2%
|
1 115
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(286)
|
(282)
|
(278)
|
(281)
|
(267)
|
(256)
|
(246)
|
(241)
|
(235)
|
(229)
|
(225)
|
(221)
|
(223)
|
(223)
|
(231)
|
(245)
|
(252)
|
(265)
|
(284)
|
(305)
|
(324)
|
(333)
|
(332)
|
(320)
|
(315)
|
(300)
|
(298)
|
(299)
|
(308)
|
(348)
|
(390)
|
(435)
|
(474)
|
(503)
|
(505)
|
(492)
|
(470)
|
(439)
|
(425)
|
(405)
|
(406)
|
|
Gross Profit |
395
N/A
|
400
+1%
|
410
+3%
|
438
+7%
|
458
+4%
|
471
+3%
|
477
+1%
|
484
+1%
|
479
-1%
|
468
-2%
|
462
-1%
|
450
-3%
|
451
+0%
|
455
+1%
|
461
+1%
|
460
0%
|
468
+2%
|
487
+4%
|
533
+9%
|
576
+8%
|
601
+4%
|
612
+2%
|
590
-3%
|
565
-4%
|
564
0%
|
553
-2%
|
546
-1%
|
539
-1%
|
541
+0%
|
566
+5%
|
587
+4%
|
611
+4%
|
642
+5%
|
675
+5%
|
710
+5%
|
725
+2%
|
722
0%
|
710
-2%
|
701
-1%
|
698
0%
|
710
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(373)
|
(376)
|
(387)
|
(399)
|
(409)
|
(412)
|
(409)
|
(416)
|
(413)
|
(414)
|
(418)
|
(418)
|
(425)
|
(430)
|
(432)
|
(428)
|
(429)
|
(440)
|
(480)
|
(520)
|
(549)
|
(566)
|
(566)
|
(558)
|
(562)
|
(562)
|
(545)
|
(529)
|
(519)
|
(523)
|
(532)
|
(547)
|
(565)
|
(588)
|
(621)
|
(645)
|
(658)
|
(662)
|
(659)
|
(652)
|
(666)
|
|
Selling, General & Administrative |
(327)
|
(328)
|
(340)
|
(352)
|
(361)
|
(361)
|
(354)
|
(354)
|
(350)
|
(348)
|
(348)
|
(345)
|
(351)
|
(354)
|
(358)
|
(355)
|
(356)
|
(368)
|
(406)
|
(444)
|
(472)
|
(487)
|
(485)
|
(478)
|
(483)
|
(484)
|
(474)
|
(463)
|
(458)
|
(468)
|
(476)
|
(493)
|
(512)
|
(534)
|
(567)
|
(587)
|
(599)
|
(598)
|
(591)
|
(582)
|
(590)
|
|
Depreciation & Amortization |
(46)
|
(48)
|
(47)
|
(46)
|
(48)
|
(51)
|
(55)
|
(61)
|
(64)
|
(66)
|
(70)
|
(73)
|
(74)
|
(76)
|
(75)
|
(72)
|
(72)
|
(72)
|
(74)
|
(76)
|
(77)
|
(79)
|
(81)
|
(81)
|
(79)
|
(78)
|
(71)
|
(66)
|
(61)
|
(56)
|
(56)
|
(54)
|
(53)
|
(53)
|
(54)
|
(58)
|
(59)
|
(64)
|
(68)
|
(70)
|
(76)
|
|
Operating Income |
22
N/A
|
24
+13%
|
24
-1%
|
40
+65%
|
49
+25%
|
59
+20%
|
68
+15%
|
68
0%
|
65
-4%
|
53
-19%
|
45
-17%
|
32
-27%
|
26
-21%
|
25
-2%
|
29
+16%
|
32
+11%
|
39
+21%
|
47
+20%
|
53
+13%
|
56
+6%
|
52
-7%
|
45
-13%
|
25
-46%
|
7
-71%
|
2
-72%
|
(9)
N/A
|
1
N/A
|
11
+873%
|
21
+100%
|
42
+97%
|
56
+32%
|
63
+14%
|
77
+22%
|
87
+13%
|
89
+1%
|
80
-9%
|
65
-20%
|
48
-26%
|
42
-12%
|
46
+10%
|
43
-6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(8)
|
(7)
|
(8)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
0
|
2
|
3
|
3
|
(1)
|
(5)
|
(7)
|
(8)
|
(3)
|
2
|
6
|
9
|
12
|
16
|
20
|
24
|
22
|
21
|
18
|
14
|
13
|
9
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(3)
|
(3)
|
(4)
|
(5)
|
(2)
|
(1)
|
(0)
|
1
|
1
|
1
|
2
|
1
|
(23)
|
(23)
|
(25)
|
(24)
|
3
|
3
|
4
|
3
|
2
|
39
|
40
|
50
|
52
|
13
|
13
|
2
|
|
Total Other Income |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
14
N/A
|
17
+21%
|
16
-5%
|
33
+102%
|
43
+33%
|
55
+26%
|
64
+18%
|
64
-1%
|
61
-5%
|
49
-20%
|
39
-20%
|
27
-30%
|
21
-25%
|
17
-18%
|
21
+22%
|
23
+14%
|
30
+29%
|
41
+37%
|
49
+20%
|
56
+13%
|
55
-1%
|
49
-12%
|
29
-41%
|
8
-74%
|
(2)
N/A
|
(40)
-2 369%
|
(30)
+25%
|
(17)
+43%
|
(0)
+99%
|
51
N/A
|
68
+32%
|
79
+17%
|
97
+22%
|
109
+13%
|
152
+39%
|
143
-6%
|
136
-5%
|
117
-13%
|
70
-41%
|
72
+4%
|
54
-25%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(8)
|
(9)
|
(9)
|
(15)
|
(14)
|
(18)
|
(22)
|
(22)
|
(25)
|
(20)
|
(15)
|
(10)
|
(8)
|
(7)
|
(8)
|
(8)
|
(10)
|
(13)
|
(14)
|
(15)
|
(15)
|
(13)
|
(9)
|
(2)
|
0
|
10
|
8
|
3
|
(2)
|
(15)
|
(20)
|
(21)
|
(25)
|
(28)
|
(37)
|
(35)
|
(33)
|
(28)
|
(16)
|
(18)
|
(12)
|
|
Income from Continuing Operations |
6
|
8
|
8
|
18
|
29
|
37
|
42
|
42
|
36
|
29
|
24
|
17
|
13
|
10
|
12
|
15
|
20
|
28
|
35
|
41
|
40
|
36
|
20
|
5
|
(2)
|
(30)
|
(21)
|
(14)
|
(3)
|
36
|
48
|
58
|
72
|
81
|
114
|
108
|
102
|
90
|
53
|
55
|
42
|
|
Net Income (Common) |
6
N/A
|
8
+33%
|
8
-1%
|
18
+134%
|
29
+65%
|
37
+24%
|
42
+16%
|
42
0%
|
36
-14%
|
29
-20%
|
24
-16%
|
17
-30%
|
13
-26%
|
10
-17%
|
12
+16%
|
55
+358%
|
60
+8%
|
68
+14%
|
75
+10%
|
43
-44%
|
43
N/A
|
39
-9%
|
24
-38%
|
9
-64%
|
2
-78%
|
(27)
N/A
|
(16)
+40%
|
(43)
-170%
|
(29)
+31%
|
8
N/A
|
17
+107%
|
61
+253%
|
72
+18%
|
81
+13%
|
115
+42%
|
109
-5%
|
103
-5%
|
91
-12%
|
54
-41%
|
55
+2%
|
43
-23%
|
|
EPS (Diluted) |
0.39
N/A
|
0.51
+31%
|
0.5
-2%
|
1.15
+130%
|
1.6
+39%
|
1.98
+24%
|
2.31
+17%
|
2.3
0%
|
1.99
-13%
|
1.59
-20%
|
1.33
-16%
|
0.92
-31%
|
0.69
-25%
|
0.57
-17%
|
0.66
+16%
|
3.01
+356%
|
3.25
+8%
|
3.71
+14%
|
4.07
+10%
|
2.29
-44%
|
2.28
0%
|
2.07
-9%
|
1.28
-38%
|
0.45
-65%
|
0.1
-78%
|
-1.54
N/A
|
-0.91
+41%
|
-2.45
-169%
|
-1.71
+30%
|
0.48
N/A
|
1.01
+110%
|
3.57
+253%
|
4.25
+19%
|
5.11
+20%
|
7.71
+51%
|
7.01
-9%
|
7.41
+6%
|
6.68
-10%
|
3.93
-41%
|
3.99
+2%
|
3.08
-23%
|