Daktronics Inc
NASDAQ:DAKT
Income Statement
Earnings Waterfall
Daktronics Inc
Revenue
|
812.1m
USD
|
Cost of Revenue
|
-593m
USD
|
Gross Profit
|
219.1m
USD
|
Operating Expenses
|
-133.1m
USD
|
Operating Income
|
86m
USD
|
Other Expenses
|
-32.5m
USD
|
Net Income
|
53.5m
USD
|
Income Statement
Daktronics Inc
Jan-2014 | Apr-2014 | Aug-2014 | Nov-2014 | Jan-2015 | May-2015 | Aug-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Oct-2020 | Jan-2021 | May-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
540
N/A
|
552
+2%
|
580
+5%
|
591
+2%
|
594
+0%
|
616
+4%
|
600
-3%
|
584
-3%
|
590
+1%
|
570
-3%
|
577
+1%
|
589
+2%
|
581
-1%
|
587
+1%
|
602
+3%
|
601
0%
|
616
+2%
|
611
-1%
|
592
-3%
|
595
+1%
|
580
-3%
|
570
-2%
|
596
+5%
|
598
+0%
|
611
+2%
|
609
0%
|
572
-6%
|
525
-8%
|
491
-6%
|
482
-2%
|
483
+0%
|
520
+8%
|
566
+9%
|
611
+8%
|
638
+4%
|
661
+4%
|
707
+7%
|
754
+7%
|
815
+8%
|
827
+1%
|
812
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(404)
|
(410)
|
(430)
|
(444)
|
(451)
|
(471)
|
(463)
|
(453)
|
(462)
|
(449)
|
(453)
|
(456)
|
(447)
|
(446)
|
(456)
|
(457)
|
(467)
|
(465)
|
(453)
|
(456)
|
(444)
|
(439)
|
(458)
|
(463)
|
(476)
|
(470)
|
(443)
|
(403)
|
(370)
|
(362)
|
(366)
|
(404)
|
(451)
|
(494)
|
(528)
|
(551)
|
(577)
|
(603)
|
(618)
|
(608)
|
(593)
|
|
Gross Profit |
136
N/A
|
142
+4%
|
150
+6%
|
147
-2%
|
143
-3%
|
145
+1%
|
137
-5%
|
131
-4%
|
128
-2%
|
121
-6%
|
125
+3%
|
133
+7%
|
135
+1%
|
140
+4%
|
146
+4%
|
144
-1%
|
150
+4%
|
146
-3%
|
139
-4%
|
140
+0%
|
136
-3%
|
130
-4%
|
138
+6%
|
135
-2%
|
135
0%
|
139
+3%
|
129
-7%
|
122
-5%
|
122
0%
|
121
-1%
|
117
-3%
|
116
-1%
|
114
-1%
|
117
+2%
|
110
-5%
|
110
-1%
|
129
+18%
|
151
+17%
|
197
+30%
|
219
+11%
|
219
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(104)
|
(105)
|
(108)
|
(111)
|
(112)
|
(113)
|
(113)
|
(114)
|
(115)
|
(119)
|
(120)
|
(122)
|
(125)
|
(125)
|
(127)
|
(128)
|
(130)
|
(133)
|
(135)
|
(135)
|
(136)
|
(135)
|
(139)
|
(140)
|
(141)
|
(139)
|
(127)
|
(119)
|
(109)
|
(103)
|
(104)
|
(105)
|
(109)
|
(113)
|
(117)
|
(120)
|
(122)
|
(125)
|
(130)
|
(134)
|
(133)
|
|
Selling, General & Administrative |
(81)
|
(82)
|
(84)
|
(86)
|
(87)
|
(89)
|
(88)
|
(88)
|
(89)
|
(92)
|
(93)
|
(95)
|
(96)
|
(96)
|
(96)
|
(96)
|
(96)
|
(98)
|
(99)
|
(99)
|
(100)
|
(100)
|
(102)
|
(102)
|
(103)
|
(101)
|
(92)
|
(87)
|
(80)
|
(77)
|
(77)
|
(78)
|
(81)
|
(84)
|
(88)
|
(91)
|
(92)
|
(95)
|
(94)
|
(96)
|
(98)
|
|
Research & Development |
(23)
|
(23)
|
(24)
|
(25)
|
(25)
|
(25)
|
(25)
|
(26)
|
(26)
|
(27)
|
(27)
|
(27)
|
(28)
|
(29)
|
(31)
|
(33)
|
(34)
|
(36)
|
(36)
|
(36)
|
(36)
|
(36)
|
(37)
|
(38)
|
(38)
|
(38)
|
(35)
|
(31)
|
(29)
|
(27)
|
(27)
|
(27)
|
(28)
|
(29)
|
(29)
|
(29)
|
(29)
|
(30)
|
(31)
|
(33)
|
(35)
|
|
Other Operating Expenses |
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
|
(5)
|
(5)
|
0
|
|
Operating Income |
32
N/A
|
37
+15%
|
42
+14%
|
36
-13%
|
31
-14%
|
31
+1%
|
24
-24%
|
17
-28%
|
13
-23%
|
3
-81%
|
4
+76%
|
12
+161%
|
10
-12%
|
15
+52%
|
19
+25%
|
16
-17%
|
20
+23%
|
13
-36%
|
5
-62%
|
4
-9%
|
0
-98%
|
(5)
N/A
|
(1)
+74%
|
(5)
-350%
|
(7)
-31%
|
(0)
+97%
|
2
N/A
|
4
+119%
|
13
+257%
|
17
+37%
|
13
-22%
|
11
-17%
|
6
-50%
|
4
-27%
|
(7)
N/A
|
(10)
-41%
|
7
N/A
|
26
+251%
|
67
+158%
|
85
+27%
|
86
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
(0)
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
(0)
|
(0)
|
(1)
|
(8)
|
(2)
|
(3)
|
(3)
|
|
Non-Reccuring Items |
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
|
(5)
|
(5)
|
0
|
0
|
0
|
|
Total Other Income |
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
(2)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(3)
|
(2)
|
(3)
|
0
|
(18)
|
(29)
|
(23)
|
|
Pre-Tax Income |
32
N/A
|
37
+18%
|
43
+14%
|
37
-14%
|
32
-13%
|
32
0%
|
24
-25%
|
17
-28%
|
13
-24%
|
3
-76%
|
5
+74%
|
13
+135%
|
11
-13%
|
16
+42%
|
20
+25%
|
16
-17%
|
20
+21%
|
12
-36%
|
5
-64%
|
4
-9%
|
0
-90%
|
(5)
N/A
|
(1)
+80%
|
(6)
-470%
|
(8)
-32%
|
0
N/A
|
1
N/A
|
2
+175%
|
10
+364%
|
14
+38%
|
10
-29%
|
8
-24%
|
2
-68%
|
1
-54%
|
(10)
N/A
|
(12)
-23%
|
(1)
+94%
|
13
N/A
|
48
+259%
|
53
+11%
|
60
+14%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(10)
|
(15)
|
(17)
|
(15)
|
(13)
|
(11)
|
(8)
|
(6)
|
(4)
|
(1)
|
(1)
|
(3)
|
(4)
|
(5)
|
(6)
|
(5)
|
(5)
|
(3)
|
1
|
3
|
5
|
4
|
3
|
6
|
(2)
|
1
|
0
|
(5)
|
(1)
|
(3)
|
(3)
|
(2)
|
(0)
|
(1)
|
2
|
(11)
|
(15)
|
(7)
|
(16)
|
(6)
|
(7)
|
|
Income from Continuing Operations |
22
|
22
|
25
|
21
|
19
|
21
|
16
|
11
|
9
|
2
|
4
|
10
|
7
|
10
|
13
|
11
|
15
|
9
|
6
|
7
|
6
|
(1)
|
2
|
0
|
(9)
|
1
|
1
|
(3)
|
10
|
11
|
7
|
6
|
2
|
1
|
(8)
|
(24)
|
(16)
|
7
|
31
|
46
|
54
|
|
Net Income (Common) |
22
N/A
|
22
N/A
|
25
+14%
|
21
-16%
|
19
-11%
|
21
+11%
|
16
-24%
|
11
-28%
|
9
-23%
|
2
-76%
|
4
+81%
|
10
+153%
|
7
-32%
|
10
+58%
|
13
+28%
|
11
-14%
|
10
-10%
|
6
-45%
|
2
-70%
|
3
+88%
|
6
+91%
|
(1)
N/A
|
2
N/A
|
0
-87%
|
(9)
N/A
|
1
N/A
|
1
+100%
|
(3)
N/A
|
10
N/A
|
11
+14%
|
7
-34%
|
6
-14%
|
2
-68%
|
1
-70%
|
(8)
N/A
|
(24)
-183%
|
(16)
+34%
|
7
N/A
|
31
+360%
|
46
+48%
|
54
+15%
|
|
EPS (Diluted) |
0.51
N/A
|
0.51
N/A
|
0.58
+14%
|
0.49
-16%
|
0.43
-12%
|
0.47
+9%
|
0.37
-21%
|
0.26
-30%
|
0.21
-19%
|
0.05
-76%
|
0.09
+80%
|
0.22
+144%
|
0.14
-36%
|
0.23
+64%
|
0.29
+26%
|
0.25
-14%
|
0.22
-12%
|
0.12
-45%
|
0.03
-75%
|
0.07
+133%
|
0.12
+71%
|
-0.02
N/A
|
0.04
N/A
|
0.01
-75%
|
-0.2
N/A
|
0.01
N/A
|
0.03
+200%
|
-0.05
N/A
|
0.23
N/A
|
0.24
+4%
|
0.17
-29%
|
0.14
-18%
|
0.04
-71%
|
0.01
-75%
|
-0.19
N/A
|
-0.53
-179%
|
-0.35
+34%
|
0.15
N/A
|
0.67
+347%
|
1.01
+51%
|
1.05
+4%
|