Exlservice Holdings Inc
NASDAQ:EXLS
Income Statement
Earnings Waterfall
Exlservice Holdings Inc
Revenue
|
1.6B
USD
|
Cost of Revenue
|
-1B
USD
|
Gross Profit
|
607.8m
USD
|
Operating Expenses
|
-369m
USD
|
Operating Income
|
238.8m
USD
|
Other Expenses
|
-54.2m
USD
|
Net Income
|
184.6m
USD
|
Income Statement
Exlservice Holdings 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 |
478
N/A
|
484
+1%
|
488
+1%
|
488
+0%
|
499
+2%
|
521
+4%
|
557
+7%
|
598
+7%
|
629
+5%
|
652
+4%
|
667
+2%
|
675
+1%
|
686
+2%
|
702
+2%
|
721
+3%
|
742
+3%
|
762
+3%
|
786
+3%
|
807
+3%
|
846
+5%
|
883
+4%
|
916
+4%
|
949
+4%
|
969
+2%
|
991
+2%
|
998
+1%
|
977
-2%
|
966
-1%
|
958
-1%
|
974
+2%
|
1 027
+5%
|
1 076
+5%
|
1 122
+4%
|
1 190
+6%
|
1 262
+6%
|
1 333
+6%
|
1 412
+6%
|
1 484
+5%
|
1 542
+4%
|
1 591
+3%
|
1 631
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(291)
|
(293)
|
(300)
|
(313)
|
(333)
|
(351)
|
(370)
|
(388)
|
(403)
|
(418)
|
(430)
|
(438)
|
(448)
|
(459)
|
(470)
|
(482)
|
(495)
|
(514)
|
(530)
|
(559)
|
(585)
|
(604)
|
(627)
|
(642)
|
(656)
|
(661)
|
(657)
|
(642)
|
(624)
|
(620)
|
(632)
|
(658)
|
(691)
|
(740)
|
(790)
|
(843)
|
(897)
|
(941)
|
(973)
|
(998)
|
(1 023)
|
|
Gross Profit |
188
N/A
|
191
+2%
|
188
-2%
|
175
-7%
|
167
-5%
|
170
+2%
|
187
+10%
|
210
+12%
|
226
+8%
|
234
+4%
|
237
+1%
|
236
0%
|
238
+1%
|
243
+2%
|
250
+3%
|
260
+4%
|
267
+3%
|
272
+2%
|
277
+2%
|
287
+3%
|
298
+4%
|
312
+5%
|
322
+3%
|
327
+2%
|
336
+3%
|
337
+0%
|
320
-5%
|
325
+2%
|
335
+3%
|
354
+6%
|
394
+11%
|
418
+6%
|
431
+3%
|
451
+4%
|
472
+5%
|
490
+4%
|
515
+5%
|
543
+5%
|
569
+5%
|
593
+4%
|
608
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(120)
|
(121)
|
(124)
|
(125)
|
(133)
|
(138)
|
(146)
|
(153)
|
(158)
|
(164)
|
(166)
|
(168)
|
(174)
|
(178)
|
(183)
|
(189)
|
(195)
|
(201)
|
(208)
|
(219)
|
(228)
|
(239)
|
(247)
|
(249)
|
(251)
|
(242)
|
(235)
|
(228)
|
(225)
|
(230)
|
(244)
|
(260)
|
(275)
|
(291)
|
(301)
|
(312)
|
(323)
|
(335)
|
(344)
|
(358)
|
(369)
|
|
Selling, General & Administrative |
(95)
|
(96)
|
(99)
|
(99)
|
(105)
|
(110)
|
(116)
|
(122)
|
(127)
|
(131)
|
(133)
|
(135)
|
(139)
|
(143)
|
(146)
|
(151)
|
(156)
|
(162)
|
(167)
|
(174)
|
(180)
|
(187)
|
(193)
|
(196)
|
(199)
|
(192)
|
(185)
|
(179)
|
(174)
|
(180)
|
(194)
|
(210)
|
(226)
|
(241)
|
(249)
|
(257)
|
(267)
|
(279)
|
(289)
|
(305)
|
(319)
|
|
Depreciation & Amortization |
(25)
|
(25)
|
(25)
|
(26)
|
(28)
|
(29)
|
(30)
|
(31)
|
(32)
|
(33)
|
(33)
|
(33)
|
(35)
|
(36)
|
(37)
|
(38)
|
(39)
|
(40)
|
(41)
|
(45)
|
(49)
|
(52)
|
(54)
|
(53)
|
(52)
|
(51)
|
(50)
|
(50)
|
(51)
|
(50)
|
(50)
|
(50)
|
(49)
|
(51)
|
(52)
|
(55)
|
(56)
|
(56)
|
(55)
|
(52)
|
(50)
|
|
Operating Income |
67
N/A
|
71
+5%
|
64
-9%
|
50
-22%
|
34
-32%
|
32
-6%
|
41
+28%
|
57
+37%
|
67
+19%
|
70
+4%
|
71
+1%
|
68
-5%
|
65
-5%
|
65
+1%
|
67
+3%
|
71
+5%
|
73
+3%
|
71
-3%
|
70
-2%
|
68
-2%
|
70
+2%
|
73
+4%
|
75
+3%
|
79
+4%
|
85
+9%
|
95
+11%
|
85
-10%
|
97
+14%
|
110
+14%
|
124
+13%
|
150
+21%
|
158
+5%
|
157
-1%
|
159
+2%
|
171
+7%
|
178
+5%
|
192
+8%
|
208
+8%
|
225
+9%
|
235
+4%
|
239
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
(3)
|
(3)
|
1
|
4
|
6
|
7
|
8
|
8
|
8
|
9
|
12
|
14
|
14
|
14
|
13
|
11
|
12
|
12
|
11
|
9
|
8
|
7
|
6
|
6
|
4
|
5
|
5
|
5
|
4
|
3
|
4
|
4
|
8
|
9
|
9
|
8
|
5
|
3
|
2
|
1
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
(21)
|
(27)
|
(27)
|
(9)
|
(8)
|
(2)
|
(1)
|
0
|
0
|
0
|
(13)
|
(14)
|
(14)
|
(14)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
5
|
5
|
5
|
6
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(10)
|
(10)
|
(9)
|
(11)
|
(2)
|
|
Pre-Tax Income |
65
N/A
|
68
+4%
|
62
-9%
|
51
-17%
|
38
-27%
|
38
+1%
|
49
+29%
|
64
+32%
|
76
+18%
|
80
+5%
|
86
+7%
|
85
-1%
|
84
-1%
|
85
+1%
|
82
-3%
|
85
+3%
|
85
+1%
|
84
-2%
|
82
-1%
|
80
-3%
|
60
-24%
|
61
+0%
|
56
-8%
|
60
+7%
|
83
+39%
|
92
+11%
|
90
-3%
|
100
+11%
|
115
+15%
|
128
+11%
|
152
+19%
|
148
-3%
|
147
-1%
|
153
+4%
|
163
+6%
|
184
+13%
|
190
+4%
|
202
+6%
|
220
+9%
|
227
+3%
|
238
+5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(17)
|
(18)
|
(14)
|
(11)
|
(5)
|
(7)
|
(13)
|
(20)
|
(24)
|
(24)
|
(25)
|
(23)
|
(22)
|
(20)
|
(14)
|
(11)
|
(7)
|
1
|
(4)
|
(7)
|
(3)
|
(12)
|
(9)
|
(9)
|
(15)
|
(17)
|
(18)
|
(21)
|
(26)
|
(29)
|
(34)
|
(29)
|
(32)
|
(34)
|
(36)
|
(45)
|
(48)
|
(44)
|
(49)
|
(51)
|
(54)
|
|
Income from Continuing Operations |
48
|
49
|
48
|
41
|
32
|
31
|
35
|
44
|
52
|
56
|
60
|
61
|
62
|
65
|
69
|
74
|
78
|
85
|
79
|
73
|
57
|
49
|
47
|
51
|
68
|
76
|
72
|
79
|
90
|
99
|
119
|
119
|
115
|
119
|
127
|
139
|
143
|
158
|
171
|
176
|
184
|
|
Equity Earnings Affiliates |
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
|
|
Net Income (Common) |
48
N/A
|
49
+3%
|
48
-3%
|
41
-15%
|
32
-21%
|
31
-4%
|
35
+14%
|
44
+26%
|
52
+16%
|
56
+8%
|
60
+8%
|
61
+1%
|
62
+1%
|
65
+5%
|
69
+6%
|
74
+7%
|
49
-34%
|
55
+13%
|
49
-11%
|
44
-12%
|
57
+30%
|
48
-15%
|
46
-4%
|
50
+8%
|
68
+35%
|
75
+11%
|
71
-6%
|
79
+10%
|
90
+14%
|
99
+11%
|
119
+20%
|
119
+0%
|
115
-3%
|
119
+4%
|
127
+7%
|
139
+10%
|
143
+3%
|
158
+10%
|
171
+8%
|
176
+3%
|
185
+5%
|
|
EPS (Diluted) |
0.28
N/A
|
0.29
+4%
|
0.29
N/A
|
0.25
-14%
|
0.19
-24%
|
0.19
N/A
|
0.21
+11%
|
0.26
+24%
|
0.3
+15%
|
0.33
+10%
|
0.35
+6%
|
0.35
N/A
|
0.36
+3%
|
0.37
+3%
|
0.4
+8%
|
0.43
+7%
|
0.27
-37%
|
0.31
+15%
|
0.28
-10%
|
0.24
-14%
|
0.32
+33%
|
0.27
-16%
|
0.26
-4%
|
0.28
+8%
|
0.39
+39%
|
0.43
+10%
|
0.41
-5%
|
0.45
+10%
|
0.52
+16%
|
0.58
+12%
|
0.69
+19%
|
0.69
N/A
|
0.67
-3%
|
0.69
+3%
|
0.74
+7%
|
0.82
+11%
|
0.85
+4%
|
0.93
+9%
|
1.01
+9%
|
1.04
+3%
|
1.1
+6%
|