First Advantage Corp
NASDAQ:FA
Income Statement
Earnings Waterfall
First Advantage Corp
Revenue
|
763.8m
USD
|
Cost of Revenue
|
-386.8m
USD
|
Gross Profit
|
377m
USD
|
Operating Expenses
|
-295.5m
USD
|
Operating Income
|
81.5m
USD
|
Other Expenses
|
-44.2m
USD
|
Net Income
|
37.3m
USD
|
Income Statement
First Advantage Corp
Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | 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 |
143
N/A
|
420
+194%
|
446
+6%
|
478
+7%
|
564
+18%
|
517
-8%
|
600
+16%
|
694
+16%
|
730
+5%
|
629
-14%
|
698
+11%
|
739
+6%
|
768
+4%
|
778
+1%
|
809
+4%
|
814
+1%
|
824
+1%
|
824
+0%
|
821
0%
|
807
-2%
|
786
-3%
|
780
-1%
|
781
+0%
|
763
-2%
|
744
-2%
|
111
-85%
|
216
+95%
|
353
+63%
|
509
+44%
|
530
+4%
|
600
+13%
|
656
+9%
|
712
+9%
|
770
+8%
|
797
+3%
|
810
+2%
|
810
N/A
|
796
-2%
|
779
-2%
|
774
-1%
|
764
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(60)
|
(152)
|
(164)
|
(177)
|
(207)
|
(192)
|
(217)
|
(247)
|
(261)
|
(231)
|
(251)
|
(265)
|
(278)
|
(281)
|
(293)
|
(292)
|
(286)
|
(273)
|
(268)
|
(263)
|
(262)
|
(283)
|
(309)
|
(314)
|
(312)
|
(57)
|
(110)
|
(177)
|
(261)
|
(269)
|
(302)
|
(329)
|
(352)
|
(383)
|
(398)
|
(408)
|
(409)
|
(404)
|
(396)
|
(393)
|
(387)
|
|
Gross Profit |
83
N/A
|
268
+221%
|
282
+5%
|
300
+7%
|
357
+19%
|
324
-9%
|
383
+18%
|
447
+17%
|
469
+5%
|
398
-15%
|
447
+12%
|
474
+6%
|
490
+3%
|
497
+1%
|
516
+4%
|
521
+1%
|
538
+3%
|
551
+2%
|
553
+0%
|
544
-2%
|
524
-4%
|
497
-5%
|
471
-5%
|
449
-5%
|
432
-4%
|
54
-88%
|
106
+98%
|
176
+65%
|
249
+41%
|
261
+5%
|
298
+14%
|
328
+10%
|
360
+10%
|
388
+8%
|
399
+3%
|
402
+1%
|
401
0%
|
392
-2%
|
383
-2%
|
381
-1%
|
377
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(78)
|
(209)
|
(222)
|
(239)
|
(277)
|
(252)
|
(287)
|
(333)
|
(349)
|
(302)
|
(346)
|
(365)
|
(375)
|
(376)
|
(402)
|
(407)
|
(423)
|
(430)
|
(427)
|
(427)
|
(419)
|
(404)
|
(386)
|
(366)
|
(355)
|
(58)
|
(117)
|
(181)
|
(251)
|
(262)
|
(276)
|
(286)
|
(296)
|
(303)
|
(309)
|
(311)
|
(307)
|
(304)
|
(300)
|
(300)
|
(295)
|
|
Selling, General & Administrative |
(70)
|
(188)
|
(201)
|
(216)
|
(249)
|
(229)
|
(261)
|
(303)
|
(318)
|
(276)
|
(315)
|
(330)
|
(339)
|
(341)
|
(364)
|
(368)
|
(383)
|
(390)
|
(386)
|
(386)
|
(377)
|
(361)
|
(343)
|
(323)
|
(311)
|
(32)
|
(54)
|
(81)
|
(114)
|
(116)
|
(131)
|
(142)
|
(154)
|
(161)
|
(169)
|
(171)
|
(169)
|
(168)
|
(166)
|
(168)
|
(166)
|
|
Depreciation & Amortization |
(8)
|
(21)
|
(22)
|
(23)
|
(26)
|
(23)
|
(26)
|
(30)
|
(31)
|
(26)
|
(31)
|
(34)
|
(36)
|
(36)
|
(38)
|
(38)
|
(40)
|
(40)
|
(40)
|
(41)
|
(42)
|
(43)
|
(43)
|
(44)
|
(44)
|
(27)
|
(63)
|
(100)
|
(137)
|
(145)
|
(145)
|
(144)
|
(143)
|
(142)
|
(141)
|
(139)
|
(138)
|
(136)
|
(134)
|
(132)
|
(129)
|
|
Operating Income |
6
N/A
|
59
+922%
|
60
+1%
|
62
+4%
|
80
+29%
|
72
-10%
|
96
+33%
|
114
+19%
|
120
+5%
|
97
-19%
|
101
+4%
|
110
+9%
|
116
+5%
|
121
+4%
|
114
-5%
|
115
+1%
|
115
+0%
|
121
+5%
|
126
+4%
|
117
-8%
|
106
-9%
|
94
-12%
|
85
-9%
|
83
-3%
|
78
-6%
|
(5)
N/A
|
(11)
-138%
|
(5)
+50%
|
(2)
+61%
|
(1)
+67%
|
23
N/A
|
42
+84%
|
64
+52%
|
84
+32%
|
90
+7%
|
91
+1%
|
94
+4%
|
89
-6%
|
83
-6%
|
81
-3%
|
82
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
13
|
13
|
12
|
12
|
(0)
|
(1)
|
(1)
|
(2)
|
4
|
2
|
(0)
|
(2)
|
(3)
|
(4)
|
(3)
|
(1)
|
92
|
94
|
95
|
96
|
(2)
|
(2)
|
(1)
|
(1)
|
(17)
|
(31)
|
(43)
|
(52)
|
(41)
|
(38)
|
(31)
|
(25)
|
(17)
|
(10)
|
(7)
|
(9)
|
(19)
|
(20)
|
(25)
|
(33)
|
|
Non-Reccuring Items |
0
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(2)
|
(22)
|
(22)
|
(21)
|
(20)
|
(11)
|
(11)
|
(11)
|
(11)
|
(14)
|
(14)
|
(14)
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
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
|
(32)
|
(32)
|
(32)
|
(32)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
6
N/A
|
71
+1 139%
|
71
+0%
|
73
+2%
|
92
+27%
|
72
-22%
|
95
+31%
|
113
+20%
|
118
+4%
|
101
-14%
|
103
+2%
|
109
+6%
|
113
+4%
|
118
+4%
|
110
-7%
|
112
+2%
|
114
+2%
|
213
+87%
|
220
+4%
|
212
-4%
|
200
-6%
|
70
-65%
|
62
-12%
|
60
-2%
|
57
-5%
|
(64)
N/A
|
(84)
-31%
|
(90)
-8%
|
(96)
-7%
|
(56)
+42%
|
(29)
+48%
|
(3)
+89%
|
25
N/A
|
67
+167%
|
80
+19%
|
84
+5%
|
85
+2%
|
70
-18%
|
64
-8%
|
56
-13%
|
48
-13%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(3)
|
(33)
|
(33)
|
(34)
|
(42)
|
(30)
|
(39)
|
(48)
|
(50)
|
(43)
|
(44)
|
(46)
|
(48)
|
(48)
|
(45)
|
(45)
|
(46)
|
(86)
|
(89)
|
(85)
|
(80)
|
(37)
|
(34)
|
(33)
|
(31)
|
6
|
9
|
12
|
12
|
11
|
4
|
(2)
|
(9)
|
(18)
|
(21)
|
(24)
|
(21)
|
(16)
|
(15)
|
(13)
|
(11)
|
|
Income from Continuing Operations |
3
|
38
|
38
|
39
|
51
|
42
|
55
|
65
|
68
|
58
|
59
|
63
|
66
|
70
|
65
|
67
|
68
|
127
|
132
|
127
|
119
|
33
|
28
|
27
|
26
|
(58)
|
(75)
|
(78)
|
(84)
|
(45)
|
(25)
|
(5)
|
16
|
49
|
59
|
60
|
65
|
53
|
49
|
43
|
37
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
0
|
1
|
6
|
6
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
3
N/A
|
38
+1 048%
|
38
+1%
|
39
+2%
|
51
+30%
|
42
-16%
|
56
+32%
|
65
+17%
|
68
+5%
|
58
-14%
|
57
-2%
|
62
+8%
|
64
+4%
|
66
+3%
|
65
-2%
|
66
+3%
|
67
+1%
|
138
+107%
|
140
+2%
|
134
-4%
|
128
-5%
|
35
-73%
|
32
-8%
|
33
+2%
|
32
-3%
|
(58)
N/A
|
(75)
-28%
|
(78)
-5%
|
(84)
-7%
|
(45)
+46%
|
(25)
+45%
|
(5)
+79%
|
16
N/A
|
49
+201%
|
59
+21%
|
60
+2%
|
65
+8%
|
53
-17%
|
49
-8%
|
43
-13%
|
37
-12%
|
|
EPS (Diluted) |
0.16
N/A
|
0.28
+75%
|
1.78
+536%
|
1.76
-1%
|
1
-43%
|
0.85
-15%
|
1.06
+25%
|
1.28
+21%
|
1.26
-2%
|
1.08
-14%
|
0.97
-10%
|
1.06
+9%
|
1.09
+3%
|
1.14
+5%
|
1.1
-4%
|
1.12
+2%
|
1.12
N/A
|
2.33
+108%
|
2.36
+1%
|
2.25
-5%
|
2.14
-5%
|
0.58
-73%
|
0.53
-9%
|
0.55
+4%
|
0.53
-4%
|
-0.39
N/A
|
-0.5
-28%
|
-0.52
-4%
|
-0.56
-8%
|
-0.3
+46%
|
-0.18
+40%
|
-0.03
+83%
|
0.11
N/A
|
0.33
+200%
|
0.39
+18%
|
0.39
N/A
|
0.43
+10%
|
0.36
-16%
|
0.32
-11%
|
0.28
-13%
|
0.26
-7%
|