L B Foster Co
NASDAQ:FSTR
Income Statement
Earnings Waterfall
L B Foster Co
Revenue
|
543.7m
USD
|
Cost of Revenue
|
-430.9m
USD
|
Gross Profit
|
112.8m
USD
|
Operating Expenses
|
-101.9m
USD
|
Operating Income
|
11m
USD
|
Other Expenses
|
-9.5m
USD
|
Net Income
|
1.5m
USD
|
Income Statement
L B Foster Co
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 |
598
N/A
|
580
-3%
|
597
+3%
|
603
+1%
|
607
+1%
|
634
+4%
|
638
+1%
|
647
+1%
|
625
-3%
|
613
-2%
|
578
-6%
|
516
-11%
|
484
-6%
|
476
-2%
|
485
+2%
|
502
+3%
|
536
+7%
|
540
+1%
|
568
+5%
|
604
+6%
|
581
-4%
|
609
+5%
|
616
+1%
|
594
-4%
|
616
+4%
|
588
-5%
|
550
-6%
|
523
-5%
|
497
-5%
|
492
-1%
|
505
+3%
|
516
+2%
|
514
-1%
|
496
-3%
|
473
-5%
|
473
0%
|
498
+5%
|
514
+3%
|
531
+3%
|
546
+3%
|
544
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(482)
|
(465)
|
(480)
|
(482)
|
(486)
|
(506)
|
(504)
|
(511)
|
(491)
|
(486)
|
(460)
|
(415)
|
(393)
|
(388)
|
(397)
|
(408)
|
(431)
|
(434)
|
(457)
|
(487)
|
(468)
|
(489)
|
(493)
|
(474)
|
(496)
|
(473)
|
(442)
|
(422)
|
(402)
|
(401)
|
(416)
|
(427)
|
(427)
|
(412)
|
(392)
|
(391)
|
(408)
|
(418)
|
(425)
|
(436)
|
(431)
|
|
Gross Profit |
116
N/A
|
115
-1%
|
117
+1%
|
121
+3%
|
122
+1%
|
128
+5%
|
135
+5%
|
135
+1%
|
134
-1%
|
127
-5%
|
118
-7%
|
102
-14%
|
90
-11%
|
88
-3%
|
88
0%
|
94
+8%
|
105
+12%
|
106
+1%
|
112
+5%
|
117
+4%
|
114
-3%
|
121
+6%
|
123
+2%
|
120
-3%
|
121
+1%
|
115
-5%
|
107
-7%
|
102
-5%
|
95
-6%
|
91
-5%
|
89
-2%
|
89
+0%
|
86
-3%
|
84
-3%
|
81
-3%
|
82
+1%
|
90
+10%
|
97
+8%
|
106
+9%
|
111
+5%
|
113
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(73)
|
(75)
|
(77)
|
(81)
|
(84)
|
(88)
|
(96)
|
(98)
|
(99)
|
(183)
|
(101)
|
(97)
|
(94)
|
(224)
|
(84)
|
(85)
|
(87)
|
(88)
|
(91)
|
(93)
|
(89)
|
(134)
|
(130)
|
(128)
|
(92)
|
(91)
|
(88)
|
(84)
|
(79)
|
(74)
|
(78)
|
(78)
|
(78)
|
(77)
|
(76)
|
(82)
|
(87)
|
(102)
|
(108)
|
(110)
|
(102)
|
|
Selling, General & Administrative |
(71)
|
(72)
|
(74)
|
(77)
|
(80)
|
(84)
|
(89)
|
(90)
|
(93)
|
(93)
|
(92)
|
(90)
|
(86)
|
(82)
|
(80)
|
(80)
|
(81)
|
(82)
|
(85)
|
(86)
|
(83)
|
(84)
|
(81)
|
(80)
|
(83)
|
(81)
|
(80)
|
(76)
|
(74)
|
(71)
|
(72)
|
(75)
|
(76)
|
(75)
|
(75)
|
(77)
|
(83)
|
(87)
|
(92)
|
(93)
|
(97)
|
|
Depreciation & Amortization |
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(8)
|
(10)
|
(12)
|
(13)
|
(13)
|
(11)
|
(10)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
|
Other Operating Expenses |
1
|
1
|
1
|
0
|
1
|
1
|
1
|
2
|
6
|
(76)
|
4
|
5
|
2
|
(134)
|
2
|
2
|
0
|
1
|
1
|
0
|
1
|
(43)
|
(42)
|
(42)
|
(3)
|
(4)
|
(2)
|
(2)
|
0
|
3
|
0
|
3
|
4
|
4
|
5
|
1
|
2
|
(9)
|
(10)
|
(11)
|
0
|
|
Operating Income |
43
N/A
|
41
-5%
|
40
-2%
|
40
-1%
|
38
-5%
|
40
+5%
|
39
-2%
|
37
-5%
|
34
-8%
|
(56)
N/A
|
17
N/A
|
4
-74%
|
(4)
N/A
|
(136)
-3 586%
|
3
N/A
|
9
+173%
|
18
+102%
|
18
+1%
|
21
+13%
|
24
+14%
|
25
+6%
|
(13)
N/A
|
(7)
+49%
|
(9)
-29%
|
29
N/A
|
24
-17%
|
20
-17%
|
18
-10%
|
16
-12%
|
16
+2%
|
11
-33%
|
11
-1%
|
8
-26%
|
7
-18%
|
5
-26%
|
0
N/A
|
3
N/A
|
(5)
N/A
|
(3)
+48%
|
0
N/A
|
11
+3 551%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
1
|
1
|
1
|
1
|
1
|
1
|
(1)
|
(3)
|
(5)
|
(6)
|
(6)
|
(6)
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(2)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(4)
|
(4)
|
(6)
|
(6)
|
(5)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(80)
|
(80)
|
0
|
(209)
|
(136)
|
(136)
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(5)
|
|
Pre-Tax Income |
44
N/A
|
42
-5%
|
41
-2%
|
41
0%
|
39
-5%
|
41
+4%
|
38
-6%
|
(46)
N/A
|
(51)
-10%
|
(61)
-21%
|
(199)
-223%
|
(138)
+31%
|
(147)
-7%
|
(145)
+1%
|
(12)
+92%
|
0
N/A
|
10
+3 267%
|
11
+6%
|
13
+25%
|
17
+25%
|
(25)
N/A
|
(19)
+23%
|
(12)
+34%
|
(14)
-15%
|
24
N/A
|
20
-18%
|
16
-18%
|
14
-11%
|
14
-2%
|
12
-11%
|
7
-41%
|
7
+1%
|
5
-38%
|
4
-11%
|
3
-29%
|
(2)
N/A
|
(9)
-291%
|
(10)
-7%
|
(8)
+14%
|
(6)
+31%
|
1
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(15)
|
(14)
|
(14)
|
(14)
|
(13)
|
(14)
|
(13)
|
4
|
6
|
10
|
50
|
40
|
6
|
4
|
(34)
|
(37)
|
(3)
|
(3)
|
(3)
|
(3)
|
(6)
|
(6)
|
(8)
|
(9)
|
24
|
25
|
25
|
39
|
12
|
12
|
13
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(37)
|
(37)
|
(36)
|
(37)
|
0
|
|
Income from Continuing Operations |
29
|
28
|
28
|
27
|
26
|
26
|
25
|
(42)
|
(44)
|
(52)
|
(149)
|
(98)
|
(142)
|
(141)
|
(46)
|
(37)
|
7
|
8
|
10
|
13
|
(31)
|
(25)
|
(20)
|
(23)
|
48
|
44
|
41
|
54
|
26
|
25
|
21
|
6
|
4
|
3
|
2
|
(2)
|
(46)
|
(46)
|
(45)
|
(42)
|
1
|
|
Income to Minority Interest |
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) |
29
N/A
|
28
-4%
|
28
-1%
|
27
-3%
|
26
-4%
|
26
+2%
|
25
-6%
|
(42)
N/A
|
(44)
-6%
|
(52)
-16%
|
(149)
-189%
|
(98)
+35%
|
(142)
-45%
|
(141)
+0%
|
(46)
+67%
|
(37)
+20%
|
5
N/A
|
6
+7%
|
8
+41%
|
11
+39%
|
(31)
N/A
|
(26)
+18%
|
(22)
+16%
|
(25)
-15%
|
43
N/A
|
37
-13%
|
28
-25%
|
32
+13%
|
8
-76%
|
8
+7%
|
11
+30%
|
6
-43%
|
4
-40%
|
3
-8%
|
2
-27%
|
(2)
N/A
|
(46)
-2 180%
|
(46)
-1%
|
(45)
+3%
|
(42)
+6%
|
1
N/A
|
|
EPS (Diluted) |
2.85
N/A
|
2.72
-5%
|
2.68
-1%
|
2.61
-3%
|
2.48
-5%
|
2.54
+2%
|
2.39
-6%
|
-4.04
N/A
|
-4.33
-7%
|
-5.03
-16%
|
-14.45
-187%
|
-9.46
+35%
|
-13.75
-45%
|
-13.71
+0%
|
-4.4
+68%
|
-3.53
+20%
|
0.51
N/A
|
0.55
+8%
|
0.78
+42%
|
1.08
+38%
|
-3
N/A
|
-2.47
+18%
|
-1.95
+21%
|
-2.31
-18%
|
4.01
N/A
|
3.53
-12%
|
2.64
-25%
|
2.96
+12%
|
0.71
-76%
|
0.76
+7%
|
0.98
+29%
|
0.57
-42%
|
0.33
-42%
|
0.3
-9%
|
0.22
-27%
|
-0.18
N/A
|
-4.25
-2 261%
|
-4.29
-1%
|
-4.1
+4%
|
-3.82
+7%
|
0.13
N/A
|