Hackett Group Inc
NASDAQ:HCKT
Income Statement
Earnings Waterfall
Hackett Group Inc
Revenue
|
296.6m
USD
|
Cost of Revenue
|
-180.2m
USD
|
Gross Profit
|
116.4m
USD
|
Operating Expenses
|
-65.9m
USD
|
Operating Income
|
50.4m
USD
|
Other Expenses
|
-16.3m
USD
|
Net Income
|
34.2m
USD
|
Income Statement
Hackett Group Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-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 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
224
N/A
|
224
+0%
|
226
+1%
|
229
+1%
|
237
+3%
|
243
+3%
|
248
+2%
|
255
+3%
|
261
+2%
|
269
+3%
|
278
+3%
|
285
+2%
|
280
-2%
|
291
+4%
|
289
-1%
|
287
-1%
|
277
-3%
|
276
0%
|
277
+0%
|
280
+1%
|
286
+2%
|
279
-2%
|
278
0%
|
277
0%
|
283
+2%
|
285
+1%
|
264
-7%
|
249
-6%
|
240
-4%
|
233
-3%
|
254
+9%
|
268
+6%
|
279
+4%
|
291
+4%
|
294
+1%
|
294
+0%
|
294
0%
|
289
-1%
|
290
+0%
|
294
+1%
|
297
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(154)
|
(156)
|
(158)
|
(159)
|
(164)
|
(164)
|
(167)
|
(171)
|
(176)
|
(179)
|
(186)
|
(190)
|
(187)
|
(195)
|
(193)
|
(191)
|
(184)
|
(182)
|
(182)
|
(182)
|
(189)
|
(182)
|
(181)
|
(180)
|
(186)
|
(188)
|
(181)
|
(173)
|
(166)
|
(161)
|
(163)
|
(169)
|
(173)
|
(180)
|
(182)
|
(180)
|
(178)
|
(175)
|
(176)
|
(178)
|
(180)
|
|
Gross Profit |
70
N/A
|
68
-2%
|
69
+1%
|
70
+2%
|
72
+3%
|
79
+10%
|
82
+3%
|
84
+3%
|
85
+1%
|
90
+5%
|
92
+3%
|
95
+3%
|
93
-2%
|
97
+4%
|
96
0%
|
96
-1%
|
93
-3%
|
94
+1%
|
95
+2%
|
97
+2%
|
97
0%
|
97
+1%
|
98
+0%
|
97
-1%
|
97
+0%
|
97
0%
|
83
-14%
|
76
-7%
|
73
-4%
|
73
0%
|
91
+24%
|
99
+9%
|
106
+7%
|
111
+5%
|
112
+0%
|
113
+2%
|
116
+2%
|
115
-1%
|
115
+0%
|
117
+2%
|
116
0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(54)
|
(55)
|
(57)
|
(59)
|
(59)
|
(62)
|
(63)
|
(64)
|
(63)
|
(65)
|
(65)
|
(64)
|
(59)
|
(61)
|
(61)
|
(61)
|
(61)
|
(62)
|
(62)
|
(63)
|
(62)
|
(62)
|
(62)
|
(61)
|
(62)
|
(62)
|
(58)
|
(56)
|
(54)
|
(63)
|
(62)
|
(63)
|
(59)
|
(60)
|
(61)
|
(60)
|
(61)
|
(61)
|
(63)
|
(65)
|
(66)
|
|
Selling, General & Administrative |
(54)
|
(55)
|
(57)
|
(59)
|
(59)
|
(62)
|
(63)
|
(64)
|
(63)
|
(65)
|
(65)
|
(64)
|
(59)
|
(61)
|
(61)
|
(61)
|
(61)
|
(62)
|
(62)
|
(63)
|
(62)
|
(62)
|
(62)
|
(61)
|
(61)
|
(62)
|
(57)
|
(56)
|
(50)
|
(53)
|
(56)
|
(57)
|
(55)
|
(60)
|
(61)
|
(60)
|
(61)
|
(62)
|
(63)
|
(65)
|
(66)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
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
|
(11)
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
16
N/A
|
13
-16%
|
12
-8%
|
11
-6%
|
13
+17%
|
17
+26%
|
19
+12%
|
20
+5%
|
22
+10%
|
25
+12%
|
27
+11%
|
31
+15%
|
34
+7%
|
35
+6%
|
35
-1%
|
35
-1%
|
32
-8%
|
32
+1%
|
34
+4%
|
34
+1%
|
35
+3%
|
36
+1%
|
36
+0%
|
36
+1%
|
35
-4%
|
35
+1%
|
25
-28%
|
20
-19%
|
19
-5%
|
10
-49%
|
29
+197%
|
36
+24%
|
47
+29%
|
51
+10%
|
51
0%
|
53
+4%
|
55
+3%
|
53
-3%
|
52
-3%
|
51
-1%
|
50
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
|
Non-Reccuring Items |
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(3)
|
(3)
|
(3)
|
3
|
3
|
(1)
|
(1)
|
(5)
|
(5)
|
(3)
|
(4)
|
(9)
|
(9)
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
(1)
|
|
Pre-Tax Income |
15
N/A
|
12
-20%
|
11
-10%
|
10
-7%
|
12
+18%
|
16
+35%
|
18
+13%
|
19
+6%
|
22
+11%
|
24
+13%
|
27
+11%
|
31
+15%
|
33
+7%
|
35
+5%
|
33
-6%
|
31
-4%
|
28
-11%
|
28
+1%
|
36
+27%
|
36
+1%
|
33
-10%
|
34
+4%
|
30
-13%
|
31
+4%
|
31
+0%
|
30
-3%
|
15
-49%
|
11
-31%
|
9
-20%
|
10
+14%
|
29
+199%
|
36
+24%
|
46
+29%
|
51
+10%
|
51
0%
|
54
+5%
|
55
+3%
|
52
-5%
|
50
-4%
|
49
-2%
|
46
-6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(6)
|
(5)
|
(4)
|
(3)
|
(2)
|
(4)
|
(5)
|
(6)
|
(8)
|
(9)
|
(10)
|
(11)
|
(13)
|
(10)
|
(8)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(5)
|
(4)
|
(3)
|
(3)
|
(8)
|
(10)
|
(5)
|
(5)
|
(6)
|
(6)
|
(14)
|
(14)
|
(13)
|
(13)
|
(12)
|
|
Income from Continuing Operations |
9
|
7
|
7
|
7
|
10
|
12
|
13
|
13
|
14
|
15
|
17
|
19
|
21
|
25
|
24
|
24
|
22
|
21
|
28
|
28
|
27
|
28
|
23
|
24
|
23
|
22
|
11
|
7
|
6
|
6
|
21
|
26
|
42
|
46
|
45
|
48
|
41
|
38
|
37
|
36
|
34
|
|
Net Income (Common) |
9
N/A
|
7
-18%
|
7
-1%
|
7
+4%
|
10
+31%
|
12
+27%
|
13
+7%
|
13
+1%
|
14
+4%
|
15
+10%
|
17
+12%
|
19
+14%
|
22
+11%
|
25
+16%
|
24
-3%
|
24
-1%
|
27
+14%
|
27
-2%
|
34
+25%
|
33
0%
|
24
-29%
|
24
-1%
|
19
-19%
|
21
+9%
|
23
+12%
|
22
-7%
|
11
-50%
|
7
-36%
|
6
-20%
|
6
+15%
|
21
+229%
|
26
+25%
|
42
+60%
|
46
+10%
|
45
-1%
|
48
+5%
|
41
-14%
|
38
-6%
|
37
-4%
|
36
-3%
|
34
-5%
|
|
EPS (Diluted) |
0.27
N/A
|
0.24
-11%
|
0.22
-8%
|
0.24
+9%
|
0.32
+33%
|
0.41
+28%
|
0.44
+7%
|
0.44
N/A
|
0.43
-2%
|
0.46
+7%
|
0.51
+11%
|
0.58
+14%
|
0.65
+12%
|
0.77
+18%
|
0.75
-3%
|
0.75
N/A
|
0.85
+13%
|
0.84
-1%
|
1.04
+24%
|
1.02
-2%
|
0.73
-28%
|
0.73
N/A
|
0.59
-19%
|
0.64
+8%
|
0.72
+13%
|
0.67
-7%
|
0.35
-48%
|
0.21
-40%
|
0.17
-19%
|
0.19
+12%
|
0.64
+237%
|
0.79
+23%
|
1.26
+59%
|
1.43
+13%
|
1.4
-2%
|
1.47
+5%
|
1.28
-13%
|
1.41
+10%
|
1.34
-5%
|
1.29
-4%
|
1.24
-4%
|