Kewaunee Scientific Corp
NASDAQ:KEQU
Income Statement
Earnings Waterfall
Kewaunee Scientific Corp
Revenue
|
201m
USD
|
Cost of Revenue
|
-153.3m
USD
|
Gross Profit
|
47.8m
USD
|
Operating Expenses
|
-32.3m
USD
|
Operating Income
|
15.4m
USD
|
Other Expenses
|
-6.7m
USD
|
Net Income
|
8.7m
USD
|
Income Statement
Kewaunee Scientific Corp
Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-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 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-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 |
116
N/A
|
111
-4%
|
110
-1%
|
114
+4%
|
116
+2%
|
119
+3%
|
119
+0%
|
120
+1%
|
125
+4%
|
129
+3%
|
135
+5%
|
140
+4%
|
138
-1%
|
139
+0%
|
135
-2%
|
140
+4%
|
148
+6%
|
158
+7%
|
166
+5%
|
162
-3%
|
156
-4%
|
147
-6%
|
144
-2%
|
146
+2%
|
148
+1%
|
148
0%
|
145
-2%
|
144
0%
|
143
-1%
|
148
+3%
|
151
+2%
|
151
+0%
|
158
+5%
|
169
+7%
|
180
+6%
|
195
+9%
|
215
+10%
|
220
+2%
|
219
0%
|
215
-2%
|
201
-7%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(93)
|
(89)
|
(88)
|
(91)
|
(93)
|
(97)
|
(98)
|
(99)
|
(103)
|
(105)
|
(110)
|
(114)
|
(112)
|
(112)
|
(109)
|
(113)
|
(118)
|
(126)
|
(133)
|
(129)
|
(127)
|
(121)
|
(119)
|
(123)
|
(125)
|
(124)
|
(122)
|
(121)
|
(120)
|
(124)
|
(127)
|
(130)
|
(137)
|
(145)
|
(155)
|
(165)
|
(181)
|
(184)
|
(178)
|
(169)
|
(153)
|
|
Gross Profit |
23
N/A
|
22
-4%
|
22
-2%
|
23
+4%
|
22
-1%
|
22
-2%
|
21
-2%
|
21
-1%
|
22
+5%
|
24
+7%
|
25
+6%
|
27
+6%
|
26
-2%
|
27
+2%
|
26
-1%
|
27
+3%
|
30
+12%
|
32
+6%
|
33
+2%
|
33
-1%
|
30
-10%
|
25
-14%
|
25
-2%
|
23
-5%
|
23
+0%
|
23
+0%
|
22
-4%
|
22
+0%
|
23
+2%
|
24
+5%
|
24
-1%
|
21
-12%
|
21
0%
|
24
+16%
|
25
+2%
|
30
+21%
|
35
+16%
|
36
+3%
|
41
+16%
|
46
+12%
|
48
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(16)
|
(16)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(18)
|
(18)
|
(19)
|
(19)
|
(19)
|
(20)
|
(20)
|
(21)
|
(22)
|
(22)
|
(23)
|
(24)
|
(23)
|
(23)
|
(24)
|
(24)
|
(26)
|
(26)
|
(26)
|
(26)
|
(24)
|
(25)
|
(26)
|
(26)
|
(26)
|
(27)
|
(27)
|
(28)
|
(30)
|
(30)
|
(32)
|
(32)
|
(32)
|
|
Other Operating Expenses |
(16)
|
(16)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(18)
|
(18)
|
(19)
|
(19)
|
(19)
|
(20)
|
(20)
|
(21)
|
(22)
|
(22)
|
(23)
|
(24)
|
(23)
|
(23)
|
(24)
|
(24)
|
(26)
|
(26)
|
(26)
|
(26)
|
(25)
|
(25)
|
(26)
|
(26)
|
(26)
|
(27)
|
(27)
|
(28)
|
(30)
|
(30)
|
(32)
|
(32)
|
(32)
|
|
Operating Income |
7
N/A
|
6
-8%
|
5
-11%
|
6
+14%
|
6
-6%
|
5
-9%
|
5
-5%
|
4
-15%
|
5
+11%
|
6
+22%
|
6
+9%
|
7
+19%
|
7
-8%
|
7
-4%
|
6
-5%
|
7
+6%
|
9
+30%
|
10
+16%
|
10
+2%
|
9
-10%
|
7
-28%
|
2
-68%
|
1
-49%
|
(1)
N/A
|
(3)
-297%
|
(2)
+14%
|
(3)
-48%
|
(3)
+1%
|
(2)
+50%
|
(1)
+23%
|
(2)
-64%
|
(5)
-135%
|
(6)
-10%
|
(3)
+53%
|
(2)
+26%
|
2
N/A
|
5
+183%
|
5
+10%
|
10
+77%
|
14
+45%
|
15
+11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
|
Pre-Tax Income |
6
N/A
|
6
-7%
|
5
-10%
|
6
+14%
|
6
-5%
|
5
-8%
|
5
-6%
|
4
-15%
|
5
+10%
|
6
+19%
|
6
+11%
|
7
+19%
|
7
-8%
|
7
-3%
|
6
-4%
|
7
+6%
|
9
+30%
|
10
+8%
|
10
+1%
|
9
-10%
|
6
-29%
|
2
-66%
|
1
-56%
|
(1)
N/A
|
(3)
-229%
|
(3)
+12%
|
(4)
-42%
|
(4)
-5%
|
(3)
+35%
|
(3)
+7%
|
(3)
-19%
|
(6)
-82%
|
(6)
-3%
|
(3)
+57%
|
(2)
+29%
|
2
N/A
|
5
+187%
|
5
-1%
|
8
+83%
|
13
+53%
|
14
+12%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(0)
|
(0)
|
(2)
|
(1)
|
(2)
|
(2)
|
1
|
1
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(3)
|
(4)
|
(5)
|
(5)
|
|
Income from Continuing Operations |
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
5
|
4
|
5
|
6
|
7
|
7
|
7
|
5
|
2
|
1
|
(3)
|
(5)
|
(5)
|
(6)
|
(4)
|
(2)
|
(4)
|
(4)
|
(7)
|
(9)
|
(6)
|
(5)
|
(2)
|
(0)
|
1
|
5
|
8
|
9
|
|
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
Net Income (Common) |
4
N/A
|
4
-6%
|
4
-9%
|
4
+13%
|
4
-3%
|
4
-10%
|
3
-8%
|
3
-15%
|
3
+13%
|
4
+23%
|
4
+10%
|
5
+19%
|
4
-10%
|
5
+1%
|
4
-3%
|
5
+5%
|
5
+12%
|
5
+3%
|
6
+6%
|
5
-7%
|
4
-18%
|
2
-65%
|
1
-66%
|
(3)
N/A
|
(5)
-63%
|
(5)
+4%
|
(6)
-23%
|
(4)
+35%
|
(2)
+53%
|
(4)
-110%
|
(4)
-20%
|
(7)
-66%
|
(9)
-19%
|
(6)
+30%
|
(6)
+9%
|
(3)
+52%
|
(1)
+76%
|
1
N/A
|
4
+466%
|
7
+75%
|
9
+26%
|
|
EPS (Diluted) |
1.56
N/A
|
1.5
-4%
|
1.35
-10%
|
1.52
+13%
|
1.47
-3%
|
1.29
-12%
|
1.21
-6%
|
1.02
-16%
|
1.15
+13%
|
1.41
+23%
|
1.55
+10%
|
1.83
+18%
|
1.64
-10%
|
1.66
+1%
|
1.59
-4%
|
1.67
+5%
|
1.85
+11%
|
1.89
+2%
|
2
+6%
|
1.86
-7%
|
1.56
-16%
|
0.53
-66%
|
0.2
-62%
|
-1.09
N/A
|
-1.78
-63%
|
-1.67
+6%
|
-2.1
-26%
|
-1.38
+34%
|
-0.65
+53%
|
-1.33
-105%
|
-1.6
-20%
|
-2.64
-65%
|
-3.14
-19%
|
-2.17
+31%
|
-1.98
+9%
|
-0.96
+52%
|
-0.21
+78%
|
0.25
N/A
|
1.37
+448%
|
2.36
+72%
|
2.96
+25%
|