Lawson Products Inc
NASDAQ:LAWS
Income Statement
Earnings Waterfall
Lawson Products Inc
Revenue
|
432.1m
USD
|
Cost of Revenue
|
-206.9m
USD
|
Gross Profit
|
225.2m
USD
|
Operating Expenses
|
-202.9m
USD
|
Operating Income
|
22.3m
USD
|
Other Expenses
|
-7.5m
USD
|
Net Income
|
14.8m
USD
|
Income Statement
Lawson Products Inc
Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||||||
Revenue |
275
N/A
|
267
-3%
|
274
+2%
|
269
-2%
|
268
-1%
|
268
+0%
|
269
+0%
|
271
+1%
|
275
+1%
|
281
+2%
|
286
+2%
|
286
+0%
|
285
0%
|
281
-1%
|
276
-2%
|
276
0%
|
274
-1%
|
274
N/A
|
277
+1%
|
281
+2%
|
287
+2%
|
293
+2%
|
306
+5%
|
316
+3%
|
331
+5%
|
344
+4%
|
350
+2%
|
357
+2%
|
362
+2%
|
369
+2%
|
371
+1%
|
371
0%
|
347
-6%
|
342
-1%
|
352
+3%
|
364
+4%
|
399
+9%
|
414
+4%
|
418
+1%
|
432
+3%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(120)
|
(113)
|
(116)
|
(113)
|
(106)
|
(108)
|
(108)
|
(109)
|
(109)
|
(112)
|
(113)
|
(112)
|
(111)
|
(108)
|
(107)
|
(107)
|
(107)
|
(108)
|
(109)
|
(111)
|
(114)
|
(116)
|
(123)
|
(131)
|
(143)
|
(154)
|
(160)
|
(164)
|
(168)
|
(172)
|
(174)
|
(173)
|
(162)
|
(161)
|
(165)
|
(172)
|
(190)
|
(197)
|
(199)
|
(207)
|
|
Gross Profit |
155
N/A
|
155
N/A
|
157
+2%
|
157
0%
|
162
+3%
|
161
-1%
|
161
+0%
|
163
+1%
|
166
+2%
|
169
+2%
|
173
+2%
|
174
+1%
|
174
N/A
|
173
-1%
|
169
-2%
|
169
0%
|
167
-1%
|
167
0%
|
168
+1%
|
171
+1%
|
173
+2%
|
177
+2%
|
183
+4%
|
184
+1%
|
188
+2%
|
190
+1%
|
190
0%
|
192
+1%
|
194
+1%
|
197
+1%
|
197
+0%
|
197
N/A
|
185
-6%
|
181
-2%
|
187
+3%
|
192
+3%
|
209
+8%
|
217
+4%
|
219
+1%
|
225
+3%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(178)
|
(175)
|
(170)
|
(170)
|
(166)
|
(163)
|
(167)
|
(167)
|
(169)
|
(172)
|
(175)
|
(175)
|
(174)
|
(170)
|
(167)
|
(164)
|
(166)
|
(166)
|
(170)
|
(173)
|
(173)
|
(177)
|
(179)
|
(173)
|
(180)
|
(185)
|
(180)
|
(179)
|
(185)
|
(179)
|
(188)
|
(175)
|
(164)
|
(165)
|
(166)
|
(185)
|
(199)
|
(205)
|
(207)
|
(203)
|
|
Selling, General & Administrative |
(177)
|
(174)
|
(170)
|
(170)
|
(166)
|
(163)
|
(165)
|
(164)
|
(166)
|
(170)
|
(174)
|
(175)
|
(173)
|
(170)
|
(166)
|
(164)
|
(165)
|
(165)
|
(170)
|
(172)
|
(173)
|
(177)
|
(179)
|
(179)
|
(180)
|
(185)
|
(180)
|
(179)
|
(185)
|
(178)
|
(187)
|
(174)
|
(162)
|
(163)
|
(164)
|
(183)
|
(197)
|
(203)
|
(205)
|
(200)
|
|
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
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(23)
N/A
|
(21)
+11%
|
(13)
+39%
|
(13)
-2%
|
(4)
+71%
|
(3)
+32%
|
(6)
-132%
|
(4)
+29%
|
(3)
+37%
|
(3)
-8%
|
(2)
+32%
|
(1)
+47%
|
1
N/A
|
3
+233%
|
2
-30%
|
4
+100%
|
1
-76%
|
1
-40%
|
(1)
N/A
|
(2)
-36%
|
1
N/A
|
(1)
N/A
|
5
N/A
|
11
+144%
|
9
-21%
|
5
-39%
|
9
+74%
|
13
+40%
|
9
-31%
|
18
+98%
|
9
-49%
|
22
+146%
|
21
-5%
|
17
-21%
|
21
+23%
|
7
-67%
|
9
+41%
|
12
+28%
|
12
-1%
|
22
+86%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Non-Reccuring Items |
(33)
|
(35)
|
(33)
|
(33)
|
0
|
2
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
|
Total Other Income |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
1
|
(0)
|
(0)
|
0
|
1
|
2
|
3
|
2
|
1
|
1
|
|
Pre-Tax Income |
(57)
N/A
|
(56)
+2%
|
(46)
+18%
|
(46)
0%
|
(5)
+90%
|
(2)
+53%
|
(7)
-238%
|
(8)
-18%
|
(7)
+19%
|
(7)
+1%
|
(6)
+12%
|
(2)
+64%
|
(0)
+95%
|
2
N/A
|
1
-40%
|
4
+200%
|
1
-83%
|
0
-67%
|
(2)
N/A
|
(2)
-19%
|
6
N/A
|
5
-9%
|
10
+96%
|
11
+11%
|
8
-28%
|
4
-51%
|
7
+77%
|
11
+57%
|
8
-25%
|
17
+106%
|
10
-43%
|
21
+121%
|
20
-4%
|
17
-19%
|
21
+25%
|
8
-60%
|
11
+33%
|
13
+16%
|
12
-7%
|
19
+61%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(14)
|
(15)
|
(18)
|
(19)
|
1
|
(0)
|
0
|
1
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(0)
|
(1)
|
(2)
|
(1)
|
(4)
|
(2)
|
(6)
|
(6)
|
(5)
|
(6)
|
(2)
|
(3)
|
(2)
|
(3)
|
(4)
|
|
Income from Continuing Operations |
(72)
|
(71)
|
(64)
|
(66)
|
(4)
|
(2)
|
(7)
|
(8)
|
(7)
|
(7)
|
(6)
|
(3)
|
(1)
|
1
|
0
|
3
|
(0)
|
(1)
|
(2)
|
(2)
|
5
|
5
|
9
|
10
|
6
|
3
|
6
|
9
|
7
|
13
|
7
|
16
|
15
|
12
|
15
|
6
|
8
|
10
|
9
|
15
|
|
Net Income (Common) |
(71)
N/A
|
(70)
+1%
|
(63)
+10%
|
(64)
-2%
|
(2)
+96%
|
(1)
+79%
|
(5)
-920%
|
(5)
+4%
|
(5)
+8%
|
(5)
-2%
|
(4)
+4%
|
(3)
+36%
|
(1)
+75%
|
1
N/A
|
0
-83%
|
3
+1 200%
|
(0)
N/A
|
(1)
-600%
|
(2)
-129%
|
(2)
-6%
|
5
N/A
|
5
-9%
|
30
+506%
|
30
+1%
|
26
-14%
|
24
-8%
|
6
-74%
|
9
+47%
|
7
-21%
|
13
+78%
|
7
-44%
|
16
+117%
|
15
-4%
|
12
-21%
|
15
+27%
|
6
-59%
|
8
+38%
|
10
+23%
|
9
-9%
|
15
+57%
|
|
EPS (Diluted) |
-8.22
N/A
|
-8.12
+1%
|
-7.28
+10%
|
-7.44
-2%
|
-0.28
+96%
|
-0.06
+79%
|
-0.59
-883%
|
-0.56
+5%
|
-0.51
+9%
|
-0.52
-2%
|
-0.51
+2%
|
-0.32
+37%
|
-0.08
+75%
|
0.13
N/A
|
0.02
-85%
|
0.29
+1 350%
|
-0.01
N/A
|
-0.08
-700%
|
-0.18
-125%
|
-0.19
-6%
|
0.59
N/A
|
0.54
-8%
|
3.23
+498%
|
3.26
+1%
|
2.82
-13%
|
2.67
-5%
|
0.67
-75%
|
0.98
+46%
|
0.77
-21%
|
1.36
+77%
|
0.8
-41%
|
1.68
+110%
|
1.6
-5%
|
1.27
-21%
|
1.61
+27%
|
0.66
-59%
|
0.9
+36%
|
1.11
+23%
|
1.04
-6%
|
1.58
+52%
|