Leslie's Inc
NASDAQ:LESL
Income Statement
Earnings Waterfall
Leslie's Inc
Revenue
|
1.4B
USD
|
Cost of Revenue
|
-896.7m
USD
|
Gross Profit
|
533.4m
USD
|
Operating Expenses
|
-433.2m
USD
|
Operating Income
|
100.2m
USD
|
Other Expenses
|
-82.2m
USD
|
Net Income
|
17.9m
USD
|
Income Statement
Leslie's Inc
Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||
Revenue |
1 112
N/A
|
1 006
-10%
|
1 199
+19%
|
1 315
+10%
|
1 343
+2%
|
1 383
+3%
|
1 418
+3%
|
1 495
+5%
|
1 562
+4%
|
1 572
+1%
|
1 557
-1%
|
1 494
-4%
|
1 451
-3%
|
1 430
-1%
|
|
Gross Profit | |||||||||||||||
Cost of Revenue |
(652)
|
(577)
|
(698)
|
(742)
|
(748)
|
(772)
|
(794)
|
(851)
|
(888)
|
(901)
|
(900)
|
(889)
|
(903)
|
(897)
|
|
Gross Profit |
461
N/A
|
429
-7%
|
501
+17%
|
574
+15%
|
595
+4%
|
611
+3%
|
625
+2%
|
645
+3%
|
674
+5%
|
672
0%
|
657
-2%
|
605
-8%
|
548
-9%
|
533
-3%
|
|
Operating Income | |||||||||||||||
Operating Expenses |
(306)
|
(273)
|
(343)
|
(361)
|
(380)
|
(382)
|
(401)
|
(416)
|
(435)
|
(444)
|
(447)
|
(449)
|
(446)
|
(433)
|
|
Selling, General & Administrative |
(306)
|
(273)
|
(343)
|
(362)
|
(380)
|
(382)
|
(401)
|
(415)
|
(435)
|
(444)
|
(447)
|
(449)
|
(446)
|
(433)
|
|
Operating Income |
155
N/A
|
156
+1%
|
157
+1%
|
212
+35%
|
216
+2%
|
229
+6%
|
223
-2%
|
229
+3%
|
239
+4%
|
228
-5%
|
211
-7%
|
157
-26%
|
102
-35%
|
100
-2%
|
|
Pre-Tax Income | |||||||||||||||
Interest Income Expense |
(84)
|
(50)
|
(58)
|
(46)
|
(34)
|
(30)
|
(29)
|
(28)
|
(30)
|
(37)
|
(47)
|
(58)
|
(65)
|
(69)
|
|
Non-Reccuring Items |
(9)
|
(10)
|
(12)
|
(12)
|
(16)
|
(8)
|
(6)
|
(6)
|
0
|
(4)
|
(8)
|
(10)
|
0
|
(7)
|
|
Total Other Income |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
61
N/A
|
96
+57%
|
86
-10%
|
153
+77%
|
163
+7%
|
188
+15%
|
187
-1%
|
194
+4%
|
208
+7%
|
188
-10%
|
156
-17%
|
89
-43%
|
37
-59%
|
24
-36%
|
|
Net Income | |||||||||||||||
Tax Provision |
(3)
|
(13)
|
(9)
|
(29)
|
(37)
|
(46)
|
(45)
|
(48)
|
(49)
|
(44)
|
(37)
|
(20)
|
(10)
|
(6)
|
|
Income from Continuing Operations |
59
|
84
|
77
|
124
|
127
|
142
|
141
|
146
|
159
|
143
|
119
|
69
|
27
|
18
|
|
Net Income (Common) |
59
N/A
|
84
+43%
|
77
-8%
|
124
+61%
|
127
+2%
|
142
+12%
|
141
-1%
|
146
+3%
|
159
+9%
|
143
-10%
|
119
-17%
|
69
-42%
|
27
-60%
|
18
-34%
|
|
EPS (Diluted) |
0.31
N/A
|
0.47
+52%
|
0.41
-13%
|
0.64
+56%
|
0.67
+5%
|
0.75
+12%
|
0.77
+3%
|
0.78
+1%
|
0.85
+9%
|
0.78
-8%
|
0.65
-17%
|
0.37
-43%
|
0.15
-59%
|
0.09
-40%
|