Mastercraft Boat Holdings Inc
NASDAQ:MCFT
Income Statement
Earnings Waterfall
Mastercraft Boat Holdings Inc
Revenue
|
537.1m
USD
|
Cost of Revenue
|
-411.1m
USD
|
Gross Profit
|
126m
USD
|
Operating Expenses
|
-52.2m
USD
|
Operating Income
|
73.8m
USD
|
Other Expenses
|
-16.5m
USD
|
Net Income
|
57.3m
USD
|
Income Statement
Mastercraft Boat Holdings Inc
Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jun-2017 | Oct-2017 | Dec-2017 | Apr-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jun-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jun-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jun-2023 | Oct-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||
Revenue |
178
N/A
|
187
+5%
|
201
+7%
|
211
+5%
|
214
+2%
|
218
+2%
|
220
+1%
|
223
+1%
|
222
-1%
|
226
+2%
|
222
-2%
|
224
+1%
|
229
+2%
|
233
+2%
|
260
+12%
|
296
+14%
|
333
+13%
|
361
+9%
|
404
+12%
|
439
+9%
|
466
+6%
|
483
+3%
|
461
-5%
|
435
-6%
|
363
-16%
|
357
-2%
|
376
+5%
|
421
+12%
|
466
+11%
|
493
+6%
|
519
+5%
|
540
+4%
|
642
+19%
|
680
+6%
|
695
+2%
|
693
0%
|
662
-4%
|
597
-10%
|
537
-10%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(140)
|
(146)
|
(154)
|
(160)
|
(163)
|
(164)
|
(163)
|
(163)
|
(161)
|
(163)
|
(160)
|
(163)
|
(165)
|
(169)
|
(191)
|
(217)
|
(242)
|
(266)
|
(302)
|
(329)
|
(353)
|
(367)
|
(351)
|
(335)
|
(288)
|
(281)
|
(292)
|
(321)
|
(341)
|
(363)
|
(382)
|
(397)
|
(473)
|
(497)
|
(510)
|
(509)
|
(492)
|
(451)
|
(411)
|
|
Gross Profit |
38
N/A
|
42
+11%
|
47
+12%
|
51
+9%
|
51
+1%
|
54
+6%
|
57
+5%
|
60
+5%
|
61
+2%
|
63
+3%
|
62
-2%
|
61
-1%
|
64
+4%
|
64
+1%
|
70
+9%
|
79
+14%
|
90
+14%
|
95
+6%
|
103
+8%
|
110
+7%
|
113
+3%
|
116
+2%
|
110
-5%
|
99
-9%
|
75
-24%
|
76
+1%
|
84
+11%
|
100
+19%
|
125
+25%
|
130
+4%
|
137
+5%
|
144
+5%
|
168
+17%
|
184
+9%
|
186
+1%
|
184
-1%
|
170
-8%
|
146
-14%
|
126
-13%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(19)
|
(19)
|
(19)
|
(26)
|
(27)
|
(34)
|
(42)
|
(39)
|
(39)
|
(33)
|
(28)
|
(30)
|
(30)
|
(31)
|
(33)
|
(31)
|
(34)
|
(39)
|
(42)
|
(46)
|
(49)
|
(81)
|
(80)
|
(48)
|
(46)
|
(102)
|
(103)
|
(50)
|
(47)
|
(47)
|
(47)
|
(45)
|
(51)
|
(52)
|
(51)
|
(52)
|
(53)
|
(52)
|
(52)
|
|
Selling, General & Administrative |
(19)
|
(19)
|
(19)
|
(26)
|
(27)
|
(34)
|
(42)
|
(39)
|
(39)
|
(33)
|
(28)
|
(30)
|
(30)
|
(31)
|
(32)
|
(30)
|
(33)
|
(37)
|
(40)
|
(43)
|
(45)
|
(46)
|
(45)
|
(44)
|
(42)
|
(41)
|
(43)
|
(46)
|
(45)
|
(45)
|
(46)
|
(45)
|
(49)
|
(50)
|
(49)
|
(50)
|
(51)
|
(50)
|
(50)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(31)
|
(31)
|
0
|
0
|
(56)
|
(56)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
19
N/A
|
23
+22%
|
28
+22%
|
25
-11%
|
24
-2%
|
20
-17%
|
15
-26%
|
21
+44%
|
22
+4%
|
30
+35%
|
34
+14%
|
31
-9%
|
34
+9%
|
33
-1%
|
37
+12%
|
48
+30%
|
56
+17%
|
57
+1%
|
60
+7%
|
64
+5%
|
64
+1%
|
34
-47%
|
30
-13%
|
52
+72%
|
30
-42%
|
(26)
N/A
|
(19)
+25%
|
51
N/A
|
79
+56%
|
83
+5%
|
89
+8%
|
98
+10%
|
117
+19%
|
132
+13%
|
135
+2%
|
132
-2%
|
117
-12%
|
93
-20%
|
74
-21%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(8)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
1
|
2
|
2
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(31)
|
0
|
0
|
(87)
|
(56)
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(3)
|
(5)
|
(7)
|
(6)
|
(7)
|
(7)
|
(4)
|
(5)
|
(2)
|
0
|
0
|
1
|
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
|
|
Pre-Tax Income |
9
N/A
|
11
+33%
|
15
+35%
|
13
-13%
|
12
-8%
|
8
-34%
|
7
-16%
|
14
+113%
|
19
+29%
|
30
+62%
|
34
+13%
|
30
-11%
|
31
+5%
|
31
-2%
|
34
+10%
|
45
+31%
|
53
+18%
|
53
+0%
|
56
+6%
|
58
+4%
|
27
-54%
|
28
+3%
|
24
-13%
|
(41)
N/A
|
(32)
+23%
|
(31)
+3%
|
(24)
+23%
|
47
N/A
|
75
+60%
|
78
+5%
|
85
+9%
|
95
+11%
|
115
+21%
|
131
+14%
|
134
+2%
|
132
-1%
|
118
-11%
|
95
-19%
|
76
-20%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||
Tax Provision |
11
|
9
|
6
|
7
|
(7)
|
(5)
|
(3)
|
(6)
|
(8)
|
(11)
|
(13)
|
(12)
|
(12)
|
(11)
|
(11)
|
(12)
|
(14)
|
(12)
|
(12)
|
(13)
|
(5)
|
(6)
|
(6)
|
10
|
8
|
8
|
6
|
(10)
|
(16)
|
(17)
|
(19)
|
(22)
|
(27)
|
(30)
|
(31)
|
(31)
|
(27)
|
(22)
|
(17)
|
|
Income from Continuing Operations |
20
|
20
|
22
|
20
|
6
|
3
|
3
|
8
|
10
|
19
|
21
|
18
|
20
|
20
|
23
|
32
|
39
|
41
|
43
|
45
|
21
|
22
|
18
|
(31)
|
(24)
|
(23)
|
(17)
|
37
|
58
|
61
|
67
|
73
|
88
|
100
|
102
|
101
|
91
|
73
|
59
|
|
Net Income (Common) |
20
N/A
|
20
+2%
|
22
+6%
|
20
-8%
|
6
-72%
|
3
-49%
|
3
+14%
|
8
+150%
|
10
+28%
|
19
+82%
|
21
+11%
|
18
-13%
|
20
+9%
|
20
-1%
|
24
+21%
|
33
+40%
|
40
+21%
|
41
+4%
|
43
+5%
|
45
+3%
|
21
-52%
|
22
+0%
|
18
-15%
|
(31)
N/A
|
(24)
+23%
|
(23)
+4%
|
(17)
+24%
|
37
N/A
|
56
+52%
|
57
+1%
|
60
+5%
|
63
+6%
|
58
-8%
|
52
-11%
|
56
+8%
|
58
+3%
|
69
+19%
|
71
+3%
|
57
-19%
|
|
EPS (Diluted) |
1.16
N/A
|
1.17
+1%
|
1.25
+7%
|
1.15
-8%
|
0.5
-57%
|
0.17
-66%
|
0.17
N/A
|
0.42
+147%
|
0.56
+33%
|
1
+79%
|
1.12
+12%
|
0.98
-13%
|
1.05
+7%
|
1.06
+1%
|
1.25
+18%
|
1.75
+40%
|
2.12
+21%
|
2.18
+3%
|
2.3
+6%
|
2.37
+3%
|
1.14
-52%
|
1.14
N/A
|
0.97
-15%
|
-1.67
N/A
|
-1.28
+23%
|
-1.23
+4%
|
-0.94
+24%
|
1.95
N/A
|
2.95
+51%
|
3
+2%
|
3.16
+5%
|
3.41
+8%
|
3.12
-9%
|
2.88
-8%
|
3.15
+9%
|
3.26
+3%
|
3.87
+19%
|
4.13
+7%
|
3.36
-19%
|