Medpace Holdings Inc
NASDAQ:MEDP
Income Statement
Earnings Waterfall
Medpace Holdings Inc
Revenue
|
2B
USD
|
Cost of Revenue
|
-1.4B
USD
|
Gross Profit
|
549.4m
USD
|
Operating Expenses
|
-194.8m
USD
|
Operating Income
|
354.7m
USD
|
Other Expenses
|
-42.4m
USD
|
Net Income
|
312.3m
USD
|
Income Statement
Medpace Holdings Inc
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 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||
Revenue |
394
N/A
|
409
+4%
|
422
+3%
|
429
+2%
|
429
+0%
|
432
+1%
|
436
+1%
|
493
+13%
|
557
+13%
|
625
+12%
|
705
+13%
|
742
+5%
|
786
+6%
|
823
+5%
|
861
+5%
|
891
+3%
|
882
-1%
|
896
+2%
|
926
+3%
|
955
+3%
|
1 028
+8%
|
1 094
+6%
|
1 142
+4%
|
1 213
+6%
|
1 286
+6%
|
1 374
+7%
|
1 460
+6%
|
1 563
+7%
|
1 673
+7%
|
1 782
+7%
|
1 886
+6%
|
1 963
+4%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||
Cost of Revenue |
(228)
|
(240)
|
(250)
|
(255)
|
(256)
|
(257)
|
(262)
|
(315)
|
(368)
|
(427)
|
(489)
|
(518)
|
(551)
|
(579)
|
(615)
|
(635)
|
(634)
|
(638)
|
(647)
|
(663)
|
(718)
|
(770)
|
(814)
|
(865)
|
(914)
|
(970)
|
(1 028)
|
(1 099)
|
(1 184)
|
(1 278)
|
(1 361)
|
(1 413)
|
|
Gross Profit |
166
N/A
|
169
+2%
|
172
+2%
|
174
+1%
|
173
0%
|
175
+1%
|
175
0%
|
178
+2%
|
189
+6%
|
199
+5%
|
216
+9%
|
225
+4%
|
235
+5%
|
244
+4%
|
246
+1%
|
256
+4%
|
249
-3%
|
259
+4%
|
279
+8%
|
292
+5%
|
310
+6%
|
323
+4%
|
328
+2%
|
349
+6%
|
373
+7%
|
405
+9%
|
432
+7%
|
464
+7%
|
489
+5%
|
503
+3%
|
525
+4%
|
549
+5%
|
|
Operating Income | |||||||||||||||||||||||||||||||||
Operating Expenses |
(132)
|
(130)
|
(120)
|
(129)
|
(126)
|
(124)
|
(110)
|
(109)
|
(113)
|
(113)
|
(114)
|
(118)
|
(116)
|
(122)
|
(118)
|
(119)
|
(117)
|
(111)
|
(112)
|
(113)
|
(119)
|
(124)
|
(130)
|
(133)
|
(140)
|
(148)
|
(154)
|
(163)
|
(170)
|
(178)
|
(188)
|
(195)
|
|
Selling, General & Administrative |
(62)
|
(63)
|
(62)
|
(63)
|
(63)
|
(63)
|
(63)
|
(64)
|
(70)
|
(72)
|
(76)
|
(81)
|
(84)
|
(95)
|
(95)
|
(99)
|
(97)
|
(91)
|
(92)
|
(93)
|
(98)
|
(103)
|
(108)
|
(112)
|
(118)
|
(126)
|
(131)
|
(140)
|
(146)
|
(152)
|
(161)
|
(167)
|
|
Depreciation & Amortization |
(61)
|
(58)
|
(58)
|
(55)
|
(52)
|
(50)
|
(47)
|
(45)
|
(43)
|
(41)
|
(39)
|
(37)
|
(32)
|
(28)
|
(23)
|
(20)
|
(20)
|
(19)
|
(20)
|
(20)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(22)
|
(22)
|
(23)
|
(24)
|
(25)
|
(26)
|
(27)
|
|
Other Operating Expenses |
(9)
|
(9)
|
0
|
(11)
|
(11)
|
(11)
|
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
|
|
Operating Income |
33
N/A
|
39
+16%
|
53
+36%
|
45
-15%
|
47
+5%
|
52
+10%
|
65
+26%
|
69
+6%
|
76
+10%
|
86
+13%
|
101
+18%
|
107
+6%
|
119
+11%
|
122
+3%
|
127
+4%
|
137
+8%
|
132
-4%
|
148
+12%
|
167
+13%
|
179
+7%
|
191
+7%
|
199
+4%
|
199
0%
|
215
+8%
|
233
+8%
|
257
+10%
|
279
+8%
|
301
+8%
|
319
+6%
|
326
+2%
|
337
+3%
|
355
+5%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||
Interest Income Expense |
(25)
|
(23)
|
(19)
|
(15)
|
(11)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(8)
|
(7)
|
(5)
|
(4)
|
(2)
|
(0)
|
1
|
1
|
0
|
0
|
0
|
0
|
3
|
0
|
(0)
|
(2)
|
1
|
(4)
|
(5)
|
(3)
|
(2)
|
4
|
|
Non-Reccuring Items |
0
|
0
|
(11)
|
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
|
|
Total Other Income |
(1)
|
(2)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(1)
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
1
|
4
|
6
|
10
|
3
|
7
|
3
|
(4)
|
1
|
3
|
|
Pre-Tax Income |
7
N/A
|
14
+100%
|
22
+55%
|
30
+35%
|
36
+20%
|
43
+21%
|
57
+31%
|
61
+7%
|
68
+12%
|
78
+15%
|
94
+20%
|
101
+7%
|
114
+13%
|
118
+4%
|
125
+6%
|
137
+10%
|
133
-3%
|
150
+13%
|
169
+12%
|
181
+7%
|
193
+7%
|
201
+4%
|
202
+1%
|
219
+8%
|
238
+9%
|
265
+11%
|
283
+7%
|
304
+7%
|
317
+5%
|
319
+0%
|
336
+5%
|
362
+8%
|
|
Net Income | |||||||||||||||||||||||||||||||||
Tax Provision |
(7)
|
(9)
|
(9)
|
(11)
|
(13)
|
(16)
|
(21)
|
(18)
|
(19)
|
(19)
|
(21)
|
(23)
|
(25)
|
(25)
|
(24)
|
(26)
|
(26)
|
(26)
|
(23)
|
(21)
|
(17)
|
(18)
|
(20)
|
(19)
|
(29)
|
(38)
|
(38)
|
(47)
|
(49)
|
(46)
|
(53)
|
(50)
|
|
Income from Continuing Operations |
(0)
|
5
|
13
|
18
|
23
|
28
|
36
|
43
|
50
|
59
|
73
|
78
|
89
|
93
|
100
|
110
|
107
|
124
|
145
|
160
|
176
|
183
|
182
|
200
|
209
|
227
|
245
|
257
|
269
|
273
|
283
|
313
|
|
Net Income (Common) |
(0)
N/A
|
5
N/A
|
13
+179%
|
18
+37%
|
23
+25%
|
28
+21%
|
39
+41%
|
45
+15%
|
52
+16%
|
61
+18%
|
73
+19%
|
78
+6%
|
88
+14%
|
93
+5%
|
100
+8%
|
110
+10%
|
107
-3%
|
124
+16%
|
145
+17%
|
159
+10%
|
175
+10%
|
182
+4%
|
181
0%
|
200
+10%
|
209
+5%
|
227
+8%
|
245
+8%
|
257
+5%
|
268
+5%
|
273
+2%
|
283
+4%
|
312
+10%
|
|
EPS (Diluted) |
0
N/A
|
0.13
N/A
|
0.37
+185%
|
0.44
+19%
|
0.56
+27%
|
0.7
+25%
|
0.97
+39%
|
1.23
+27%
|
1.41
+15%
|
1.65
+17%
|
1.97
+19%
|
2.09
+6%
|
2.37
+13%
|
2.48
+5%
|
2.67
+8%
|
2.91
+9%
|
2.82
-3%
|
3.28
+16%
|
3.84
+17%
|
4.21
+10%
|
4.63
+10%
|
4.85
+5%
|
4.81
-1%
|
5.48
+14%
|
6.2
+13%
|
7.01
+13%
|
7.28
+4%
|
7.97
+9%
|
8.49
+7%
|
8.58
+1%
|
8.88
+3%
|
9.75
+10%
|