Neogen Corp
NASDAQ:NEOG
Income Statement
Earnings Waterfall
Neogen Corp
Revenue
|
929.2m
USD
|
Cost of Revenue
|
-455.6m
USD
|
Gross Profit
|
473.7m
USD
|
Operating Expenses
|
-404.7m
USD
|
Operating Income
|
69m
USD
|
Other Expenses
|
-67.4m
USD
|
Net Income
|
1.6m
USD
|
Income Statement
Neogen Corp
Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
236
N/A
|
247
+5%
|
257
+4%
|
265
+3%
|
272
+2%
|
283
+4%
|
290
+3%
|
302
+4%
|
310
+3%
|
321
+4%
|
330
+3%
|
341
+3%
|
353
+3%
|
358
+2%
|
372
+4%
|
382
+3%
|
389
+2%
|
398
+2%
|
403
+1%
|
410
+2%
|
413
+1%
|
414
+0%
|
416
+0%
|
417
+0%
|
419
+1%
|
418
0%
|
426
+2%
|
433
+2%
|
450
+4%
|
469
+4%
|
487
+4%
|
503
+3%
|
514
+2%
|
527
+2%
|
531
+1%
|
631
+19%
|
721
+14%
|
822
+14%
|
919
+12%
|
919
0%
|
929
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(117)
|
(125)
|
(130)
|
(134)
|
(138)
|
(143)
|
(147)
|
(154)
|
(161)
|
(168)
|
(174)
|
(180)
|
(186)
|
(189)
|
(196)
|
(201)
|
(204)
|
(212)
|
(215)
|
(220)
|
(223)
|
(222)
|
(223)
|
(222)
|
(224)
|
(222)
|
(228)
|
(233)
|
(241)
|
(253)
|
(263)
|
(271)
|
(279)
|
(284)
|
(286)
|
(334)
|
(373)
|
(417)
|
(459)
|
(454)
|
(456)
|
|
Gross Profit |
119
N/A
|
123
+3%
|
126
+3%
|
131
+4%
|
134
+2%
|
140
+4%
|
143
+3%
|
147
+3%
|
149
+1%
|
153
+3%
|
156
+2%
|
161
+3%
|
167
+4%
|
169
+1%
|
176
+4%
|
181
+3%
|
185
+2%
|
186
+1%
|
188
+1%
|
190
+1%
|
190
N/A
|
192
+1%
|
193
+1%
|
194
+1%
|
195
+0%
|
196
+1%
|
198
+1%
|
201
+1%
|
209
+4%
|
215
+3%
|
225
+4%
|
232
+3%
|
236
+2%
|
243
+3%
|
245
+1%
|
297
+21%
|
348
+17%
|
406
+17%
|
461
+13%
|
465
+1%
|
474
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(76)
|
(79)
|
(82)
|
(84)
|
(85)
|
(87)
|
(89)
|
(91)
|
(94)
|
(97)
|
(100)
|
(103)
|
(105)
|
(104)
|
(110)
|
(113)
|
(116)
|
(116)
|
(118)
|
(119)
|
(120)
|
(124)
|
(125)
|
(126)
|
(128)
|
(129)
|
(128)
|
(130)
|
(135)
|
(141)
|
(148)
|
(162)
|
(175)
|
(184)
|
(189)
|
(222)
|
(258)
|
(309)
|
(410)
|
(392)
|
(405)
|
|
Selling, General & Administrative |
(68)
|
(71)
|
(73)
|
(75)
|
(75)
|
(77)
|
(79)
|
(81)
|
(84)
|
(87)
|
(90)
|
(93)
|
(95)
|
(94)
|
(99)
|
(102)
|
(104)
|
(105)
|
(107)
|
(109)
|
(109)
|
(111)
|
(112)
|
(112)
|
(114)
|
(114)
|
(113)
|
(114)
|
(120)
|
(125)
|
(131)
|
(145)
|
(158)
|
(167)
|
(171)
|
(201)
|
(235)
|
(283)
|
(334)
|
(356)
|
(376)
|
|
Research & Development |
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(13)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(18)
|
(20)
|
(23)
|
(26)
|
(28)
|
(27)
|
(24)
|
|
Other Operating Expenses |
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
|
0
|
0
|
(49)
|
(9)
|
(4)
|
|
Operating Income |
43
N/A
|
43
+2%
|
44
+2%
|
48
+7%
|
50
+4%
|
53
+7%
|
55
+3%
|
56
+3%
|
55
-2%
|
56
+2%
|
56
0%
|
59
+4%
|
62
+5%
|
65
+5%
|
67
+3%
|
68
+2%
|
69
+2%
|
70
+1%
|
71
+1%
|
71
+0%
|
70
-2%
|
68
-2%
|
69
+1%
|
69
+0%
|
67
-2%
|
68
+1%
|
70
+4%
|
71
+1%
|
74
+4%
|
74
+0%
|
77
+4%
|
70
-9%
|
61
-13%
|
59
-4%
|
57
-3%
|
76
+33%
|
90
+19%
|
97
+8%
|
51
-48%
|
73
+44%
|
69
-5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
3
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
5
|
4
|
4
|
3
|
1
|
0
|
1
|
1
|
1
|
2
|
(25)
|
(42)
|
(58)
|
(76)
|
(68)
|
(69)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(53)
|
(58)
|
(60)
|
0
|
0
|
0
|
|
Total Other Income |
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(1)
|
(2)
|
(1)
|
(0)
|
|
Pre-Tax Income |
42
N/A
|
43
+2%
|
45
+4%
|
48
+6%
|
49
+3%
|
52
+7%
|
53
+1%
|
55
+3%
|
55
N/A
|
56
+2%
|
56
+1%
|
59
+5%
|
63
+7%
|
67
+6%
|
69
+3%
|
71
+3%
|
73
+2%
|
74
+1%
|
73
0%
|
74
+1%
|
73
-1%
|
73
0%
|
74
+1%
|
73
-1%
|
71
-3%
|
72
+2%
|
75
+3%
|
75
+0%
|
76
+2%
|
75
-1%
|
77
+2%
|
71
-8%
|
61
-13%
|
60
-2%
|
45
-25%
|
(2)
N/A
|
(11)
-468%
|
(22)
-104%
|
(27)
-23%
|
3
N/A
|
(0)
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(15)
|
(15)
|
(16)
|
(17)
|
(17)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(20)
|
(22)
|
(23)
|
(23)
|
(19)
|
(14)
|
(10)
|
(7)
|
(9)
|
(12)
|
(13)
|
(14)
|
(13)
|
(12)
|
(13)
|
(14)
|
(14)
|
(15)
|
(14)
|
(15)
|
(14)
|
(12)
|
(12)
|
(9)
|
(15)
|
(3)
|
(1)
|
0
|
8
|
2
|
|
Income from Continuing Operations |
28
|
28
|
29
|
31
|
32
|
34
|
34
|
35
|
36
|
37
|
37
|
39
|
41
|
44
|
46
|
52
|
58
|
63
|
67
|
65
|
62
|
60
|
60
|
60
|
59
|
60
|
61
|
60
|
62
|
61
|
62
|
57
|
49
|
48
|
36
|
(16)
|
(13)
|
(23)
|
(27)
|
12
|
2
|
|
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
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
28
N/A
|
28
+2%
|
29
+4%
|
31
+5%
|
32
+3%
|
34
+6%
|
34
+1%
|
35
+4%
|
36
+2%
|
37
+1%
|
37
+2%
|
39
+6%
|
41
+5%
|
44
+6%
|
46
+5%
|
52
+13%
|
58
+12%
|
63
+9%
|
66
+5%
|
65
-2%
|
62
-5%
|
60
-3%
|
60
-1%
|
60
+0%
|
59
-2%
|
60
+1%
|
61
+2%
|
60
-1%
|
62
+2%
|
61
-1%
|
62
+2%
|
57
-8%
|
49
-14%
|
48
-2%
|
36
-25%
|
(16)
N/A
|
(13)
+17%
|
(23)
-71%
|
(27)
-16%
|
12
N/A
|
2
-87%
|
|
EPS (Diluted) |
0.28
N/A
|
0.28
N/A
|
0.3
+7%
|
0.32
+7%
|
0.32
N/A
|
0.34
+6%
|
0.33
-3%
|
0.34
+3%
|
0.35
+3%
|
0.36
+3%
|
0.37
+3%
|
0.39
+5%
|
0.41
+5%
|
0.43
+5%
|
0.45
+5%
|
0.5
+11%
|
0.56
+12%
|
0.61
+9%
|
0.63
+3%
|
0.62
-2%
|
0.58
-6%
|
0.57
-2%
|
0.56
-2%
|
0.56
N/A
|
0.55
-2%
|
0.56
+2%
|
0.56
N/A
|
0.56
N/A
|
0.57
+2%
|
0.57
N/A
|
0.58
+2%
|
0.53
-9%
|
0.46
-13%
|
0.45
-2%
|
0.34
-24%
|
-0.07
N/A
|
-0.06
+14%
|
-0.12
-100%
|
-0.11
+8%
|
0.06
N/A
|
0.01
-83%
|