Nicholas Financial Inc
NASDAQ:NICK
Income Statement
Earnings Waterfall
Nicholas Financial Inc
Income Statement
Nicholas Financial Inc
| 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 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
83
N/A
|
83
+0%
|
83
+1%
|
84
+1%
|
85
+1%
|
87
+2%
|
87
+1%
|
88
+1%
|
89
+1%
|
91
+1%
|
92
+1%
|
92
0%
|
91
-1%
|
90
0%
|
90
-1%
|
88
-1%
|
87
-2%
|
84
-3%
|
80
-4%
|
79
-2%
|
75
-5%
|
71
-5%
|
69
-3%
|
65
-6%
|
64
-3%
|
62
-2%
|
60
-4%
|
58
-2%
|
58
-1%
|
56
-3%
|
54
-3%
|
53
-3%
|
51
-4%
|
50
-2%
|
48
-3%
|
49
+1%
|
48
-2%
|
44
-8%
|
40
-9%
|
33
-17%
|
27
-19%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(47)
|
(49)
|
(51)
|
(53)
|
(54)
|
(54)
|
(55)
|
(57)
|
(59)
|
(62)
|
(64)
|
(66)
|
(67)
|
(73)
|
(75)
|
(76)
|
(76)
|
(71)
|
(66)
|
(64)
|
(63)
|
(66)
|
(66)
|
(62)
|
(59)
|
(51)
|
(49)
|
(47)
|
(42)
|
(39)
|
(38)
|
(36)
|
(38)
|
(40)
|
(44)
|
(51)
|
(61)
|
(73)
|
(65)
|
(65)
|
(62)
|
|
| Selling, General & Administrative |
(32)
|
(34)
|
(35)
|
(35)
|
(34)
|
(34)
|
(34)
|
(34)
|
(35)
|
(35)
|
(35)
|
(35)
|
(35)
|
(35)
|
(35)
|
(34)
|
(33)
|
(33)
|
(33)
|
(33)
|
(32)
|
(33)
|
(33)
|
(34)
|
(34)
|
(34)
|
(32)
|
(31)
|
(31)
|
(32)
|
(33)
|
(32)
|
(34)
|
(34)
|
(35)
|
(34)
|
(35)
|
(32)
|
(27)
|
(24)
|
(18)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(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)
|
(0)
|
|
| Other Operating Expenses |
(14)
|
(15)
|
(17)
|
(18)
|
(19)
|
(20)
|
(21)
|
(22)
|
(24)
|
(26)
|
(28)
|
(30)
|
(31)
|
(37)
|
(40)
|
(42)
|
(42)
|
(37)
|
(33)
|
(31)
|
(30)
|
(33)
|
(32)
|
(27)
|
(24)
|
(17)
|
(16)
|
(15)
|
(11)
|
(7)
|
(5)
|
(3)
|
(4)
|
(6)
|
(9)
|
(16)
|
(25)
|
(41)
|
(38)
|
(41)
|
(43)
|
|
| Operating Income |
36
N/A
|
34
-6%
|
32
-4%
|
31
-2%
|
31
-1%
|
32
+4%
|
32
-1%
|
32
-2%
|
30
-4%
|
29
-4%
|
28
-4%
|
26
-8%
|
24
-7%
|
18
-26%
|
15
-18%
|
12
-16%
|
11
-11%
|
13
+22%
|
14
+6%
|
14
+0%
|
12
-17%
|
5
-58%
|
4
-25%
|
3
-11%
|
5
+43%
|
11
+137%
|
11
-1%
|
11
+2%
|
15
+35%
|
17
+11%
|
17
+0%
|
17
+2%
|
13
-27%
|
9
-25%
|
4
-57%
|
(2)
N/A
|
(13)
-461%
|
(29)
-118%
|
(25)
+14%
|
(32)
-29%
|
(34)
-8%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
|
| Non-Reccuring Items |
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
|
|
| Pre-Tax Income |
31
N/A
|
29
-8%
|
26
-9%
|
26
-1%
|
25
-2%
|
26
+3%
|
25
-3%
|
24
-7%
|
22
-7%
|
20
-8%
|
19
-6%
|
17
-11%
|
15
-11%
|
9
-41%
|
5
-39%
|
3
-49%
|
1
-65%
|
3
+226%
|
4
+21%
|
4
+3%
|
2
-53%
|
(5)
N/A
|
(6)
-26%
|
(6)
-6%
|
(4)
+30%
|
2
N/A
|
3
+47%
|
4
+30%
|
9
+103%
|
11
+25%
|
11
+4%
|
12
+7%
|
6
-48%
|
4
-36%
|
(1)
N/A
|
(7)
-922%
|
(16)
-136%
|
(33)
-99%
|
(29)
+13%
|
(35)
-23%
|
(36)
-4%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(12)
|
(12)
|
(10)
|
(10)
|
(9)
|
(9)
|
(10)
|
(9)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(3)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
0
|
2
|
(2)
|
(1)
|
(2)
|
(3)
|
0
|
|
| Income from Continuing Operations |
19
|
17
|
16
|
16
|
16
|
17
|
16
|
15
|
14
|
12
|
12
|
10
|
9
|
5
|
3
|
2
|
1
|
2
|
3
|
3
|
1
|
(3)
|
(4)
|
(5)
|
(3)
|
3
|
4
|
5
|
9
|
8
|
9
|
9
|
5
|
3
|
(1)
|
(5)
|
(18)
|
(34)
|
(31)
|
(38)
|
(36)
|
|
| Net Income (Common) |
19
N/A
|
17
-10%
|
16
-5%
|
16
+0%
|
16
0%
|
17
+6%
|
16
-7%
|
15
-7%
|
14
-7%
|
12
-10%
|
11
-6%
|
10
-12%
|
9
-11%
|
5
-40%
|
3
-39%
|
2
-49%
|
(3)
N/A
|
(1)
+61%
|
(0)
+56%
|
(0)
+50%
|
2
N/A
|
(4)
N/A
|
(4)
-22%
|
(5)
-7%
|
(4)
+25%
|
3
N/A
|
4
+24%
|
5
+23%
|
9
+66%
|
8
-4%
|
9
+4%
|
9
+4%
|
5
-50%
|
3
-34%
|
(1)
N/A
|
(5)
-954%
|
(18)
-240%
|
(34)
-90%
|
(31)
+10%
|
(38)
-24%
|
(36)
+4%
|
|
| EPS (Diluted) |
1.51
N/A
|
1.36
-10%
|
1.29
-5%
|
1.29
N/A
|
1.28
-1%
|
1.38
+8%
|
2.01
+46%
|
1.87
-7%
|
1.73
-7%
|
1.59
-8%
|
1.48
-7%
|
1.31
-11%
|
1.17
-11%
|
0.69
-41%
|
0.42
-39%
|
0.21
-50%
|
-0.35
N/A
|
-0.13
+63%
|
-0.06
+54%
|
-0.03
+50%
|
0.22
N/A
|
-0.46
N/A
|
-0.55
-20%
|
-0.61
-11%
|
-0.45
+26%
|
0.45
N/A
|
0.57
+27%
|
0.7
+23%
|
1.15
+64%
|
1.1
-4%
|
1.13
+3%
|
1.18
+4%
|
0.6
-49%
|
0.4
-33%
|
-0.07
N/A
|
-0.72
-929%
|
-2.48
-244%
|
-4.65
-88%
|
-4.22
+9%
|
-5.22
-24%
|
-5
+4%
|
|