Novanta Inc
NASDAQ:NOVT
Income Statement
Earnings Waterfall
Novanta Inc
Revenue
|
881.7m
USD
|
Cost of Revenue
|
-481.8m
USD
|
Gross Profit
|
399.9m
USD
|
Operating Expenses
|
-276.6m
USD
|
Operating Income
|
123.3m
USD
|
Other Expenses
|
-50.4m
USD
|
Net Income
|
72.9m
USD
|
Income Statement
Novanta Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Apr-2015 | Jul-2015 | Oct-2015 | Dec-2015 | Apr-2016 | Jul-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 | Apr-2020 | Jul-2020 | Oct-2020 | Dec-2020 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
317
N/A
|
321
+1%
|
338
+5%
|
353
+4%
|
365
+3%
|
380
+4%
|
380
0%
|
377
-1%
|
374
-1%
|
369
-1%
|
371
+0%
|
376
+1%
|
385
+2%
|
403
+5%
|
425
+5%
|
473
+11%
|
521
+10%
|
559
+7%
|
591
+6%
|
605
+2%
|
614
+2%
|
625
+2%
|
629
+1%
|
623
-1%
|
626
+1%
|
624
0%
|
614
-2%
|
603
-2%
|
591
-2%
|
598
+1%
|
621
+4%
|
655
+6%
|
707
+8%
|
748
+6%
|
796
+6%
|
842
+6%
|
861
+2%
|
876
+2%
|
890
+2%
|
889
0%
|
882
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(185)
|
(187)
|
(199)
|
(208)
|
(215)
|
(222)
|
(219)
|
(216)
|
(216)
|
(215)
|
(216)
|
(220)
|
(222)
|
(232)
|
(241)
|
(272)
|
(301)
|
(323)
|
(342)
|
(346)
|
(353)
|
(359)
|
(363)
|
(362)
|
(364)
|
(364)
|
(361)
|
(355)
|
(346)
|
(349)
|
(358)
|
(376)
|
(407)
|
(427)
|
(452)
|
(475)
|
(482)
|
(490)
|
(495)
|
(491)
|
(482)
|
|
Gross Profit |
132
N/A
|
134
+1%
|
139
+4%
|
145
+4%
|
150
+4%
|
158
+5%
|
161
+2%
|
161
+0%
|
158
-2%
|
155
-2%
|
155
+0%
|
156
+1%
|
163
+4%
|
172
+6%
|
184
+7%
|
201
+10%
|
221
+10%
|
237
+7%
|
248
+5%
|
259
+4%
|
262
+1%
|
266
+2%
|
266
+0%
|
261
-2%
|
262
+1%
|
260
-1%
|
253
-3%
|
248
-2%
|
245
-1%
|
249
+2%
|
263
+6%
|
280
+7%
|
300
+7%
|
322
+7%
|
345
+7%
|
367
+6%
|
379
+3%
|
386
+2%
|
395
+2%
|
398
+1%
|
400
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(108)
|
(108)
|
(113)
|
(118)
|
(124)
|
(128)
|
(127)
|
(125)
|
(121)
|
(120)
|
(119)
|
(121)
|
(122)
|
(126)
|
(132)
|
(143)
|
(155)
|
(165)
|
(175)
|
(179)
|
(183)
|
(187)
|
(188)
|
(188)
|
(190)
|
(190)
|
(186)
|
(186)
|
(185)
|
(189)
|
(198)
|
(206)
|
(218)
|
(232)
|
(250)
|
(265)
|
(271)
|
(272)
|
(274)
|
(272)
|
(277)
|
|
Selling, General & Administrative |
(76)
|
(77)
|
(79)
|
(82)
|
(84)
|
(87)
|
(86)
|
(85)
|
(82)
|
(81)
|
(81)
|
(82)
|
(81)
|
(83)
|
(87)
|
(94)
|
(102)
|
(108)
|
(113)
|
(115)
|
(116)
|
(118)
|
(118)
|
(117)
|
(118)
|
(117)
|
(113)
|
(112)
|
(110)
|
(111)
|
(117)
|
(122)
|
(129)
|
(137)
|
(146)
|
(155)
|
(159)
|
(160)
|
(162)
|
(161)
|
(164)
|
|
Research & Development |
(24)
|
(24)
|
(25)
|
(27)
|
(29)
|
(31)
|
(32)
|
(32)
|
(31)
|
(31)
|
(31)
|
(31)
|
(32)
|
(33)
|
(34)
|
(38)
|
(42)
|
(45)
|
(48)
|
(50)
|
(51)
|
(53)
|
(54)
|
(55)
|
(56)
|
(57)
|
(58)
|
(60)
|
(61)
|
(64)
|
(67)
|
(69)
|
(73)
|
(75)
|
(79)
|
(83)
|
(86)
|
(88)
|
(89)
|
(90)
|
(92)
|
|
Depreciation & Amortization |
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(11)
|
(12)
|
(13)
|
(14)
|
(14)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(15)
|
(15)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(17)
|
(20)
|
(24)
|
(26)
|
(26)
|
(24)
|
(22)
|
(21)
|
(20)
|
|
Operating Income |
25
N/A
|
26
+4%
|
27
+3%
|
27
+1%
|
27
-1%
|
30
+11%
|
33
+13%
|
36
+8%
|
37
+3%
|
35
-6%
|
36
+2%
|
35
-1%
|
41
+16%
|
46
+12%
|
52
+13%
|
58
+12%
|
65
+12%
|
71
+9%
|
73
+3%
|
80
+10%
|
79
-2%
|
78
-1%
|
78
0%
|
73
-6%
|
72
-2%
|
70
-2%
|
67
-5%
|
62
-7%
|
60
-4%
|
60
0%
|
64
+8%
|
74
+15%
|
82
+11%
|
90
+10%
|
95
+6%
|
102
+7%
|
108
+5%
|
114
+6%
|
121
+7%
|
126
+4%
|
123
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(4)
|
(5)
|
(5)
|
(3)
|
(4)
|
(3)
|
14
|
13
|
(5)
|
15
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(5)
|
(8)
|
(9)
|
(11)
|
(10)
|
(10)
|
(9)
|
(9)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
(16)
|
(19)
|
(23)
|
(28)
|
(26)
|
|
Non-Reccuring Items |
(5)
|
(4)
|
(4)
|
(3)
|
(43)
|
(45)
|
(45)
|
(46)
|
11
|
11
|
8
|
10
|
(8)
|
21
|
23
|
18
|
19
|
(7)
|
(8)
|
(6)
|
(8)
|
(10)
|
(12)
|
(15)
|
(17)
|
(16)
|
(14)
|
(10)
|
(4)
|
(6)
|
(8)
|
(15)
|
(18)
|
(13)
|
(11)
|
(4)
|
(4)
|
(9)
|
(7)
|
(10)
|
(13)
|
|
Total Other Income |
1
|
0
|
0
|
1
|
3
|
0
|
0
|
2
|
3
|
(17)
|
(17)
|
(17)
|
2
|
2
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
|
Pre-Tax Income |
16
N/A
|
18
+10%
|
19
+7%
|
22
+17%
|
(18)
N/A
|
(17)
+8%
|
4
N/A
|
6
+50%
|
46
+707%
|
43
-7%
|
25
-43%
|
26
+7%
|
33
+24%
|
66
+102%
|
73
+11%
|
72
-2%
|
76
+6%
|
55
-27%
|
55
N/A
|
64
+16%
|
61
-5%
|
59
-3%
|
57
-3%
|
50
-13%
|
46
-8%
|
45
-1%
|
44
-3%
|
43
-2%
|
48
+12%
|
46
-5%
|
49
+6%
|
52
+7%
|
56
+8%
|
67
+20%
|
74
+9%
|
87
+18%
|
87
+0%
|
86
-1%
|
91
+5%
|
87
-4%
|
84
-4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(6)
|
(7)
|
(6)
|
(6)
|
1
|
0
|
(4)
|
(5)
|
(10)
|
(9)
|
(5)
|
(6)
|
(11)
|
(11)
|
(14)
|
(11)
|
(17)
|
(17)
|
(16)
|
(18)
|
(10)
|
(9)
|
(8)
|
(7)
|
(5)
|
(5)
|
(2)
|
(2)
|
(4)
|
(2)
|
(5)
|
(3)
|
(6)
|
(10)
|
(10)
|
(15)
|
(13)
|
(13)
|
(14)
|
(11)
|
(11)
|
|
Income from Continuing Operations |
10
|
11
|
13
|
16
|
(17)
|
(16)
|
(0)
|
1
|
36
|
34
|
20
|
20
|
22
|
55
|
60
|
61
|
60
|
38
|
40
|
46
|
51
|
51
|
49
|
43
|
41
|
40
|
42
|
41
|
45
|
44
|
44
|
49
|
50
|
58
|
64
|
73
|
74
|
74
|
77
|
76
|
73
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
7
N/A
|
6
-15%
|
8
+26%
|
11
+35%
|
(24)
N/A
|
(22)
+10%
|
(3)
+86%
|
(1)
+68%
|
36
N/A
|
34
-4%
|
20
-43%
|
20
+5%
|
22
+8%
|
55
+148%
|
59
+8%
|
59
N/A
|
60
+2%
|
38
-37%
|
39
+4%
|
46
+18%
|
49
+6%
|
50
+1%
|
49
-1%
|
43
-12%
|
41
-6%
|
40
-1%
|
42
+3%
|
41
-1%
|
45
+8%
|
44
-1%
|
44
N/A
|
49
+12%
|
50
+2%
|
58
+15%
|
64
+10%
|
73
+14%
|
74
+2%
|
74
-1%
|
77
+5%
|
76
-2%
|
73
-4%
|
|
EPS (Diluted) |
0.21
N/A
|
0.17
-19%
|
0.22
+29%
|
0.3
+36%
|
-0.7
N/A
|
-0.62
+11%
|
-0.08
+87%
|
-0.02
+75%
|
1.02
N/A
|
0.98
-4%
|
0.56
-43%
|
0.58
+4%
|
0.63
+9%
|
1.55
+146%
|
1.68
+8%
|
1.69
+1%
|
1.7
+1%
|
1.06
-38%
|
1.1
+4%
|
1.3
+18%
|
1.38
+6%
|
1.4
+1%
|
1.38
-1%
|
1.22
-12%
|
1.15
-6%
|
1.14
-1%
|
1.18
+4%
|
1.16
-2%
|
1.25
+8%
|
1.23
-2%
|
1.23
N/A
|
1.38
+12%
|
1.41
+2%
|
1.62
+15%
|
1.78
+10%
|
2.03
+14%
|
2.06
+1%
|
2.05
0%
|
2.14
+4%
|
2.1
-2%
|
2.02
-4%
|