RMR Group Inc
NASDAQ:RMR
Income Statement
Earnings Waterfall
RMR Group Inc
Revenue
|
973.2m
USD
|
Cost of Revenue
|
-667.9m
USD
|
Gross Profit
|
305.3m
USD
|
Operating Expenses
|
-187.8m
USD
|
Operating Income
|
117.4m
USD
|
Other Expenses
|
-60.3m
USD
|
Net Income
|
57.1m
USD
|
Income Statement
RMR Group Inc
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 |
248
N/A
|
231
-7%
|
193
-16%
|
256
+33%
|
255
-1%
|
259
+2%
|
267
+3%
|
262
-2%
|
268
+2%
|
271
+1%
|
272
+0%
|
385
+42%
|
390
+1%
|
397
+2%
|
405
+2%
|
467
+15%
|
538
+15%
|
619
+15%
|
713
+15%
|
593
-17%
|
604
+2%
|
599
-1%
|
590
-2%
|
587
-1%
|
577
-2%
|
584
+1%
|
607
+4%
|
632
+4%
|
698
+10%
|
764
+9%
|
833
+9%
|
902
+8%
|
912
+1%
|
982
+8%
|
962
-2%
|
973
+1%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(98)
|
(171)
|
(257)
|
(355)
|
(355)
|
(365)
|
(365)
|
(361)
|
(362)
|
(353)
|
(353)
|
(370)
|
(390)
|
(449)
|
(507)
|
(569)
|
(634)
|
(642)
|
(669)
|
(656)
|
(668)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
219
N/A
|
278
+27%
|
340
+22%
|
0
N/A
|
304
N/A
|
301
-1%
|
297
-1%
|
359
+21%
|
239
-34%
|
238
0%
|
233
-2%
|
229
-2%
|
225
-2%
|
224
0%
|
231
+3%
|
237
+3%
|
242
+2%
|
250
+3%
|
257
+3%
|
264
+3%
|
268
+2%
|
270
+1%
|
312
+16%
|
306
-2%
|
305
0%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||
Operating Expenses |
(248)
|
(243)
|
(112)
|
(112)
|
(115)
|
(114)
|
(117)
|
(122)
|
(125)
|
(127)
|
(127)
|
(136)
|
(140)
|
(144)
|
(148)
|
(149)
|
(150)
|
(150)
|
(153)
|
(155)
|
(155)
|
(155)
|
(157)
|
(157)
|
(159)
|
(160)
|
(160)
|
(162)
|
(165)
|
(167)
|
(174)
|
(178)
|
(183)
|
(188)
|
(186)
|
(188)
|
|
Selling, General & Administrative |
(130)
|
(125)
|
(110)
|
(110)
|
(113)
|
(112)
|
(115)
|
(116)
|
(120)
|
(125)
|
(125)
|
(134)
|
(138)
|
(142)
|
(146)
|
(148)
|
(149)
|
(149)
|
(152)
|
(154)
|
(154)
|
(154)
|
(156)
|
(156)
|
(158)
|
(160)
|
(159)
|
(161)
|
(164)
|
(166)
|
(173)
|
(177)
|
(182)
|
(187)
|
(185)
|
(187)
|
|
Depreciation & Amortization |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Other Operating Expenses |
(116)
|
(116)
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
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
|
|
Operating Income |
(1)
N/A
|
(12)
-2 280%
|
81
N/A
|
144
+79%
|
140
-3%
|
145
+3%
|
150
+3%
|
141
-6%
|
143
+2%
|
145
+1%
|
145
0%
|
249
+72%
|
250
+0%
|
253
+1%
|
257
+2%
|
220
-15%
|
216
-2%
|
212
-2%
|
206
-3%
|
84
-59%
|
83
-1%
|
78
-6%
|
72
-8%
|
67
-7%
|
65
-3%
|
71
+8%
|
78
+9%
|
80
+3%
|
85
+6%
|
90
+6%
|
90
+0%
|
90
+1%
|
87
-4%
|
124
+43%
|
120
-4%
|
117
-2%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
(3)
|
1
|
0
|
(1)
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
4
|
2
|
5
|
5
|
5
|
10
|
6
|
7
|
9
|
14
|
12
|
11
|
22
|
15
|
13
|
6
|
2
|
(2)
|
33
|
41
|
36
|
47
|
|
Non-Reccuring Items |
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
0
|
0
|
(2)
|
(9)
|
18
|
17
|
15
|
15
|
(16)
|
(16)
|
(20)
|
(14)
|
(9)
|
(9)
|
(3)
|
(4)
|
(7)
|
(6)
|
(6)
|
(6)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(4)
|
(6)
|
(13)
|
|
Pre-Tax Income |
(5)
N/A
|
(17)
-252%
|
82
N/A
|
144
+75%
|
139
-4%
|
144
+4%
|
147
+2%
|
141
-4%
|
144
+2%
|
144
+0%
|
137
-5%
|
269
+96%
|
270
+0%
|
271
+0%
|
276
+2%
|
206
-26%
|
204
-1%
|
197
-4%
|
196
0%
|
85
-57%
|
80
-5%
|
83
+3%
|
78
-6%
|
75
-4%
|
71
-5%
|
75
+6%
|
94
+25%
|
93
-1%
|
97
+4%
|
94
-2%
|
91
-4%
|
86
-5%
|
117
+36%
|
161
+38%
|
150
-7%
|
151
+1%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||
Tax Provision |
(0)
|
(1)
|
(5)
|
(16)
|
(20)
|
(24)
|
(25)
|
(29)
|
(30)
|
(30)
|
(28)
|
(41)
|
(40)
|
(39)
|
(39)
|
(30)
|
(29)
|
(28)
|
(27)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(10)
|
(11)
|
(13)
|
(14)
|
(14)
|
(14)
|
(13)
|
(13)
|
(17)
|
(23)
|
(22)
|
(22)
|
|
Income from Continuing Operations |
(5)
|
(18)
|
77
|
128
|
119
|
120
|
122
|
112
|
114
|
115
|
109
|
228
|
230
|
231
|
237
|
176
|
175
|
169
|
169
|
73
|
69
|
71
|
66
|
65
|
61
|
65
|
81
|
80
|
83
|
81
|
78
|
73
|
100
|
138
|
128
|
129
|
|
Income to Minority Interest |
0
|
(60)
|
(70)
|
(123)
|
(133)
|
(84)
|
(85)
|
(69)
|
(70)
|
(70)
|
(66)
|
(118)
|
(118)
|
(119)
|
(121)
|
(99)
|
(98)
|
(95)
|
(95)
|
(41)
|
(39)
|
(40)
|
(38)
|
(36)
|
(34)
|
(36)
|
(45)
|
(45)
|
(46)
|
(45)
|
(44)
|
(41)
|
(56)
|
(77)
|
(71)
|
(71)
|
|
Equity Earnings Affiliates |
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) |
(5)
N/A
|
(78)
-1 551%
|
7
N/A
|
5
-36%
|
(14)
N/A
|
36
N/A
|
37
+3%
|
44
+17%
|
44
+2%
|
45
+0%
|
42
-5%
|
89
+112%
|
91
+2%
|
92
+2%
|
96
+3%
|
77
-20%
|
76
0%
|
74
-3%
|
74
+0%
|
32
-57%
|
30
-5%
|
31
+3%
|
29
-7%
|
28
-2%
|
27
-5%
|
28
+6%
|
35
+26%
|
35
-2%
|
36
+4%
|
35
-2%
|
34
-5%
|
32
-5%
|
44
+37%
|
61
+38%
|
57
-7%
|
57
+1%
|
|
EPS (Diluted) |
-0.15
N/A
|
-2.5
-1 567%
|
0.24
N/A
|
0.29
+21%
|
-0.89
N/A
|
2.26
N/A
|
2.33
+3%
|
2.72
+17%
|
2.76
+1%
|
2.77
+0%
|
2.63
-5%
|
5.54
+111%
|
5.57
+1%
|
5.73
+3%
|
5.93
+3%
|
4.75
-20%
|
4.68
-1%
|
4.58
-2%
|
4.59
+0%
|
1.95
-58%
|
1.84
-6%
|
0.98
-47%
|
0.91
-7%
|
0.89
-2%
|
0.84
-6%
|
0.89
+6%
|
1.13
+27%
|
1.1
-3%
|
1.13
+3%
|
1.12
-1%
|
1.07
-4%
|
1.01
-6%
|
2.62
+159%
|
3.7
+41%
|
3.44
-7%
|
1.81
-47%
|