Scholastic Corp
NASDAQ:SCHL
Income Statement
Earnings Waterfall
Scholastic Corp
Revenue
|
1.6B
USD
|
Cost of Revenue
|
-733.2m
USD
|
Gross Profit
|
909.9m
USD
|
Operating Expenses
|
-850.2m
USD
|
Operating Income
|
59.7m
USD
|
Other Expenses
|
-7.8m
USD
|
Net Income
|
51.9m
USD
|
Income Statement
Scholastic 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 |
1 537
N/A
|
1 562
+2%
|
1 476
-5%
|
1 464
-1%
|
1 437
-2%
|
1 636
+14%
|
1 453
-11%
|
1 444
-1%
|
1 463
+1%
|
1 673
+14%
|
1 764
+5%
|
1 786
+1%
|
1 756
-2%
|
1 742
-1%
|
1 648
-5%
|
1 623
-2%
|
1 632
+1%
|
1 628
0%
|
1 658
+2%
|
1 664
+0%
|
1 679
+1%
|
1 654
-2%
|
1 668
+1%
|
1 661
0%
|
1 674
+1%
|
1 487
-11%
|
1 470
-1%
|
1 279
-13%
|
1 183
-7%
|
1 300
+10%
|
1 345
+3%
|
1 463
+9%
|
1 530
+5%
|
1 643
+7%
|
1 646
+0%
|
1 710
+4%
|
1 690
-1%
|
1 704
+1%
|
1 670
-2%
|
1 644
-2%
|
1 643
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(706)
|
(725)
|
(701)
|
(694)
|
(677)
|
(759)
|
(666)
|
(665)
|
(669)
|
(762)
|
(818)
|
(832)
|
(814)
|
(815)
|
(760)
|
(743)
|
(749)
|
(745)
|
(754)
|
(763)
|
(774)
|
(780)
|
(792)
|
(794)
|
(800)
|
(751)
|
(737)
|
(672)
|
(635)
|
(667)
|
(677)
|
(715)
|
(739)
|
(766)
|
(777)
|
(799)
|
(791)
|
(786)
|
(772)
|
(746)
|
(733)
|
|
Gross Profit |
831
N/A
|
837
+1%
|
775
-7%
|
770
-1%
|
759
-1%
|
877
+16%
|
787
-10%
|
779
-1%
|
794
+2%
|
911
+15%
|
947
+4%
|
954
+1%
|
942
-1%
|
927
-2%
|
888
-4%
|
881
-1%
|
883
+0%
|
884
+0%
|
903
+2%
|
901
0%
|
906
+1%
|
874
-4%
|
876
+0%
|
867
-1%
|
874
+1%
|
736
-16%
|
733
0%
|
607
-17%
|
548
-10%
|
634
+16%
|
668
+5%
|
748
+12%
|
791
+6%
|
877
+11%
|
869
-1%
|
911
+5%
|
900
-1%
|
918
+2%
|
898
-2%
|
899
+0%
|
910
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(792)
|
(788)
|
(806)
|
(764)
|
(746)
|
(819)
|
(745)
|
(744)
|
(743)
|
(817)
|
(835)
|
(834)
|
(837)
|
(815)
|
(804)
|
(804)
|
(801)
|
(802)
|
(810)
|
(815)
|
(822)
|
(832)
|
(850)
|
(834)
|
(829)
|
(762)
|
(716)
|
(638)
|
(571)
|
(638)
|
(658)
|
(707)
|
(746)
|
(771)
|
(797)
|
(821)
|
(818)
|
(804)
|
(831)
|
(832)
|
(850)
|
|
Selling, General & Administrative |
(725)
|
(727)
|
(702)
|
(700)
|
(685)
|
(771)
|
(701)
|
(701)
|
(702)
|
(778)
|
(797)
|
(797)
|
(800)
|
(776)
|
(765)
|
(764)
|
(759)
|
(758)
|
(763)
|
(764)
|
(769)
|
(776)
|
(780)
|
(763)
|
(767)
|
(701)
|
(653)
|
(575)
|
(510)
|
(578)
|
(599)
|
(655)
|
(707)
|
(715)
|
(741)
|
(766)
|
(763)
|
(749)
|
(777)
|
(778)
|
(794)
|
|
Depreciation & Amortization |
(62)
|
(60)
|
(58)
|
(54)
|
(51)
|
(48)
|
(44)
|
(42)
|
(40)
|
(39)
|
(38)
|
(37)
|
(37)
|
(39)
|
(39)
|
(40)
|
(42)
|
(44)
|
(47)
|
(51)
|
(53)
|
(56)
|
(59)
|
(60)
|
(63)
|
(62)
|
(63)
|
(63)
|
(61)
|
(61)
|
(60)
|
(59)
|
(58)
|
(57)
|
(56)
|
(55)
|
(55)
|
(55)
|
(54)
|
(55)
|
(56)
|
|
Other Operating Expenses |
(5)
|
0
|
(46)
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
39
N/A
|
49
+26%
|
(31)
N/A
|
6
N/A
|
14
+131%
|
58
+329%
|
42
-28%
|
35
-17%
|
52
+47%
|
94
+82%
|
112
+19%
|
120
+8%
|
105
-13%
|
112
+7%
|
83
-26%
|
77
-8%
|
82
+7%
|
82
-1%
|
94
+15%
|
86
-9%
|
84
-2%
|
42
-49%
|
26
-38%
|
33
+24%
|
45
+38%
|
(26)
N/A
|
17
N/A
|
(31)
N/A
|
(24)
+25%
|
(4)
+82%
|
10
N/A
|
41
+305%
|
45
+10%
|
106
+137%
|
72
-32%
|
90
+24%
|
82
-9%
|
114
+39%
|
66
-42%
|
66
+0%
|
60
-10%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(8)
|
(13)
|
0
|
(5)
|
(1)
|
(3)
|
0
|
1
|
1
|
1
|
(2)
|
(5)
|
(5)
|
(1)
|
(4)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(7)
|
(11)
|
(13)
|
(13)
|
(14)
|
(9)
|
(7)
|
(4)
|
(2)
|
(1)
|
0
|
5
|
6
|
7
|
6
|
|
Non-Reccuring Items |
(31)
|
(39)
|
0
|
(20)
|
(18)
|
(25)
|
(27)
|
(25)
|
(34)
|
(26)
|
(26)
|
(25)
|
(17)
|
(23)
|
(29)
|
(28)
|
(33)
|
(21)
|
(14)
|
(14)
|
(10)
|
(12)
|
0
|
0
|
(52)
|
(59)
|
(70)
|
(75)
|
(47)
|
(11)
|
0
|
0
|
(0)
|
(7)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
(1)
|
|
Gain/Loss on Disposition of Assets |
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
|
7
|
7
|
10
|
10
|
4
|
10
|
6
|
(5)
|
0
|
(12)
|
(12)
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(6)
|
0
|
(12)
|
(5)
|
(4)
|
0
|
(2)
|
(1)
|
(1)
|
0
|
1
|
(1)
|
(1)
|
0
|
(1)
|
(16)
|
(55)
|
(58)
|
(59)
|
(43)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
|
Pre-Tax Income |
(6)
N/A
|
(2)
+59%
|
(42)
-1 735%
|
(24)
+42%
|
(9)
+64%
|
30
N/A
|
13
-56%
|
10
-28%
|
18
+93%
|
69
+275%
|
85
+24%
|
89
+5%
|
82
-8%
|
88
+7%
|
50
-43%
|
30
-39%
|
(9)
N/A
|
(2)
+83%
|
17
N/A
|
23
+40%
|
66
+182%
|
26
-61%
|
22
-14%
|
29
+29%
|
(11)
N/A
|
(90)
-754%
|
(54)
+39%
|
(112)
-105%
|
(74)
+34%
|
(18)
+75%
|
0
N/A
|
42
+13 833%
|
44
+5%
|
90
+104%
|
65
-27%
|
77
+18%
|
71
-8%
|
112
+59%
|
72
-36%
|
73
+1%
|
65
-12%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
16
|
16
|
32
|
23
|
4
|
(14)
|
(7)
|
(6)
|
(6)
|
(25)
|
(32)
|
(33)
|
(34)
|
(35)
|
(21)
|
(13)
|
1
|
2
|
(14)
|
(6)
|
(20)
|
(10)
|
(4)
|
(11)
|
(2)
|
46
|
29
|
51
|
42
|
7
|
4
|
(4)
|
(7)
|
(9)
|
(5)
|
(10)
|
(8)
|
(26)
|
(15)
|
(14)
|
(13)
|
|
Income from Continuing Operations |
10
|
13
|
(11)
|
(1)
|
(5)
|
16
|
6
|
4
|
12
|
44
|
53
|
56
|
48
|
53
|
28
|
18
|
(8)
|
1
|
3
|
18
|
46
|
16
|
18
|
18
|
(13)
|
(44)
|
(25)
|
(61)
|
(32)
|
(11)
|
5
|
38
|
37
|
81
|
60
|
67
|
63
|
87
|
58
|
59
|
52
|
|
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) |
38
N/A
|
44
+17%
|
40
-9%
|
50
+25%
|
40
-20%
|
295
+629%
|
279
-5%
|
276
-1%
|
289
+5%
|
41
-86%
|
50
+24%
|
53
+6%
|
47
-12%
|
52
+12%
|
28
-46%
|
17
-38%
|
(16)
N/A
|
(5)
+70%
|
(3)
+48%
|
12
N/A
|
49
+308%
|
16
-68%
|
18
+18%
|
18
-3%
|
(13)
N/A
|
(44)
-240%
|
(25)
+43%
|
(61)
-143%
|
(32)
+48%
|
(11)
+65%
|
5
N/A
|
38
+715%
|
36
-4%
|
81
+123%
|
59
-27%
|
66
+11%
|
62
-6%
|
86
+39%
|
57
-34%
|
59
+4%
|
52
-12%
|
|
EPS (Diluted) |
1.18
N/A
|
1.36
+15%
|
1.24
-9%
|
1.51
+22%
|
1.23
-19%
|
8.82
+617%
|
8.36
-5%
|
7.85
-6%
|
8.41
+7%
|
1.16
-86%
|
1.46
+26%
|
1.51
+3%
|
1.33
-12%
|
1.48
+11%
|
0.8
-46%
|
0.48
-40%
|
-0.46
N/A
|
-0.14
+70%
|
-0.07
+50%
|
0.33
N/A
|
1.37
+315%
|
0.44
-68%
|
0.52
+18%
|
0.5
-4%
|
-0.37
N/A
|
-1.27
-243%
|
-0.73
+43%
|
-1.78
-144%
|
-0.93
+48%
|
-0.32
+66%
|
0.13
N/A
|
1.05
+708%
|
1.04
-1%
|
2.26
+117%
|
1.72
-24%
|
1.86
+8%
|
1.84
-1%
|
2.48
+35%
|
1.8
-27%
|
1.88
+4%
|
1.78
-5%
|