Sotera Health Co
NASDAQ:SHC
Income Statement
Earnings Waterfall
Sotera Health Co
Income Statement
Sotera Health Co
| 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||
| Interest Expense |
0
|
155
|
215
|
125
|
144
|
107
|
74
|
63
|
58
|
63
|
80
|
99
|
115
|
132
|
143
|
156
|
165
|
166
|
165
|
164
|
164
|
162
|
|
| Revenue |
790
N/A
|
795
+1%
|
818
+3%
|
842
+3%
|
881
+5%
|
907
+3%
|
932
+3%
|
956
+3%
|
971
+2%
|
993
+2%
|
1 004
+1%
|
988
-2%
|
976
-1%
|
991
+1%
|
1 049
+6%
|
1 077
+3%
|
1 346
+25%
|
1 369
+2%
|
1 100
-20%
|
1 355
+23%
|
1 125
-17%
|
1 150
+2%
|
|
| Gross Profit | |||||||||||||||||||||||
| Cost of Revenue |
(377)
|
(375)
|
(375)
|
(380)
|
(394)
|
(402)
|
(413)
|
(424)
|
(432)
|
(444)
|
(447)
|
(448)
|
(447)
|
(452)
|
(472)
|
(484)
|
(613)
|
(624)
|
(498)
|
(617)
|
(500)
|
(506)
|
|
| Gross Profit |
413
N/A
|
420
+2%
|
444
+6%
|
463
+4%
|
487
+5%
|
505
+4%
|
519
+3%
|
532
+3%
|
539
+1%
|
549
+2%
|
557
+1%
|
540
-3%
|
529
-2%
|
539
+2%
|
577
+7%
|
593
+3%
|
733
+24%
|
745
+2%
|
602
-19%
|
738
+22%
|
624
-15%
|
644
+3%
|
|
| Operating Income | |||||||||||||||||||||||
| Operating Expenses |
(255)
|
(221)
|
(238)
|
(255)
|
(263)
|
(262)
|
(262)
|
(268)
|
(282)
|
(295)
|
(309)
|
(311)
|
(309)
|
(306)
|
(300)
|
(331)
|
(370)
|
(377)
|
(305)
|
(383)
|
(311)
|
(300)
|
|
| Selling, General & Administrative |
(161)
|
(163)
|
(179)
|
(194)
|
(201)
|
(200)
|
(198)
|
(205)
|
(218)
|
(232)
|
(246)
|
(248)
|
(245)
|
(242)
|
(237)
|
(233)
|
(291)
|
(299)
|
(243)
|
(306)
|
(256)
|
(257)
|
|
| Depreciation & Amortization |
(58)
|
(59)
|
(59)
|
(61)
|
(62)
|
(63)
|
(64)
|
(63)
|
(63)
|
(63)
|
(63)
|
(63)
|
(64)
|
(64)
|
(64)
|
(63)
|
(78)
|
(78)
|
(62)
|
(77)
|
(56)
|
(43)
|
|
| Other Operating Expenses |
(36)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
158
N/A
|
199
+26%
|
206
+4%
|
208
+1%
|
224
+8%
|
243
+8%
|
257
+6%
|
264
+3%
|
257
-3%
|
255
-1%
|
248
-2%
|
228
-8%
|
220
-4%
|
233
+6%
|
277
+19%
|
261
-5%
|
363
+39%
|
368
+1%
|
298
-19%
|
355
+19%
|
313
-12%
|
344
+10%
|
|
| Pre-Tax Income | |||||||||||||||||||||||
| Interest Income Expense |
(195)
|
(199)
|
(210)
|
(170)
|
(140)
|
(108)
|
(76)
|
(65)
|
(60)
|
(63)
|
(80)
|
(98)
|
(116)
|
(134)
|
(143)
|
(155)
|
(205)
|
(205)
|
(165)
|
(206)
|
(166)
|
(163)
|
|
| Non-Reccuring Items |
0
|
(30)
|
(44)
|
(59)
|
(59)
|
(65)
|
(21)
|
(6)
|
(16)
|
(10)
|
(418)
|
(418)
|
(408)
|
(443)
|
(35)
|
0
|
(59)
|
(24)
|
(24)
|
(55)
|
(65)
|
(66)
|
|
| Total Other Income |
2
|
5
|
9
|
10
|
15
|
12
|
15
|
15
|
12
|
12
|
6
|
5
|
8
|
6
|
7
|
5
|
4
|
7
|
5
|
6
|
10
|
8
|
|
| Pre-Tax Income |
(36)
N/A
|
(25)
+31%
|
(39)
-57%
|
(11)
+73%
|
40
N/A
|
82
+104%
|
176
+115%
|
207
+18%
|
193
-7%
|
194
+0%
|
(243)
N/A
|
(283)
-16%
|
(297)
-5%
|
(338)
-14%
|
106
N/A
|
112
+5%
|
103
-7%
|
146
+41%
|
114
-22%
|
99
-13%
|
92
-7%
|
122
+33%
|
|
| Net Income | |||||||||||||||||||||||
| Tax Provision |
8
|
3
|
1
|
(14)
|
(29)
|
(44)
|
(59)
|
(70)
|
(69)
|
(72)
|
10
|
22
|
28
|
31
|
(55)
|
(57)
|
(57)
|
(69)
|
(69)
|
(68)
|
(68)
|
(67)
|
|
| Income from Continuing Operations |
(28)
|
(22)
|
(38)
|
(24)
|
11
|
38
|
117
|
137
|
124
|
122
|
(234)
|
(261)
|
(268)
|
(307)
|
51
|
55
|
46
|
77
|
44
|
31
|
24
|
55
|
|
| Income to Minority Interest |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(29)
N/A
|
(23)
+20%
|
(39)
-69%
|
(26)
+33%
|
9
N/A
|
36
+301%
|
115
+220%
|
135
+17%
|
123
-9%
|
121
-2%
|
(234)
N/A
|
(261)
-12%
|
(268)
-3%
|
(306)
-14%
|
51
N/A
|
55
+7%
|
46
-16%
|
77
+67%
|
44
-42%
|
31
-30%
|
24
-23%
|
55
+131%
|
|
| EPS (Diluted) |
-0.1
N/A
|
-0.08
+20%
|
-0.14
-75%
|
-0.09
+36%
|
0.05
N/A
|
0.12
+140%
|
0.41
+242%
|
0.49
+20%
|
0.45
-8%
|
0.44
-2%
|
-0.83
N/A
|
-0.93
-12%
|
-0.96
-3%
|
-1.1
-15%
|
0.18
N/A
|
0.19
+6%
|
0.16
-16%
|
0.27
+69%
|
0.16
-41%
|
0.11
-31%
|
0.08
-27%
|
0.19
+138%
|
|