Simulations Plus Inc
NASDAQ:SLP
Income Statement
Earnings Waterfall
Simulations Plus Inc
Revenue
|
64.7m
USD
|
Cost of Revenue
|
-16.1m
USD
|
Gross Profit
|
48.6m
USD
|
Operating Expenses
|
-39.4m
USD
|
Operating Income
|
9.2m
USD
|
Other Expenses
|
1.3m
USD
|
Net Income
|
10.5m
USD
|
Income Statement
Simulations Plus Inc
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 |
10
N/A
|
11
+6%
|
11
+4%
|
13
+13%
|
14
+12%
|
17
+15%
|
18
+10%
|
19
+4%
|
20
+3%
|
20
+0%
|
20
+1%
|
21
+3%
|
21
+3%
|
22
+4%
|
24
+11%
|
26
+7%
|
27
+6%
|
29
+7%
|
30
+1%
|
30
+2%
|
31
+4%
|
33
+4%
|
34
+4%
|
36
+6%
|
38
+5%
|
40
+6%
|
42
+4%
|
43
+3%
|
46
+7%
|
46
+1%
|
46
+1%
|
48
+4%
|
50
+3%
|
52
+4%
|
54
+4%
|
53
-1%
|
54
+2%
|
56
+2%
|
60
+7%
|
62
+4%
|
65
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(10)
|
(11)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(14)
|
(16)
|
|
Gross Profit |
9
N/A
|
10
+10%
|
10
+3%
|
11
+9%
|
12
+8%
|
13
+11%
|
14
+8%
|
15
+5%
|
15
+3%
|
15
+0%
|
15
+2%
|
16
+2%
|
16
+2%
|
16
+3%
|
18
+9%
|
19
+7%
|
20
+6%
|
21
+6%
|
22
+1%
|
22
+0%
|
23
+5%
|
24
+5%
|
25
+5%
|
26
+6%
|
28
+5%
|
30
+7%
|
31
+4%
|
32
+5%
|
35
+8%
|
36
+2%
|
36
+1%
|
37
+4%
|
39
+5%
|
41
+5%
|
43
+5%
|
43
-1%
|
44
+3%
|
45
+2%
|
48
+7%
|
48
+1%
|
49
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(5)
|
(5)
|
(5)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
(11)
|
(12)
|
(13)
|
(13)
|
(14)
|
(15)
|
(16)
|
(18)
|
(19)
|
(21)
|
(22)
|
(22)
|
(25)
|
(25)
|
(25)
|
(27)
|
(28)
|
(31)
|
(33)
|
(35)
|
(39)
|
(40)
|
(39)
|
|
Selling, General & Administrative |
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(12)
|
(13)
|
(14)
|
(16)
|
(16)
|
(17)
|
(19)
|
(19)
|
(21)
|
(21)
|
(21)
|
(23)
|
(25)
|
(27)
|
(29)
|
(31)
|
(35)
|
(35)
|
(35)
|
|
Research & Development |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
|
Other Operating Expenses |
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
|
|
Operating Income |
4
N/A
|
4
+14%
|
4
+1%
|
4
-5%
|
5
+8%
|
5
+17%
|
6
+10%
|
7
+17%
|
7
+4%
|
7
-1%
|
7
+3%
|
7
+3%
|
8
+1%
|
8
+4%
|
8
+6%
|
9
+8%
|
10
+7%
|
10
+3%
|
10
+5%
|
10
-5%
|
10
+3%
|
11
+5%
|
11
+0%
|
11
+6%
|
11
+1%
|
11
0%
|
12
+2%
|
12
+3%
|
13
+5%
|
13
+5%
|
11
-15%
|
12
+6%
|
14
+17%
|
14
+3%
|
15
+4%
|
12
-20%
|
11
-12%
|
10
-8%
|
9
-10%
|
9
+1%
|
9
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
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
|
1
|
0
|
0
|
1
|
2
|
0
|
4
|
6
|
6
|
|
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
|
(1)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
Total Other Income |
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
|
1
|
0
|
(0)
|
0
|
|
Pre-Tax Income |
4
N/A
|
4
+14%
|
5
+1%
|
4
-5%
|
5
+7%
|
5
+16%
|
6
+7%
|
7
+17%
|
7
+4%
|
7
0%
|
7
+5%
|
7
+3%
|
8
+1%
|
8
+4%
|
8
+5%
|
9
+7%
|
9
+7%
|
10
+3%
|
10
+5%
|
10
-5%
|
10
+3%
|
10
+5%
|
11
+1%
|
11
+7%
|
11
+1%
|
11
-1%
|
11
+0%
|
12
+2%
|
12
+5%
|
13
+6%
|
11
-14%
|
12
+8%
|
14
+18%
|
14
+2%
|
15
+5%
|
13
-15%
|
12
-4%
|
13
+1%
|
12
-7%
|
12
+7%
|
13
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Income from Continuing Operations |
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
8
|
9
|
9
|
9
|
9
|
9
|
10
|
11
|
12
|
10
|
10
|
12
|
12
|
12
|
11
|
10
|
10
|
10
|
11
|
11
|
|
Net Income (Common) |
3
N/A
|
3
+12%
|
3
-1%
|
3
-5%
|
3
+6%
|
4
+18%
|
4
+8%
|
4
+15%
|
5
+4%
|
5
+1%
|
5
+6%
|
5
+5%
|
5
+1%
|
5
+3%
|
6
+7%
|
6
+6%
|
8
+37%
|
9
+4%
|
9
+2%
|
9
-2%
|
7
-16%
|
8
+6%
|
9
+9%
|
9
+6%
|
9
+1%
|
9
+1%
|
9
+1%
|
10
+5%
|
11
+11%
|
12
+8%
|
10
-16%
|
10
+6%
|
12
+12%
|
12
+3%
|
12
+5%
|
11
-14%
|
10
-2%
|
10
-1%
|
10
-4%
|
11
+7%
|
11
-1%
|
|
EPS (Diluted) |
0.16
N/A
|
0.18
+13%
|
0.18
N/A
|
0.17
-6%
|
0.18
+6%
|
0.21
+17%
|
0.23
+10%
|
0.26
+13%
|
0.27
+4%
|
0.27
N/A
|
0.29
+7%
|
0.31
+7%
|
0.31
N/A
|
0.32
+3%
|
0.33
+3%
|
0.35
+6%
|
0.47
+34%
|
0.48
+2%
|
0.5
+4%
|
0.48
-4%
|
0.41
-15%
|
0.44
+7%
|
0.48
+9%
|
0.5
+4%
|
0.5
N/A
|
0.5
N/A
|
0.5
N/A
|
0.46
-8%
|
0.51
+11%
|
0.56
+10%
|
0.47
-16%
|
0.49
+4%
|
0.55
+12%
|
0.57
+4%
|
0.6
+5%
|
0.52
-13%
|
0.51
-2%
|
0.51
N/A
|
0.49
-4%
|
0.53
+8%
|
0.52
-2%
|