Bio-Techne Corp
NASDAQ:TECH
Income Statement
Earnings Waterfall
Bio-Techne Corp
Revenue
|
1.1B
USD
|
Cost of Revenue
|
-376.2m
USD
|
Gross Profit
|
768.7m
USD
|
Operating Expenses
|
-490.1m
USD
|
Operating Income
|
278.6m
USD
|
Other Expenses
|
-54.4m
USD
|
Net Income
|
224.2m
USD
|
Income Statement
Bio-Techne Corp
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | 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 |
330
N/A
|
345
+4%
|
358
+4%
|
381
+6%
|
409
+7%
|
427
+5%
|
452
+6%
|
456
+1%
|
465
+2%
|
482
+4%
|
499
+4%
|
517
+4%
|
528
+2%
|
541
+2%
|
563
+4%
|
577
+2%
|
599
+4%
|
619
+3%
|
643
+4%
|
662
+3%
|
682
+3%
|
703
+3%
|
714
+2%
|
734
+3%
|
745
+1%
|
755
+1%
|
739
-2%
|
760
+3%
|
799
+5%
|
848
+6%
|
931
+10%
|
985
+6%
|
1 030
+5%
|
1 076
+5%
|
1 106
+3%
|
1 118
+1%
|
1 120
+0%
|
1 124
+0%
|
1 137
+1%
|
1 144
+1%
|
1 145
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(90)
|
(98)
|
(106)
|
(117)
|
(128)
|
(135)
|
(145)
|
(147)
|
(150)
|
(156)
|
(162)
|
(169)
|
(173)
|
(179)
|
(189)
|
(184)
|
(192)
|
(199)
|
(211)
|
(220)
|
(229)
|
(235)
|
(241)
|
(250)
|
(252)
|
(256)
|
(256)
|
(257)
|
(267)
|
(278)
|
(298)
|
(319)
|
(331)
|
(344)
|
(349)
|
(353)
|
(355)
|
(358)
|
(367)
|
(369)
|
(376)
|
|
Gross Profit |
240
N/A
|
247
+3%
|
251
+2%
|
263
+5%
|
281
+6%
|
292
+4%
|
307
+5%
|
310
+1%
|
316
+2%
|
326
+3%
|
337
+3%
|
349
+4%
|
355
+2%
|
362
+2%
|
375
+4%
|
394
+5%
|
407
+3%
|
421
+3%
|
432
+3%
|
442
+2%
|
453
+3%
|
467
+3%
|
474
+1%
|
484
+2%
|
493
+2%
|
498
+1%
|
483
-3%
|
503
+4%
|
532
+6%
|
570
+7%
|
633
+11%
|
666
+5%
|
699
+5%
|
732
+5%
|
757
+3%
|
765
+1%
|
765
0%
|
766
+0%
|
770
+1%
|
776
+1%
|
769
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(81)
|
(86)
|
(92)
|
(106)
|
(123)
|
(140)
|
(156)
|
(164)
|
(169)
|
(175)
|
(183)
|
(194)
|
(207)
|
(221)
|
(228)
|
(236)
|
(242)
|
(249)
|
(271)
|
(288)
|
(303)
|
(317)
|
(325)
|
(329)
|
(335)
|
(337)
|
(333)
|
(330)
|
(340)
|
(356)
|
(388)
|
(408)
|
(428)
|
(445)
|
(458)
|
(470)
|
(478)
|
(486)
|
(476)
|
(486)
|
(490)
|
|
Selling, General & Administrative |
(50)
|
(55)
|
(55)
|
(73)
|
(88)
|
(102)
|
(98)
|
(121)
|
(125)
|
(130)
|
(120)
|
(147)
|
(158)
|
(170)
|
(153)
|
(181)
|
(187)
|
(194)
|
(194)
|
(231)
|
(244)
|
(257)
|
(237)
|
(265)
|
(271)
|
(273)
|
(241)
|
(265)
|
(275)
|
(289)
|
(289)
|
(332)
|
(348)
|
(360)
|
(338)
|
(380)
|
(386)
|
(394)
|
(351)
|
(393)
|
(397)
|
|
Research & Development |
(30)
|
(31)
|
(31)
|
(32)
|
(34)
|
(38)
|
(41)
|
(43)
|
(44)
|
(44)
|
(45)
|
(47)
|
(49)
|
(52)
|
(54)
|
(54)
|
(55)
|
(55)
|
(55)
|
(57)
|
(59)
|
(60)
|
(62)
|
(64)
|
(64)
|
(65)
|
(65)
|
(65)
|
(66)
|
(67)
|
(71)
|
(76)
|
(80)
|
(85)
|
(87)
|
(89)
|
(91)
|
(92)
|
(93)
|
(93)
|
(93)
|
|
Depreciation & Amortization |
0
|
0
|
(6)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
|
Operating Income |
159
N/A
|
161
+1%
|
160
-1%
|
158
-1%
|
158
+0%
|
152
-4%
|
152
0%
|
145
-4%
|
146
+1%
|
151
+3%
|
153
+1%
|
155
+1%
|
148
-4%
|
141
-5%
|
146
+4%
|
158
+8%
|
165
+5%
|
172
+4%
|
161
-6%
|
154
-5%
|
150
-2%
|
150
0%
|
149
-1%
|
155
+4%
|
157
+1%
|
161
+2%
|
151
-6%
|
172
+14%
|
192
+11%
|
215
+12%
|
245
+14%
|
258
+5%
|
271
+5%
|
287
+6%
|
298
+4%
|
295
-1%
|
287
-3%
|
280
-3%
|
294
+5%
|
290
-1%
|
279
-4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
3
|
3
|
3
|
2
|
9
|
8
|
8
|
7
|
(1)
|
(1)
|
(3)
|
(3)
|
(4)
|
(6)
|
(8)
|
(8)
|
(9)
|
(9)
|
6
|
3
|
0
|
(3)
|
(22)
|
(21)
|
(20)
|
(19)
|
121
|
(18)
|
(17)
|
(15)
|
(88)
|
(7)
|
22
|
5
|
5
|
0
|
(27)
|
(8)
|
(9)
|
(11)
|
(15)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(2)
|
(4)
|
(4)
|
(5)
|
(2)
|
(2)
|
(3)
|
(3)
|
(6)
|
(18)
|
(20)
|
(26)
|
(34)
|
(35)
|
(48)
|
(41)
|
(34)
|
(21)
|
(4)
|
(18)
|
(1)
|
0
|
1
|
7
|
1
|
(5)
|
(7)
|
(8)
|
(6)
|
(8)
|
(3)
|
(2)
|
43
|
57
|
54
|
54
|
9
|
(10)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
(1)
|
(3)
|
(4)
|
(3)
|
(1)
|
(3)
|
(2)
|
(1)
|
(1)
|
(3)
|
(9)
|
1
|
(1)
|
(21)
|
103
|
96
|
(2)
|
143
|
34
|
9
|
(1)
|
(68)
|
(79)
|
(60)
|
(1)
|
(1)
|
1
|
4
|
(1)
|
(3)
|
(2)
|
|
Pre-Tax Income |
161
N/A
|
163
+1%
|
161
-1%
|
156
-3%
|
163
+4%
|
156
-4%
|
154
-1%
|
151
-2%
|
144
-5%
|
148
+3%
|
148
0%
|
144
-3%
|
123
-14%
|
112
-9%
|
112
+0%
|
114
+1%
|
120
+6%
|
114
-5%
|
126
+11%
|
121
-4%
|
121
+0%
|
146
+21%
|
112
-23%
|
112
+0%
|
241
+114%
|
238
-1%
|
277
+16%
|
298
+8%
|
204
-32%
|
203
-1%
|
148
-27%
|
176
+19%
|
206
+17%
|
230
+11%
|
301
+31%
|
338
+12%
|
318
-6%
|
329
+4%
|
339
+3%
|
285
-16%
|
251
-12%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(47)
|
(50)
|
(50)
|
(49)
|
(47)
|
(47)
|
(46)
|
(45)
|
(45)
|
(43)
|
(43)
|
(43)
|
(41)
|
(38)
|
(36)
|
(36)
|
(35)
|
(29)
|
(33)
|
(26)
|
(24)
|
(26)
|
(16)
|
(19)
|
(46)
|
(51)
|
(47)
|
(50)
|
(29)
|
(19)
|
(9)
|
(1)
|
(5)
|
(14)
|
(38)
|
(54)
|
(56)
|
(58)
|
(53)
|
(38)
|
(27)
|
|
Income from Continuing Operations |
114
|
113
|
111
|
107
|
116
|
108
|
108
|
107
|
99
|
105
|
105
|
101
|
82
|
74
|
76
|
78
|
86
|
85
|
93
|
94
|
97
|
120
|
96
|
93
|
195
|
187
|
229
|
248
|
175
|
184
|
140
|
175
|
201
|
216
|
263
|
284
|
262
|
272
|
285
|
247
|
224
|
|
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
|
1
|
1
|
1
|
9
|
10
|
9
|
8
|
0
|
(1)
|
(0)
|
0
|
0
|
|
Net Income (Common) |
114
N/A
|
113
-1%
|
111
-1%
|
107
-3%
|
116
+8%
|
108
-6%
|
108
0%
|
107
-1%
|
99
-7%
|
105
+6%
|
105
-1%
|
101
-4%
|
82
-18%
|
74
-10%
|
76
+3%
|
78
+2%
|
119
+53%
|
117
-2%
|
126
+8%
|
128
+1%
|
96
-25%
|
121
+26%
|
96
-21%
|
93
-3%
|
195
+110%
|
187
-4%
|
229
+23%
|
248
+8%
|
175
-30%
|
184
+5%
|
140
-24%
|
177
+26%
|
211
+19%
|
225
+7%
|
272
+21%
|
292
+7%
|
262
-10%
|
271
+4%
|
285
+5%
|
247
-13%
|
224
-9%
|
|
EPS (Diluted) |
0.77
N/A
|
0.76
-1%
|
0.75
-1%
|
0.72
-4%
|
0.77
+7%
|
0.72
-6%
|
0.72
N/A
|
0.71
-1%
|
0.66
-7%
|
0.7
+6%
|
0.7
N/A
|
0.67
-4%
|
0.55
-18%
|
0.5
-9%
|
0.51
+2%
|
0.52
+2%
|
0.78
+50%
|
0.76
-3%
|
0.82
+8%
|
0.82
N/A
|
0.62
-24%
|
0.77
+24%
|
0.62
-19%
|
0.59
-5%
|
1.24
+110%
|
1.18
-5%
|
1.45
+23%
|
1.54
+6%
|
1.1
-29%
|
1.15
+5%
|
0.87
-24%
|
1.08
+24%
|
1.28
+19%
|
1.37
+7%
|
1.66
+21%
|
1.79
+8%
|
1.61
-10%
|
1.67
+4%
|
1.76
+5%
|
1.52
-14%
|
1.38
-9%
|