Interface Inc
NASDAQ:TILE
Income Statement
Earnings Waterfall
Interface Inc
Revenue
|
1.3B
USD
|
Cost of Revenue
|
-820.4m
USD
|
Gross Profit
|
441.1m
USD
|
Operating Expenses
|
-339m
USD
|
Operating Income
|
102m
USD
|
Other Expenses
|
-58.1m
USD
|
Net Income
|
43.9m
USD
|
Income Statement
Interface Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Dec-2017 | Apr-2018 | Jul-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
960
N/A
|
969
+1%
|
986
+2%
|
984
0%
|
1 004
+2%
|
1 022
+2%
|
1 025
+0%
|
1 027
+0%
|
1 002
-2%
|
988
-1%
|
972
-2%
|
966
-1%
|
959
-1%
|
957
0%
|
961
+0%
|
970
+1%
|
996
+3%
|
1 016
+2%
|
1 048
+3%
|
1 109
+6%
|
1 180
+6%
|
1 237
+5%
|
1 311
+6%
|
1 341
+2%
|
1 343
+0%
|
1 334
-1%
|
1 236
-7%
|
1 166
-6%
|
1 103
-5%
|
1 068
-3%
|
1 104
+3%
|
1 138
+3%
|
1 200
+6%
|
1 235
+3%
|
1 287
+4%
|
1 302
+1%
|
1 298
0%
|
1 306
+1%
|
1 289
-1%
|
1 272
-1%
|
1 261
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(619)
|
(624)
|
(637)
|
(643)
|
(664)
|
(671)
|
(663)
|
(651)
|
(619)
|
(603)
|
(590)
|
(589)
|
(590)
|
(587)
|
(592)
|
(596)
|
(610)
|
(624)
|
(645)
|
(704)
|
(750)
|
(784)
|
(826)
|
(821)
|
(810)
|
(800)
|
(745)
|
(709)
|
(692)
|
(676)
|
(700)
|
(730)
|
(768)
|
(792)
|
(836)
|
(848)
|
(860)
|
(879)
|
(867)
|
(849)
|
(820)
|
|
Gross Profit |
341
N/A
|
345
+1%
|
349
+1%
|
341
-2%
|
340
0%
|
351
+3%
|
362
+3%
|
376
+4%
|
383
+2%
|
384
+0%
|
382
-1%
|
377
-1%
|
369
-2%
|
370
+0%
|
369
0%
|
374
+2%
|
386
+3%
|
392
+2%
|
403
+3%
|
404
+0%
|
430
+6%
|
453
+5%
|
484
+7%
|
520
+7%
|
533
+2%
|
534
+0%
|
491
-8%
|
457
-7%
|
412
-10%
|
392
-5%
|
404
+3%
|
408
+1%
|
433
+6%
|
444
+2%
|
451
+2%
|
454
+1%
|
438
-4%
|
427
-2%
|
422
-1%
|
423
+0%
|
441
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(253)
|
(253)
|
(254)
|
(260)
|
(257)
|
(283)
|
(285)
|
(263)
|
(269)
|
(271)
|
(270)
|
(271)
|
(262)
|
(263)
|
(260)
|
(260)
|
(267)
|
(273)
|
(284)
|
(301)
|
(333)
|
(362)
|
(385)
|
(392)
|
(389)
|
(380)
|
(362)
|
(359)
|
(309)
|
(324)
|
(324)
|
(313)
|
(316)
|
(321)
|
(322)
|
(326)
|
(321)
|
(332)
|
(336)
|
(335)
|
(339)
|
|
Selling, General & Administrative |
(252)
|
(258)
|
(259)
|
(260)
|
(243)
|
(259)
|
(261)
|
(263)
|
(255)
|
(271)
|
(270)
|
(271)
|
(247)
|
(263)
|
(260)
|
(260)
|
(253)
|
(273)
|
(284)
|
(301)
|
(333)
|
(363)
|
(385)
|
(392)
|
(389)
|
(380)
|
(362)
|
(359)
|
(309)
|
(324)
|
(324)
|
(313)
|
(316)
|
(321)
|
(322)
|
(326)
|
(321)
|
(332)
|
(336)
|
(335)
|
(322)
|
|
Research & Development |
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
|
(17)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
5
|
5
|
0
|
0
|
(24)
|
(24)
|
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 |
89
N/A
|
92
+4%
|
94
+3%
|
81
-14%
|
83
+2%
|
68
-18%
|
77
+13%
|
113
+47%
|
114
+1%
|
113
0%
|
112
-1%
|
106
-5%
|
107
+1%
|
107
0%
|
109
+2%
|
114
+5%
|
119
+4%
|
119
0%
|
119
+0%
|
104
-13%
|
97
-6%
|
90
-7%
|
100
+10%
|
128
+29%
|
144
+12%
|
154
+7%
|
128
-17%
|
98
-24%
|
103
+5%
|
69
-33%
|
80
+17%
|
95
+19%
|
116
+22%
|
122
+5%
|
129
+5%
|
128
-1%
|
116
-9%
|
95
-19%
|
86
-9%
|
89
+4%
|
102
+15%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(24)
|
(23)
|
(23)
|
(22)
|
(21)
|
(17)
|
(14)
|
(9)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(11)
|
(15)
|
(20)
|
(25)
|
(26)
|
(26)
|
(25)
|
(23)
|
(22)
|
(29)
|
(31)
|
(33)
|
(36)
|
(30)
|
(29)
|
(29)
|
(29)
|
(30)
|
(32)
|
(33)
|
(33)
|
(32)
|
|
Non-Reccuring Items |
5
|
0
|
0
|
(7)
|
(24)
|
0
|
0
|
(12)
|
0
|
0
|
0
|
0
|
(20)
|
(27)
|
(27)
|
(27)
|
(7)
|
0
|
0
|
0
|
(21)
|
(21)
|
(21)
|
(21)
|
(13)
|
(133)
|
(133)
|
(130)
|
(142)
|
2
|
3
|
(3)
|
(12)
|
(7)
|
(8)
|
(4)
|
(41)
|
(37)
|
(34)
|
(34)
|
3
|
|
Total Other Income |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(4)
|
(3)
|
(6)
|
(6)
|
(6)
|
(7)
|
(4)
|
(3)
|
(3)
|
(4)
|
(9)
|
(11)
|
(11)
|
(10)
|
(6)
|
(4)
|
(3)
|
(2)
|
(3)
|
(2)
|
(4)
|
(5)
|
(3)
|
(10)
|
(9)
|
|
Pre-Tax Income |
69
N/A
|
68
-1%
|
71
+5%
|
51
-29%
|
36
-30%
|
47
+33%
|
60
+27%
|
89
+48%
|
106
+19%
|
107
+1%
|
105
-1%
|
99
-6%
|
79
-20%
|
73
-8%
|
74
+1%
|
79
+7%
|
101
+28%
|
108
+8%
|
105
-3%
|
86
-18%
|
55
-36%
|
43
-21%
|
51
+18%
|
78
+52%
|
102
+31%
|
(7)
N/A
|
(36)
-390%
|
(64)
-80%
|
(79)
-23%
|
30
N/A
|
44
+47%
|
53
+20%
|
73
+38%
|
84
+16%
|
89
+5%
|
93
+5%
|
42
-55%
|
21
-50%
|
16
-23%
|
12
-25%
|
64
+426%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(21)
|
(23)
|
(24)
|
(19)
|
(11)
|
(14)
|
(19)
|
(27)
|
(33)
|
(34)
|
(33)
|
(31)
|
(25)
|
(23)
|
(24)
|
(25)
|
(32)
|
(33)
|
(31)
|
(23)
|
(12)
|
(8)
|
(6)
|
(15)
|
(23)
|
(23)
|
(19)
|
(11)
|
8
|
7
|
4
|
0
|
(17)
|
(23)
|
(26)
|
(27)
|
(22)
|
(15)
|
(12)
|
(12)
|
(19)
|
|
Income from Continuing Operations |
48
|
45
|
47
|
32
|
25
|
33
|
42
|
62
|
72
|
73
|
72
|
68
|
54
|
50
|
50
|
54
|
68
|
75
|
75
|
63
|
44
|
36
|
45
|
63
|
79
|
(30)
|
(55)
|
(75)
|
(72)
|
37
|
48
|
53
|
55
|
62
|
63
|
66
|
20
|
6
|
5
|
0
|
45
|
|
Net Income (Common) |
48
N/A
|
45
-6%
|
47
+5%
|
32
-32%
|
25
-23%
|
33
+33%
|
42
+26%
|
62
+49%
|
72
+16%
|
73
+1%
|
72
-1%
|
68
-6%
|
54
-20%
|
50
-8%
|
50
+0%
|
54
+7%
|
53
-1%
|
60
+12%
|
59
-1%
|
48
-19%
|
50
+4%
|
42
-16%
|
51
+21%
|
69
+35%
|
79
+14%
|
(30)
N/A
|
(55)
-82%
|
(75)
-37%
|
(72)
+4%
|
37
N/A
|
48
+29%
|
53
+11%
|
55
+4%
|
61
+11%
|
62
+2%
|
65
+4%
|
19
-71%
|
5
-72%
|
5
-17%
|
1
-89%
|
44
+8 690%
|
|
EPS (Diluted) |
0.74
N/A
|
0.69
-7%
|
0.72
+4%
|
0.48
-33%
|
0.37
-23%
|
0.5
+35%
|
0.63
+26%
|
0.95
+51%
|
1.1
+16%
|
1.12
+2%
|
1.11
-1%
|
1.05
-5%
|
0.83
-21%
|
0.77
-7%
|
0.78
+1%
|
0.87
+12%
|
0.85
-2%
|
0.99
+16%
|
0.99
N/A
|
0.81
-18%
|
0.84
+4%
|
0.7
-17%
|
0.86
+23%
|
1.18
+37%
|
1.34
+14%
|
-0.52
N/A
|
-0.94
-81%
|
-1.29
-37%
|
-1.23
+5%
|
0.63
N/A
|
0.81
+29%
|
0.9
+11%
|
0.94
+4%
|
1.04
+11%
|
1.06
+2%
|
1.11
+5%
|
0.33
-70%
|
0.09
-73%
|
0.08
-11%
|
0.01
-88%
|
0.75
+7 400%
|