Willdan Group Inc
NASDAQ:WLDN
Income Statement
Earnings Waterfall
Willdan Group Inc
Revenue
|
510.1m
USD
|
Cost of Revenue
|
-330.3m
USD
|
Gross Profit
|
179.8m
USD
|
Operating Expenses
|
-157.7m
USD
|
Operating Income
|
22.1m
USD
|
Other Expenses
|
-11.1m
USD
|
Net Income
|
10.9m
USD
|
Income Statement
Willdan Group Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-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 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
86
N/A
|
87
+2%
|
93
+7%
|
100
+7%
|
108
+8%
|
119
+10%
|
129
+8%
|
134
+4%
|
135
+1%
|
136
+0%
|
158
+16%
|
183
+16%
|
209
+14%
|
243
+17%
|
256
+5%
|
267
+4%
|
273
+3%
|
260
-5%
|
248
-5%
|
250
+1%
|
272
+9%
|
309
+14%
|
354
+14%
|
400
+13%
|
443
+11%
|
457
+3%
|
436
-5%
|
423
-3%
|
391
-8%
|
364
-7%
|
365
+0%
|
359
-2%
|
354
-1%
|
367
+4%
|
385
+5%
|
408
+6%
|
429
+5%
|
440
+3%
|
456
+4%
|
468
+2%
|
510
+9%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(49)
|
(50)
|
(55)
|
(60)
|
(64)
|
(71)
|
(77)
|
(82)
|
(82)
|
(83)
|
(101)
|
(122)
|
(143)
|
(174)
|
(186)
|
(192)
|
(197)
|
(181)
|
(165)
|
(164)
|
(179)
|
(210)
|
(247)
|
(281)
|
(308)
|
(318)
|
(298)
|
(285)
|
(262)
|
(233)
|
(233)
|
(223)
|
(218)
|
(232)
|
(249)
|
(273)
|
(286)
|
(286)
|
(294)
|
(299)
|
(330)
|
|
Gross Profit |
37
N/A
|
37
+0%
|
38
+4%
|
41
+7%
|
44
+8%
|
48
+9%
|
52
+7%
|
52
+2%
|
53
+1%
|
53
+0%
|
57
+7%
|
61
+6%
|
66
+8%
|
70
+6%
|
71
+1%
|
75
+6%
|
77
+2%
|
79
+2%
|
83
+6%
|
86
+4%
|
93
+8%
|
99
+7%
|
107
+8%
|
119
+11%
|
135
+14%
|
140
+3%
|
138
-1%
|
138
N/A
|
129
-6%
|
131
+1%
|
132
+1%
|
136
+3%
|
136
+0%
|
135
-1%
|
136
+1%
|
135
0%
|
144
+6%
|
154
+7%
|
163
+6%
|
168
+4%
|
180
+7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(34)
|
(33)
|
(34)
|
(34)
|
(36)
|
(39)
|
(41)
|
(43)
|
(46)
|
(47)
|
(49)
|
(51)
|
(54)
|
(58)
|
(58)
|
(62)
|
(63)
|
(65)
|
(70)
|
(72)
|
(80)
|
(89)
|
(98)
|
(113)
|
(126)
|
(139)
|
(144)
|
(143)
|
(146)
|
(143)
|
(147)
|
(151)
|
(145)
|
(145)
|
(144)
|
(146)
|
(151)
|
(151)
|
(152)
|
(154)
|
(158)
|
|
Selling, General & Administrative |
(25)
|
(25)
|
(25)
|
(25)
|
(26)
|
(28)
|
(29)
|
(30)
|
(31)
|
(31)
|
(33)
|
(35)
|
(36)
|
(39)
|
(40)
|
(41)
|
(44)
|
(45)
|
(49)
|
(53)
|
(57)
|
(64)
|
(70)
|
(78)
|
(87)
|
(96)
|
(99)
|
(101)
|
(98)
|
(97)
|
(101)
|
(103)
|
(100)
|
(99)
|
(97)
|
(95)
|
(100)
|
(101)
|
(102)
|
(106)
|
(110)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(8)
|
(10)
|
(14)
|
(15)
|
(17)
|
(20)
|
(18)
|
(19)
|
(18)
|
(17)
|
(17)
|
(17)
|
(17)
|
(18)
|
(18)
|
(18)
|
(17)
|
(17)
|
(17)
|
(16)
|
|
Other Operating Expenses |
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(15)
|
(15)
|
(15)
|
(16)
|
(15)
|
(16)
|
(16)
|
(15)
|
(17)
|
(17)
|
(19)
|
(21)
|
(24)
|
(25)
|
(25)
|
(24)
|
(29)
|
(28)
|
(29)
|
(31)
|
(27)
|
(29)
|
(30)
|
(33)
|
(34)
|
(33)
|
(33)
|
(31)
|
(31)
|
|
Operating Income |
3
N/A
|
4
+30%
|
5
+34%
|
7
+38%
|
8
+28%
|
10
+16%
|
11
+9%
|
9
-10%
|
8
-20%
|
7
-11%
|
8
+18%
|
9
+19%
|
12
+22%
|
12
+3%
|
12
+5%
|
14
+9%
|
14
+1%
|
14
+1%
|
13
-3%
|
14
+5%
|
13
-9%
|
11
-17%
|
9
-13%
|
6
-39%
|
9
+68%
|
1
-86%
|
(5)
N/A
|
(5)
+6%
|
(16)
-224%
|
(12)
+25%
|
(15)
-27%
|
(16)
-1%
|
(9)
+44%
|
(10)
-17%
|
(8)
+18%
|
(11)
-26%
|
(7)
+33%
|
3
N/A
|
10
+312%
|
15
+45%
|
22
+48%
|
|
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
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(7)
|
(8)
|
(9)
|
(9)
|
|
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
|
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
|
1
|
2
|
2
|
2
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
|
Pre-Tax Income |
3
N/A
|
4
+37%
|
5
+35%
|
7
+36%
|
8
+24%
|
10
+15%
|
10
+7%
|
9
-13%
|
7
-20%
|
7
-11%
|
8
+18%
|
9
+21%
|
11
+23%
|
12
+1%
|
12
+5%
|
13
+10%
|
14
+3%
|
14
N/A
|
13
-2%
|
14
+5%
|
12
-13%
|
9
-27%
|
6
-29%
|
1
-78%
|
5
+236%
|
(4)
N/A
|
(11)
-176%
|
(9)
+10%
|
(20)
-110%
|
(15)
+23%
|
(18)
-21%
|
(19)
-3%
|
(12)
+34%
|
(13)
-8%
|
(11)
+17%
|
(13)
-19%
|
(12)
+13%
|
(4)
+69%
|
3
N/A
|
7
+127%
|
15
+115%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
(0)
|
1
|
1
|
(0)
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
2
|
0
|
1
|
1
|
2
|
5
|
5
|
9
|
7
|
4
|
5
|
3
|
4
|
3
|
(0)
|
(2)
|
(4)
|
(4)
|
|
Income from Continuing Operations |
3
|
4
|
5
|
8
|
9
|
10
|
9
|
6
|
4
|
4
|
6
|
7
|
8
|
10
|
10
|
10
|
11
|
10
|
10
|
11
|
10
|
7
|
6
|
3
|
5
|
(3)
|
(10)
|
(7)
|
(15)
|
(10)
|
(10)
|
(12)
|
(8)
|
(9)
|
(8)
|
(9)
|
(8)
|
(4)
|
1
|
3
|
11
|
|
Net Income (Common) |
3
N/A
|
4
+35%
|
5
+34%
|
8
+72%
|
9
+16%
|
10
+2%
|
9
-3%
|
6
-37%
|
4
-27%
|
4
-9%
|
6
+41%
|
7
+31%
|
8
+15%
|
10
+19%
|
10
+1%
|
10
+4%
|
12
+16%
|
12
-3%
|
12
N/A
|
12
+3%
|
10
-17%
|
7
-26%
|
6
-23%
|
3
-51%
|
5
+71%
|
(3)
N/A
|
(10)
-220%
|
(7)
+23%
|
(15)
-96%
|
(10)
+30%
|
(10)
+4%
|
(12)
-18%
|
(8)
+28%
|
(9)
-1%
|
(8)
+4%
|
(9)
-9%
|
(8)
+6%
|
(4)
+56%
|
1
N/A
|
3
+150%
|
11
+337%
|
|
EPS (Diluted) |
0.34
N/A
|
0.46
+35%
|
0.62
+35%
|
1.04
+68%
|
1.22
+17%
|
1.18
-3%
|
1.14
-3%
|
0.74
-35%
|
0.52
-30%
|
0.48
-8%
|
0.65
+35%
|
0.83
+28%
|
0.97
+17%
|
1.13
+16%
|
1.09
-4%
|
1.15
+6%
|
1.31
+14%
|
1.27
-3%
|
1.25
-2%
|
1.3
+4%
|
1.03
-21%
|
0.67
-35%
|
0.48
-28%
|
0.25
-48%
|
0.41
+64%
|
-0.25
N/A
|
-0.82
-228%
|
-0.59
+28%
|
-1.23
-108%
|
-0.86
+30%
|
-0.8
+7%
|
-0.88
-10%
|
-0.68
+23%
|
-0.68
N/A
|
-0.64
+6%
|
-0.66
-3%
|
-0.65
+2%
|
-0.28
+57%
|
0.08
N/A
|
0.18
+125%
|
0.8
+344%
|