Acme United Corp
NYSE-MKT:ACU
Income Statement
Earnings Waterfall
Acme United Corp
Revenue
|
190.6m
USD
|
Cost of Revenue
|
-117.3m
USD
|
Gross Profit
|
73.3m
USD
|
Operating Expenses
|
-47.2m
USD
|
Operating Income
|
26.1m
USD
|
Other Expenses
|
-7.7m
USD
|
Net Income
|
18.4m
USD
|
Income Statement
Acme United Corp
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 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
91
N/A
|
96
+5%
|
104
+8%
|
107
+3%
|
111
+3%
|
111
+0%
|
111
0%
|
110
-1%
|
112
+2%
|
119
+6%
|
121
+2%
|
125
+3%
|
127
+2%
|
125
-2%
|
127
+2%
|
131
+3%
|
135
+3%
|
135
+1%
|
136
+1%
|
137
+1%
|
137
0%
|
137
+0%
|
140
+2%
|
142
+2%
|
147
+3%
|
151
+3%
|
157
+4%
|
164
+4%
|
172
+5%
|
173
+0%
|
177
+3%
|
182
+3%
|
182
0%
|
194
+7%
|
196
+1%
|
194
-1%
|
196
+1%
|
193
-2%
|
194
+0%
|
192
-1%
|
191
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(59)
|
(62)
|
(67)
|
(69)
|
(71)
|
(71)
|
(71)
|
(70)
|
(72)
|
(77)
|
(77)
|
(79)
|
(80)
|
(78)
|
(80)
|
(83)
|
(85)
|
(86)
|
(86)
|
(87)
|
(87)
|
(87)
|
(89)
|
(90)
|
(93)
|
(96)
|
(100)
|
(104)
|
(110)
|
(111)
|
(113)
|
(117)
|
(118)
|
(127)
|
(130)
|
(130)
|
(132)
|
(127)
|
(124)
|
(119)
|
(117)
|
|
Gross Profit |
32
N/A
|
34
+5%
|
37
+8%
|
38
+4%
|
40
+4%
|
41
+2%
|
40
-1%
|
40
-2%
|
40
+2%
|
42
+5%
|
44
+4%
|
46
+4%
|
47
+3%
|
47
0%
|
47
+1%
|
48
+2%
|
49
+3%
|
50
+0%
|
50
+0%
|
51
+1%
|
50
-1%
|
50
+0%
|
51
+1%
|
52
+2%
|
54
+3%
|
55
+2%
|
57
+3%
|
60
+5%
|
62
+3%
|
62
+0%
|
64
+3%
|
65
+2%
|
64
-1%
|
67
+4%
|
65
-2%
|
64
-3%
|
65
+2%
|
66
+2%
|
70
+5%
|
72
+3%
|
73
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(26)
|
(27)
|
(30)
|
(31)
|
(32)
|
(33)
|
(32)
|
(32)
|
(33)
|
(34)
|
(36)
|
(37)
|
(38)
|
(39)
|
(39)
|
(40)
|
(41)
|
(42)
|
(43)
|
(43)
|
(43)
|
(43)
|
(43)
|
(44)
|
(45)
|
(45)
|
(47)
|
(48)
|
(49)
|
(50)
|
(48)
|
(52)
|
(49)
|
(55)
|
(56)
|
(57)
|
(58)
|
(58)
|
(59)
|
(59)
|
(47)
|
|
Selling, General & Administrative |
(26)
|
(27)
|
(30)
|
(31)
|
(32)
|
(33)
|
(32)
|
(32)
|
(33)
|
(34)
|
(36)
|
(37)
|
(38)
|
(39)
|
(39)
|
(40)
|
(41)
|
(42)
|
(43)
|
(43)
|
(43)
|
(43)
|
(43)
|
(43)
|
(45)
|
(45)
|
(47)
|
(48)
|
(49)
|
(50)
|
(51)
|
(52)
|
(53)
|
(55)
|
(56)
|
(57)
|
(58)
|
(58)
|
(59)
|
(59)
|
(60)
|
|
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
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
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
|
4
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
|
Operating Income |
6
N/A
|
7
+9%
|
7
+8%
|
7
+5%
|
8
+3%
|
8
+2%
|
8
+1%
|
7
-6%
|
7
+2%
|
8
+10%
|
8
+2%
|
8
+1%
|
9
+3%
|
8
-8%
|
8
-2%
|
8
0%
|
8
+3%
|
8
-3%
|
7
-8%
|
7
+4%
|
8
+2%
|
8
+2%
|
8
+5%
|
8
+4%
|
9
+6%
|
10
+7%
|
10
+4%
|
11
+15%
|
12
+8%
|
12
-5%
|
16
+37%
|
13
-21%
|
15
+15%
|
11
-23%
|
9
-18%
|
6
-33%
|
7
+13%
|
8
+18%
|
11
+32%
|
13
+19%
|
26
+98%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
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
|
4
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
0
|
|
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
|
13
|
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)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
(13)
|
(0)
|
|
Pre-Tax Income |
6
N/A
|
6
+10%
|
7
+6%
|
7
+5%
|
7
+1%
|
7
+2%
|
7
+1%
|
7
-6%
|
7
+3%
|
7
+10%
|
8
+1%
|
7
-1%
|
8
+2%
|
7
-10%
|
7
-4%
|
6
-1%
|
7
+1%
|
6
-8%
|
5
-12%
|
6
+4%
|
6
+1%
|
6
+3%
|
6
+6%
|
7
+7%
|
7
+9%
|
8
+12%
|
9
+10%
|
10
+11%
|
11
+10%
|
14
+26%
|
14
+5%
|
15
+6%
|
14
-11%
|
10
-27%
|
7
-26%
|
4
-50%
|
4
+7%
|
5
+27%
|
8
+56%
|
23
+194%
|
24
+4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
(5)
|
|
Income from Continuing Operations |
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
7
|
7
|
8
|
9
|
13
|
13
|
14
|
12
|
8
|
6
|
3
|
3
|
4
|
6
|
18
|
18
|
|
Net Income (Common) |
4
N/A
|
4
+8%
|
5
+5%
|
5
+4%
|
5
+1%
|
5
+3%
|
5
+0%
|
5
-5%
|
5
+3%
|
5
+11%
|
6
+5%
|
6
+2%
|
6
+2%
|
6
-7%
|
5
-5%
|
4
-23%
|
4
+3%
|
4
-10%
|
3
-10%
|
5
+37%
|
5
+1%
|
5
+5%
|
5
+5%
|
6
+8%
|
6
+9%
|
7
+9%
|
7
+8%
|
8
+15%
|
9
+9%
|
13
+45%
|
13
+4%
|
14
+2%
|
12
-9%
|
8
-36%
|
6
-25%
|
3
-49%
|
3
+5%
|
4
+22%
|
6
+54%
|
18
+197%
|
18
+4%
|
|
EPS (Diluted) |
1.15
N/A
|
1.23
+7%
|
1.32
+7%
|
1.36
+3%
|
1.31
-4%
|
1.36
+4%
|
1.38
+1%
|
1.3
-6%
|
1.38
+6%
|
1.52
+10%
|
1.59
+5%
|
1.64
+3%
|
1.59
-3%
|
1.48
-7%
|
1.4
-5%
|
1.08
-23%
|
1.13
+5%
|
1.03
-9%
|
0.94
-9%
|
1.3
+38%
|
1.36
+5%
|
1.4
+3%
|
1.48
+6%
|
1.6
+8%
|
1.71
+7%
|
1.87
+9%
|
2.02
+8%
|
2.31
+14%
|
2.26
-2%
|
3.25
+44%
|
3.29
+1%
|
3.45
+5%
|
3.23
-6%
|
2.06
-36%
|
1.61
-22%
|
0.82
-49%
|
0.9
+10%
|
1.09
+21%
|
1.6
+47%
|
4.86
+204%
|
4.37
-10%
|