inTest Corp
NYSE-MKT:INTT
Income Statement
Earnings Waterfall
inTest Corp
Revenue
|
123.3m
USD
|
Cost of Revenue
|
-66.3m
USD
|
Gross Profit
|
57m
USD
|
Operating Expenses
|
-46.5m
USD
|
Operating Income
|
10.4m
USD
|
Other Expenses
|
-1.1m
USD
|
Net Income
|
9.3m
USD
|
Income Statement
inTest 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 |
39
N/A
|
39
0%
|
40
+3%
|
41
+2%
|
42
+1%
|
43
+3%
|
42
-2%
|
41
-4%
|
39
-5%
|
37
-4%
|
36
-3%
|
38
+4%
|
40
+6%
|
46
+14%
|
51
+12%
|
58
+13%
|
67
+16%
|
71
+7%
|
77
+7%
|
80
+4%
|
79
-1%
|
78
-1%
|
71
-9%
|
65
-8%
|
61
-7%
|
54
-11%
|
53
-2%
|
53
0%
|
54
+2%
|
62
+15%
|
71
+14%
|
77
+9%
|
85
+10%
|
89
+5%
|
97
+9%
|
107
+10%
|
117
+9%
|
125
+7%
|
128
+2%
|
128
+0%
|
123
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(20)
|
(20)
|
(21)
|
(21)
|
(21)
|
(22)
|
(21)
|
(21)
|
(20)
|
(20)
|
(19)
|
(19)
|
(20)
|
(22)
|
(24)
|
(27)
|
(32)
|
(35)
|
(38)
|
(39)
|
(39)
|
(39)
|
(36)
|
(34)
|
(31)
|
(29)
|
(28)
|
(29)
|
(30)
|
(33)
|
(37)
|
(40)
|
(44)
|
(47)
|
(52)
|
(58)
|
(63)
|
(67)
|
(69)
|
(68)
|
(66)
|
|
Gross Profit |
19
N/A
|
19
+0%
|
20
+3%
|
20
+2%
|
20
+2%
|
21
+4%
|
21
-1%
|
20
-4%
|
19
-7%
|
18
-5%
|
17
-3%
|
19
+7%
|
20
+10%
|
24
+18%
|
27
+13%
|
30
+12%
|
35
+14%
|
36
+5%
|
39
+7%
|
40
+3%
|
39
-2%
|
39
-1%
|
35
-11%
|
32
-8%
|
29
-8%
|
25
-14%
|
25
-3%
|
24
-3%
|
24
+1%
|
29
+19%
|
34
+17%
|
38
+12%
|
41
+10%
|
43
+4%
|
45
+6%
|
49
+8%
|
53
+9%
|
57
+8%
|
59
+3%
|
60
+1%
|
57
-4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(17)
|
(18)
|
(21)
|
(31)
|
(35)
|
(35)
|
(39)
|
(34)
|
(33)
|
(34)
|
(30)
|
(27)
|
(26)
|
(24)
|
(24)
|
(23)
|
(24)
|
(26)
|
(28)
|
(32)
|
(36)
|
(39)
|
(42)
|
(43)
|
(44)
|
(45)
|
(46)
|
(47)
|
|
Selling, General & Administrative |
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(15)
|
(17)
|
(20)
|
(22)
|
(22)
|
(22)
|
(22)
|
(23)
|
(23)
|
(23)
|
(22)
|
(21)
|
(19)
|
(19)
|
(18)
|
(19)
|
(21)
|
(23)
|
(27)
|
(30)
|
(32)
|
(35)
|
(35)
|
(37)
|
(37)
|
(39)
|
(39)
|
|
Research & Development |
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(7)
|
(9)
|
(8)
|
(12)
|
(7)
|
(5)
|
(6)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
4
N/A
|
4
+1%
|
5
+14%
|
5
+4%
|
5
+4%
|
5
+5%
|
5
-8%
|
4
-18%
|
3
-34%
|
2
-23%
|
1
-46%
|
2
+121%
|
4
+75%
|
7
+73%
|
9
+22%
|
10
+12%
|
4
-63%
|
1
-62%
|
4
+161%
|
1
-69%
|
5
+367%
|
6
+10%
|
1
-84%
|
1
+65%
|
3
+71%
|
(0)
N/A
|
0
N/A
|
0
-88%
|
1
+2 168%
|
5
+517%
|
8
+63%
|
10
+26%
|
9
-11%
|
7
-21%
|
6
-7%
|
7
+9%
|
11
+54%
|
13
+25%
|
14
+5%
|
13
-5%
|
10
-22%
|
|
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
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
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)
|
(2)
|
(2)
|
(2)
|
(2)
|
(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
|
0
|
1
|
1
|
1
|
|
Pre-Tax Income |
4
N/A
|
4
+1%
|
5
+14%
|
5
+3%
|
5
+3%
|
5
+5%
|
5
-8%
|
4
-18%
|
3
-34%
|
2
-21%
|
1
-45%
|
2
+116%
|
4
+72%
|
7
+72%
|
9
+22%
|
10
+13%
|
4
-61%
|
2
-57%
|
4
+125%
|
1
-72%
|
5
+389%
|
6
+10%
|
1
-85%
|
1
+76%
|
3
+78%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-854%
|
3
N/A
|
6
+105%
|
8
+37%
|
8
+9%
|
6
-23%
|
6
-8%
|
7
+8%
|
10
+56%
|
13
+27%
|
14
+6%
|
13
-2%
|
11
-17%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Income from Continuing Operations |
3
|
3
|
3
|
3
|
3
|
4
|
3
|
3
|
2
|
2
|
1
|
2
|
3
|
5
|
6
|
7
|
(0)
|
(2)
|
1
|
(2)
|
4
|
4
|
(0)
|
1
|
2
|
0
|
0
|
0
|
(1)
|
2
|
5
|
7
|
7
|
6
|
5
|
6
|
8
|
11
|
11
|
11
|
9
|
|
Net Income (Common) |
3
N/A
|
3
N/A
|
3
+12%
|
3
-7%
|
3
+8%
|
4
+5%
|
3
-8%
|
3
-16%
|
2
-33%
|
2
-19%
|
1
-39%
|
2
+86%
|
3
+57%
|
5
+75%
|
6
+21%
|
7
+17%
|
1
-85%
|
(1)
N/A
|
2
N/A
|
(1)
N/A
|
3
N/A
|
4
+25%
|
(0)
N/A
|
1
N/A
|
2
+188%
|
0
-98%
|
0
+871%
|
0
-47%
|
(1)
N/A
|
2
N/A
|
5
+99%
|
7
+35%
|
7
+10%
|
6
-22%
|
5
-9%
|
6
+7%
|
8
+54%
|
11
+26%
|
11
+6%
|
11
-2%
|
9
-16%
|
|
EPS (Diluted) |
0.31
N/A
|
0.31
N/A
|
0.34
+10%
|
0.31
-9%
|
0.33
+6%
|
0.34
+3%
|
0.31
-9%
|
0.26
-16%
|
0.18
-31%
|
0.14
-22%
|
0.09
-36%
|
0.17
+89%
|
0.26
+53%
|
0.46
+77%
|
0.55
+20%
|
0.63
+15%
|
0.09
-86%
|
-0.06
N/A
|
0.17
N/A
|
-0.07
N/A
|
0.29
N/A
|
0.36
+24%
|
-0.04
N/A
|
0.08
N/A
|
0.22
+175%
|
0
N/A
|
0.04
N/A
|
0.02
-50%
|
-0.09
N/A
|
0.23
N/A
|
0.46
+100%
|
0.62
+35%
|
0.68
+10%
|
0.52
-24%
|
0.48
-8%
|
0.51
+6%
|
0.78
+53%
|
0.98
+26%
|
0.97
-1%
|
0.91
-6%
|
0.79
-13%
|