Argan Inc
NYSE:AGX
Income Statement
Earnings Waterfall
Argan Inc
Revenue
|
573.3m
USD
|
Cost of Revenue
|
-492.5m
USD
|
Gross Profit
|
80.8m
USD
|
Operating Expenses
|
-44.4m
USD
|
Operating Income
|
36.5m
USD
|
Other Expenses
|
-4.1m
USD
|
Net Income
|
32.4m
USD
|
Income Statement
Argan Inc
Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | 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 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
228
N/A
|
232
+2%
|
276
+19%
|
340
+23%
|
383
+13%
|
417
+9%
|
413
-1%
|
399
-3%
|
413
+4%
|
458
+11%
|
523
+14%
|
585
+12%
|
675
+15%
|
775
+15%
|
873
+13%
|
930
+7%
|
893
-4%
|
804
-10%
|
681
-15%
|
564
-17%
|
482
-15%
|
390
-19%
|
317
-19%
|
259
-18%
|
239
-8%
|
250
+4%
|
274
+10%
|
343
+25%
|
392
+14%
|
458
+17%
|
504
+10%
|
501
-1%
|
509
+2%
|
483
-5%
|
469
-3%
|
462
-1%
|
455
-1%
|
459
+1%
|
482
+5%
|
528
+10%
|
573
+9%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(149)
|
(156)
|
(200)
|
(258)
|
(300)
|
(323)
|
(311)
|
(302)
|
(314)
|
(351)
|
(401)
|
(452)
|
(528)
|
(617)
|
(707)
|
(763)
|
(744)
|
(679)
|
(577)
|
(468)
|
(400)
|
(344)
|
(299)
|
(264)
|
(246)
|
(231)
|
(243)
|
(298)
|
(330)
|
(377)
|
(410)
|
(402)
|
(410)
|
(388)
|
(376)
|
(373)
|
(369)
|
(378)
|
(402)
|
(450)
|
(492)
|
|
Gross Profit |
79
N/A
|
76
-4%
|
76
+0%
|
83
+8%
|
84
+1%
|
95
+13%
|
102
+7%
|
98
-4%
|
100
+2%
|
107
+7%
|
122
+15%
|
132
+8%
|
147
+11%
|
159
+8%
|
166
+5%
|
167
+1%
|
149
-11%
|
125
-16%
|
104
-17%
|
96
-8%
|
82
-14%
|
46
-44%
|
18
-60%
|
(5)
N/A
|
(7)
-28%
|
18
N/A
|
31
+69%
|
45
+46%
|
62
+38%
|
82
+32%
|
94
+15%
|
100
+6%
|
100
+0%
|
96
-4%
|
92
-3%
|
89
-4%
|
86
-2%
|
81
-6%
|
80
-1%
|
77
-4%
|
81
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(13)
|
(13)
|
(16)
|
(18)
|
(20)
|
(22)
|
(22)
|
(22)
|
(25)
|
(27)
|
(29)
|
(34)
|
(33)
|
(37)
|
(38)
|
(39)
|
(42)
|
(43)
|
(42)
|
(43)
|
(41)
|
(41)
|
(40)
|
(41)
|
(44)
|
(45)
|
(47)
|
(44)
|
(39)
|
(39)
|
(40)
|
(42)
|
(47)
|
(56)
|
(57)
|
(58)
|
(45)
|
(45)
|
(44)
|
(43)
|
(44)
|
|
Selling, General & Administrative |
(13)
|
(13)
|
(16)
|
(18)
|
(20)
|
(22)
|
(22)
|
(22)
|
(25)
|
(27)
|
(29)
|
(33)
|
(33)
|
(35)
|
(38)
|
(38)
|
(42)
|
(42)
|
(42)
|
(43)
|
(41)
|
(41)
|
(40)
|
(41)
|
(44)
|
(45)
|
(44)
|
(41)
|
(39)
|
(39)
|
(40)
|
(42)
|
(47)
|
(48)
|
(49)
|
(50)
|
(45)
|
(45)
|
(44)
|
(43)
|
(44)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(8)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
66
N/A
|
63
-4%
|
61
-4%
|
65
+7%
|
64
-1%
|
73
+14%
|
80
+9%
|
75
-5%
|
74
-1%
|
80
+8%
|
93
+16%
|
99
+6%
|
114
+15%
|
122
+6%
|
128
+5%
|
129
+1%
|
108
-16%
|
82
-24%
|
62
-25%
|
53
-15%
|
42
-21%
|
5
-87%
|
(22)
N/A
|
(47)
-111%
|
(51)
-9%
|
(27)
+48%
|
(16)
+41%
|
1
N/A
|
23
+1 817%
|
43
+87%
|
54
+25%
|
58
+7%
|
52
-9%
|
40
-24%
|
36
-10%
|
31
-14%
|
42
+35%
|
36
-13%
|
36
-1%
|
34
-5%
|
36
+6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
(4)
|
(4)
|
(4)
|
(5)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
3
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
4
|
4
|
5
|
6
|
5
|
7
|
7
|
7
|
9
|
7
|
9
|
8
|
7
|
6
|
2
|
2
|
2
|
1
|
2
|
3
|
2
|
3
|
3
|
4
|
3
|
7
|
10
|
12
|
|
Pre-Tax Income |
69
N/A
|
65
-6%
|
61
-7%
|
65
+7%
|
64
-1%
|
73
+14%
|
80
+9%
|
77
-4%
|
76
-1%
|
81
+7%
|
92
+14%
|
98
+6%
|
115
+16%
|
125
+9%
|
132
+5%
|
134
+1%
|
113
-16%
|
87
-22%
|
69
-21%
|
59
-14%
|
47
-20%
|
10
-78%
|
(18)
N/A
|
(41)
-122%
|
(48)
-17%
|
(23)
+53%
|
(10)
+55%
|
4
N/A
|
25
+592%
|
45
+79%
|
55
+23%
|
59
+8%
|
47
-21%
|
42
-10%
|
39
-8%
|
34
-14%
|
46
+36%
|
39
-15%
|
43
+9%
|
44
+3%
|
49
+11%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(26)
|
(24)
|
(22)
|
(22)
|
(21)
|
(24)
|
(27)
|
(26)
|
(25)
|
(28)
|
(32)
|
(33)
|
(37)
|
(41)
|
(44)
|
(48)
|
(41)
|
(32)
|
(23)
|
1
|
5
|
7
|
20
|
5
|
7
|
7
|
(1)
|
(1)
|
(6)
|
(10)
|
(12)
|
(14)
|
(11)
|
(10)
|
(15)
|
(15)
|
(11)
|
(10)
|
(5)
|
(8)
|
(17)
|
|
Income from Continuing Operations |
43
|
41
|
39
|
44
|
44
|
50
|
53
|
51
|
50
|
54
|
61
|
66
|
77
|
84
|
88
|
86
|
72
|
56
|
45
|
60
|
52
|
17
|
1
|
(36)
|
(41)
|
(16)
|
(11)
|
3
|
19
|
35
|
43
|
46
|
36
|
33
|
24
|
19
|
35
|
29
|
38
|
36
|
32
|
|
Income to Minority Interest |
(3)
|
(4)
|
(6)
|
(10)
|
(13)
|
(15)
|
(16)
|
(15)
|
(14)
|
(12)
|
(12)
|
(9)
|
(7)
|
(5)
|
(2)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
40
N/A
|
37
-7%
|
33
-11%
|
34
+2%
|
30
-10%
|
35
+13%
|
37
+8%
|
36
-4%
|
36
+2%
|
41
+13%
|
49
+20%
|
57
+15%
|
70
+24%
|
79
+12%
|
86
+9%
|
85
-1%
|
72
-16%
|
56
-22%
|
46
-18%
|
61
+33%
|
52
-15%
|
17
-67%
|
2
-91%
|
(38)
N/A
|
(43)
-13%
|
(14)
+68%
|
(9)
+32%
|
7
N/A
|
24
+237%
|
36
+49%
|
43
+21%
|
46
+7%
|
38
-16%
|
35
-8%
|
26
-25%
|
22
-17%
|
33
+53%
|
28
-16%
|
36
+31%
|
34
-6%
|
32
-5%
|
|
EPS (Diluted) |
2.7
N/A
|
2.53
-6%
|
2.27
-10%
|
2.28
+0%
|
2.05
-10%
|
2.32
+13%
|
2.49
+7%
|
2.37
-5%
|
2.42
+2%
|
2.73
+13%
|
3.22
+18%
|
3.63
+13%
|
4.5
+24%
|
4.98
+11%
|
5.46
+10%
|
5.39
-1%
|
4.55
-16%
|
3.57
-22%
|
2.92
-18%
|
3.89
+33%
|
3.32
-15%
|
1.1
-67%
|
0.09
-92%
|
-2.42
N/A
|
-2.73
-13%
|
-0.87
+68%
|
-0.58
+33%
|
0.44
N/A
|
1.51
+243%
|
2.21
+46%
|
2.67
+21%
|
2.86
+7%
|
2.4
-16%
|
2.33
-3%
|
1.85
-21%
|
1.57
-15%
|
2.33
+48%
|
2.05
-12%
|
2.68
+31%
|
2.5
-7%
|
2.39
-4%
|