AssetMark Financial Holdings Inc
NYSE:AMK
Income Statement
Earnings Waterfall
AssetMark Financial Holdings Inc
Revenue
|
708.5m
USD
|
Cost of Revenue
|
-163.7m
USD
|
Gross Profit
|
544.8m
USD
|
Operating Expenses
|
-349.9m
USD
|
Operating Income
|
194.9m
USD
|
Other Expenses
|
-71.8m
USD
|
Net Income
|
123.1m
USD
|
Income Statement
AssetMark Financial Holdings Inc
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 |
364
N/A
|
371
+2%
|
387
+4%
|
404
+4%
|
418
+3%
|
441
+5%
|
435
-1%
|
432
-1%
|
432
N/A
|
436
+1%
|
465
+7%
|
498
+7%
|
530
+7%
|
560
+6%
|
583
+4%
|
598
+3%
|
618
+3%
|
647
+5%
|
679
+5%
|
714
+5%
|
708
-1%
|
|
Gross Profit | ||||||||||||||||||||||
Cost of Revenue |
(118)
|
(120)
|
(124)
|
(129)
|
(131)
|
(139)
|
(136)
|
(135)
|
(135)
|
(136)
|
(142)
|
(146)
|
(152)
|
(158)
|
(162)
|
(162)
|
(162)
|
(164)
|
(171)
|
(184)
|
(164)
|
|
Gross Profit |
245
N/A
|
252
+3%
|
263
+5%
|
275
+5%
|
287
+4%
|
302
+5%
|
299
-1%
|
297
-1%
|
297
0%
|
300
+1%
|
323
+8%
|
351
+9%
|
378
+8%
|
402
+6%
|
421
+5%
|
436
+3%
|
456
+5%
|
482
+6%
|
508
+5%
|
531
+5%
|
545
+3%
|
|
Operating Income | ||||||||||||||||||||||
Operating Expenses |
(189)
|
(198)
|
(213)
|
(237)
|
(260)
|
(282)
|
(291)
|
(291)
|
(291)
|
(314)
|
(314)
|
(322)
|
(330)
|
(307)
|
(312)
|
(310)
|
(313)
|
(343)
|
(357)
|
(364)
|
(350)
|
|
Selling, General & Administrative |
(163)
|
(172)
|
(185)
|
(208)
|
(227)
|
(247)
|
(256)
|
(254)
|
(254)
|
(277)
|
(275)
|
(281)
|
(292)
|
(271)
|
(277)
|
(279)
|
(282)
|
(292)
|
(305)
|
(312)
|
(316)
|
|
Depreciation & Amortization |
(26)
|
(27)
|
(28)
|
(29)
|
(30)
|
(32)
|
(33)
|
(34)
|
(35)
|
(36)
|
(37)
|
(39)
|
(38)
|
(36)
|
(34)
|
(31)
|
(31)
|
(32)
|
(33)
|
(34)
|
(36)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(20)
|
(19)
|
(17)
|
1
|
|
Operating Income |
57
N/A
|
53
-6%
|
50
-6%
|
38
-24%
|
27
-29%
|
20
-25%
|
8
-62%
|
7
-16%
|
6
-11%
|
(14)
N/A
|
9
N/A
|
30
+230%
|
49
+63%
|
95
+97%
|
109
+15%
|
126
+15%
|
143
+14%
|
139
-3%
|
151
+9%
|
168
+11%
|
195
+16%
|
|
Pre-Tax Income | ||||||||||||||||||||||
Interest Income Expense |
(2)
|
(6)
|
(10)
|
(12)
|
(12)
|
(10)
|
(7)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(7)
|
(8)
|
(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
|
(18)
|
|
Pre-Tax Income |
55
N/A
|
47
-14%
|
40
-15%
|
26
-36%
|
15
-42%
|
10
-30%
|
0
-96%
|
0
N/A
|
0
-50%
|
(19)
N/A
|
5
N/A
|
26
+416%
|
45
+74%
|
91
+103%
|
105
+14%
|
120
+15%
|
137
+14%
|
131
-4%
|
143
+9%
|
158
+11%
|
167
+6%
|
|
Net Income | ||||||||||||||||||||||
Tax Provision |
(17)
|
(17)
|
(16)
|
(15)
|
(15)
|
(11)
|
(14)
|
(1)
|
(8)
|
(1)
|
(5)
|
(22)
|
(19)
|
(35)
|
(33)
|
(30)
|
(34)
|
(33)
|
(37)
|
(44)
|
(44)
|
|
Income from Continuing Operations |
37
|
31
|
24
|
10
|
(0)
|
(1)
|
(13)
|
(1)
|
(8)
|
(20)
|
(0)
|
4
|
26
|
57
|
72
|
90
|
103
|
98
|
106
|
114
|
123
|
|
Net Income (Common) |
37
N/A
|
31
-18%
|
24
-20%
|
10
-58%
|
(0)
N/A
|
(1)
-25%
|
(13)
-2 500%
|
(1)
+95%
|
(8)
-1 014%
|
(20)
-150%
|
(0)
+99%
|
4
N/A
|
26
+634%
|
57
+121%
|
72
+27%
|
90
+25%
|
103
+15%
|
98
-5%
|
106
+8%
|
114
+8%
|
123
+8%
|
|
EPS (Diluted) |
0.57
N/A
|
0.46
-19%
|
0.37
-20%
|
0.16
-57%
|
-0.01
N/A
|
-0.01
N/A
|
-0.2
-1 900%
|
0
N/A
|
-0.12
N/A
|
-0.27
-125%
|
-0.02
+93%
|
0.03
N/A
|
0.35
+1 067%
|
0.78
+123%
|
0.98
+26%
|
1.22
+24%
|
1.4
+15%
|
1.33
-5%
|
1.43
+8%
|
1.53
+7%
|
1.65
+8%
|