Ducommun Inc
NYSE:DCO
Income Statement
Earnings Waterfall
Ducommun Inc
Revenue
|
757m
USD
|
Cost of Revenue
|
-593.5m
USD
|
Gross Profit
|
163.5m
USD
|
Operating Expenses
|
-119.7m
USD
|
Operating Income
|
43.8m
USD
|
Other Expenses
|
-27.8m
USD
|
Net Income
|
15.9m
USD
|
Income Statement
Ducommun Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Apr-2015 | Jul-2015 | Oct-2015 | Dec-2015 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-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 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
737
N/A
|
741
+1%
|
736
-1%
|
743
+1%
|
742
0%
|
735
-1%
|
724
-2%
|
697
-4%
|
666
-4%
|
635
-5%
|
594
-7%
|
565
-5%
|
551
-2%
|
545
-1%
|
552
+1%
|
558
+1%
|
558
0%
|
572
+3%
|
586
+2%
|
607
+4%
|
629
+4%
|
651
+4%
|
677
+4%
|
698
+3%
|
721
+3%
|
722
+0%
|
689
-5%
|
658
-4%
|
629
-4%
|
613
-3%
|
626
+2%
|
638
+2%
|
645
+1%
|
652
+1%
|
666
+2%
|
689
+4%
|
713
+3%
|
730
+2%
|
743
+2%
|
753
+1%
|
757
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(613)
|
(613)
|
(608)
|
(616)
|
(602)
|
(603)
|
(598)
|
(585)
|
(565)
|
(534)
|
(498)
|
(464)
|
(444)
|
(441)
|
(448)
|
(453)
|
(455)
|
(468)
|
(476)
|
(492)
|
(507)
|
(520)
|
(540)
|
(554)
|
(569)
|
(569)
|
(541)
|
(515)
|
(491)
|
(479)
|
(487)
|
(498)
|
(503)
|
(510)
|
(526)
|
(546)
|
(568)
|
(581)
|
(589)
|
(593)
|
(593)
|
|
Gross Profit |
124
N/A
|
127
+2%
|
128
+0%
|
126
-1%
|
140
+11%
|
132
-6%
|
126
-5%
|
112
-10%
|
101
-10%
|
101
+0%
|
96
-5%
|
101
+5%
|
107
+5%
|
104
-2%
|
104
+0%
|
105
+1%
|
103
-2%
|
105
+2%
|
111
+5%
|
116
+5%
|
123
+6%
|
132
+7%
|
138
+5%
|
145
+5%
|
152
+5%
|
153
+1%
|
148
-4%
|
143
-3%
|
138
-4%
|
134
-3%
|
138
+3%
|
140
+1%
|
142
+2%
|
142
0%
|
140
-1%
|
143
+2%
|
145
+1%
|
149
+3%
|
154
+3%
|
160
+4%
|
164
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(85)
|
(83)
|
(82)
|
(85)
|
(89)
|
(91)
|
(90)
|
(88)
|
(86)
|
(85)
|
(84)
|
(80)
|
(77)
|
(76)
|
(76)
|
(78)
|
(79)
|
(78)
|
(79)
|
(82)
|
(84)
|
(88)
|
(91)
|
(94)
|
(96)
|
(95)
|
(93)
|
(91)
|
(89)
|
(92)
|
(91)
|
(91)
|
(93)
|
(94)
|
(94)
|
(97)
|
(98)
|
(101)
|
(107)
|
(115)
|
(120)
|
|
Selling, General & Administrative |
(85)
|
(84)
|
(83)
|
(85)
|
(89)
|
(91)
|
(90)
|
(88)
|
(86)
|
(86)
|
(84)
|
(80)
|
(77)
|
(76)
|
(76)
|
(78)
|
(79)
|
(78)
|
(79)
|
(82)
|
(84)
|
(88)
|
(91)
|
(94)
|
(96)
|
(96)
|
(93)
|
(91)
|
(89)
|
(89)
|
(91)
|
(91)
|
(93)
|
(94)
|
(94)
|
(97)
|
(98)
|
(101)
|
(107)
|
(115)
|
(120)
|
|
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
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
39
N/A
|
44
+11%
|
46
+4%
|
42
-9%
|
52
+25%
|
41
-20%
|
35
-14%
|
24
-32%
|
15
-38%
|
16
+4%
|
12
-23%
|
21
+78%
|
29
+38%
|
29
-3%
|
28
-2%
|
27
-3%
|
24
-12%
|
27
+13%
|
31
+15%
|
34
+9%
|
39
+13%
|
44
+14%
|
47
+6%
|
51
+9%
|
56
+10%
|
58
+3%
|
55
-5%
|
52
-6%
|
49
-6%
|
43
-13%
|
47
+12%
|
49
+4%
|
50
+1%
|
48
-3%
|
46
-4%
|
47
+1%
|
46
0%
|
48
+3%
|
47
-3%
|
46
-3%
|
44
-4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(30)
|
(29)
|
(29)
|
(28)
|
(28)
|
(28)
|
(27)
|
(24)
|
(19)
|
(14)
|
(10)
|
(8)
|
(9)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(12)
|
(12)
|
(13)
|
(15)
|
(15)
|
(17)
|
(18)
|
(18)
|
(18)
|
(16)
|
(14)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(13)
|
(16)
|
(19)
|
(21)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(15)
|
(105)
|
(86)
|
(83)
|
(71)
|
17
|
(1)
|
(1)
|
(1)
|
(8)
|
(11)
|
(16)
|
(19)
|
(16)
|
(13)
|
(8)
|
(5)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
0
|
(2)
|
(1)
|
(1)
|
2
|
(1)
|
(2)
|
(2)
|
(9)
|
(10)
|
(13)
|
(15)
|
|
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
|
133
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
2
|
3
|
3
|
4
|
3
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
133
|
133
|
133
|
0
|
4
|
8
|
8
|
8
|
|
Pre-Tax Income |
9
N/A
|
15
+55%
|
17
+15%
|
15
-12%
|
26
+77%
|
16
-38%
|
10
-41%
|
(12)
N/A
|
(107)
-827%
|
(83)
+22%
|
(81)
+3%
|
(58)
+28%
|
38
N/A
|
20
-48%
|
19
-4%
|
19
-3%
|
8
-59%
|
8
-1%
|
5
-37%
|
3
-28%
|
10
+203%
|
16
+59%
|
24
+45%
|
30
+25%
|
38
+27%
|
39
+2%
|
36
-8%
|
33
-8%
|
32
-2%
|
30
-5%
|
34
+13%
|
38
+10%
|
170
+351%
|
172
+1%
|
167
-3%
|
166
-1%
|
33
-80%
|
30
-11%
|
28
-6%
|
21
-24%
|
16
-23%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
2
|
(2)
|
(3)
|
(5)
|
(6)
|
(3)
|
(1)
|
8
|
32
|
23
|
23
|
15
|
(13)
|
(6)
|
(5)
|
(5)
|
(1)
|
0
|
1
|
1
|
(1)
|
(2)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(3)
|
(3)
|
(3)
|
(4)
|
(35)
|
(35)
|
(35)
|
(35)
|
(5)
|
(4)
|
(4)
|
(2)
|
(0)
|
|
Income from Continuing Operations |
11
|
13
|
14
|
10
|
20
|
14
|
9
|
(4)
|
(75)
|
(59)
|
(57)
|
(43)
|
25
|
14
|
14
|
13
|
7
|
8
|
5
|
5
|
9
|
14
|
20
|
24
|
33
|
33
|
30
|
28
|
29
|
28
|
31
|
34
|
136
|
137
|
133
|
132
|
29
|
26
|
24
|
19
|
16
|
|
Net Income (Common) |
11
N/A
|
13
+13%
|
14
+9%
|
10
-32%
|
20
+109%
|
14
-32%
|
9
-35%
|
(4)
N/A
|
(75)
-1 981%
|
(59)
+21%
|
(57)
+4%
|
(43)
+25%
|
25
N/A
|
14
-45%
|
14
-1%
|
13
-2%
|
20
+50%
|
21
+2%
|
18
-11%
|
18
-3%
|
9
-50%
|
14
+56%
|
20
+44%
|
24
+20%
|
33
+34%
|
33
+1%
|
30
-8%
|
28
-6%
|
29
+3%
|
28
-4%
|
31
+12%
|
34
+10%
|
136
+294%
|
137
+1%
|
133
-3%
|
132
-1%
|
29
-78%
|
26
-10%
|
24
-7%
|
19
-22%
|
16
-16%
|
|
EPS (Diluted) |
1.05
N/A
|
1.16
+10%
|
1.27
+9%
|
0.83
-35%
|
1.79
+116%
|
1.24
-31%
|
0.77
-38%
|
-0.32
N/A
|
-6.8
-2 025%
|
-5.29
+22%
|
-5.06
+4%
|
-3.77
+25%
|
2.24
N/A
|
1.21
-46%
|
1.2
-1%
|
1.17
-3%
|
1.73
+48%
|
1.77
+2%
|
1.58
-11%
|
1.52
-4%
|
0.77
-49%
|
1.2
+56%
|
1.72
+43%
|
2.06
+20%
|
2.75
+33%
|
2.78
+1%
|
2.55
-8%
|
2.36
-7%
|
2.45
+4%
|
2.27
-7%
|
2.55
+12%
|
2.82
+11%
|
11.06
+292%
|
11.1
+0%
|
10.75
-3%
|
10.65
-1%
|
2.33
-78%
|
2.06
-12%
|
1.77
-14%
|
1.27
-28%
|
1.14
-10%
|