Enerpac Tool Group Corp
NYSE:EPAC
Income Statement
Earnings Waterfall
Enerpac Tool Group Corp
Revenue
|
597.3m
USD
|
Cost of Revenue
|
-294.5m
USD
|
Gross Profit
|
302.8m
USD
|
Operating Expenses
|
-184.3m
USD
|
Operating Income
|
118.5m
USD
|
Other Expenses
|
-48.4m
USD
|
Net Income
|
70.2m
USD
|
Income Statement
Enerpac Tool Group Corp
Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 339
N/A
|
1 373
+3%
|
1 400
+2%
|
1 388
-1%
|
1 361
-2%
|
1 303
-4%
|
1 249
-4%
|
1 227
-2%
|
1 189
-3%
|
1 174
-1%
|
1 149
-2%
|
1 110
-3%
|
1 106
0%
|
1 096
-1%
|
617
-44%
|
1 119
+81%
|
1 135
+1%
|
1 157
+2%
|
641
-45%
|
511
-20%
|
396
-23%
|
257
-35%
|
655
+155%
|
643
-2%
|
617
-4%
|
540
-12%
|
493
-9%
|
466
-6%
|
453
-3%
|
495
+9%
|
529
+7%
|
540
+2%
|
556
+3%
|
565
+2%
|
571
+1%
|
580
+1%
|
585
+1%
|
590
+1%
|
598
+1%
|
601
+0%
|
597
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(816)
|
(839)
|
(853)
|
(846)
|
(834)
|
(806)
|
(787)
|
(783)
|
(764)
|
(760)
|
(746)
|
(722)
|
(722)
|
(716)
|
(356)
|
(731)
|
(745)
|
(753)
|
(358)
|
(258)
|
(161)
|
(57)
|
(362)
|
(352)
|
(335)
|
(299)
|
(276)
|
(262)
|
(257)
|
(273)
|
(286)
|
(293)
|
(303)
|
(307)
|
(306)
|
(306)
|
(301)
|
(300)
|
(303)
|
(299)
|
(294)
|
|
Gross Profit |
523
N/A
|
534
+2%
|
547
+2%
|
542
-1%
|
528
-3%
|
498
-6%
|
462
-7%
|
444
-4%
|
425
-4%
|
414
-3%
|
403
-2%
|
388
-4%
|
384
-1%
|
380
-1%
|
260
-31%
|
388
+49%
|
390
+1%
|
404
+4%
|
283
-30%
|
253
-11%
|
234
-7%
|
200
-15%
|
293
+46%
|
291
-1%
|
282
-3%
|
242
-14%
|
217
-10%
|
204
-6%
|
197
-4%
|
221
+13%
|
243
+10%
|
248
+2%
|
253
+2%
|
258
+2%
|
265
+3%
|
274
+3%
|
284
+4%
|
290
+2%
|
295
+2%
|
302
+2%
|
303
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(330)
|
(340)
|
(357)
|
(344)
|
(354)
|
(340)
|
(324)
|
(314)
|
(305)
|
(305)
|
(297)
|
(293)
|
(292)
|
(291)
|
(217)
|
(304)
|
(305)
|
(313)
|
(219)
|
(195)
|
(177)
|
(150)
|
(218)
|
(216)
|
(214)
|
(201)
|
(189)
|
(181)
|
(177)
|
(182)
|
(189)
|
(193)
|
(198)
|
(215)
|
(224)
|
(229)
|
(229)
|
(214)
|
(210)
|
(197)
|
(184)
|
|
Selling, General & Administrative |
(307)
|
(316)
|
(332)
|
(333)
|
(329)
|
(315)
|
(300)
|
(290)
|
(282)
|
(282)
|
(275)
|
(270)
|
(270)
|
(270)
|
(208)
|
(284)
|
(285)
|
(292)
|
(209)
|
(189)
|
(174)
|
(149)
|
(209)
|
(208)
|
(205)
|
(193)
|
(181)
|
(172)
|
(168)
|
(173)
|
(181)
|
(186)
|
(190)
|
(208)
|
(217)
|
(222)
|
(223)
|
(209)
|
(205)
|
(193)
|
(180)
|
|
Depreciation & Amortization |
(23)
|
(24)
|
(25)
|
(25)
|
(25)
|
(25)
|
(24)
|
(24)
|
(24)
|
(23)
|
(23)
|
(22)
|
(22)
|
(21)
|
(9)
|
(20)
|
(20)
|
(21)
|
(9)
|
(7)
|
(3)
|
(1)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
|
Other Operating Expenses |
0
|
0
|
0
|
14
|
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
|
|
Operating Income |
192
N/A
|
194
+1%
|
190
-2%
|
198
+4%
|
173
-12%
|
157
-9%
|
138
-12%
|
130
-6%
|
120
-8%
|
108
-9%
|
106
-2%
|
95
-10%
|
93
-3%
|
89
-4%
|
43
-51%
|
84
+95%
|
85
+1%
|
91
+7%
|
65
-29%
|
57
-12%
|
57
0%
|
49
-13%
|
75
+51%
|
75
+0%
|
68
-8%
|
41
-40%
|
28
-31%
|
23
-20%
|
20
-13%
|
40
+101%
|
54
+37%
|
54
-1%
|
55
+1%
|
43
-22%
|
41
-4%
|
45
+10%
|
55
+21%
|
75
+38%
|
85
+12%
|
104
+23%
|
119
+14%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(27)
|
(28)
|
(29)
|
(29)
|
(29)
|
(29)
|
(29)
|
(29)
|
(30)
|
(29)
|
(30)
|
(30)
|
(31)
|
(31)
|
(31)
|
(30)
|
(30)
|
(28)
|
(28)
|
(25)
|
(23)
|
(19)
|
(14)
|
(11)
|
(8)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(6)
|
(9)
|
(11)
|
(10)
|
(13)
|
(14)
|
|
Non-Reccuring Items |
0
|
0
|
14
|
0
|
(71)
|
(71)
|
(84)
|
(89)
|
(195)
|
(198)
|
(206)
|
(213)
|
(25)
|
(21)
|
(128)
|
(128)
|
(132)
|
(133)
|
(15)
|
(30)
|
(28)
|
(14)
|
(27)
|
(4)
|
(2)
|
(15)
|
(4)
|
(4)
|
(4)
|
1
|
(3)
|
(6)
|
(7)
|
(12)
|
(11)
|
(9)
|
(9)
|
(11)
|
(1)
|
(4)
|
(3)
|
|
Total Other Income |
(4)
|
(4)
|
(4)
|
(3)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(4)
|
(4)
|
(4)
|
(2)
|
(0)
|
(0)
|
(0)
|
1
|
(1)
|
(0)
|
1
|
1
|
3
|
3
|
1
|
(0)
|
(4)
|
(2)
|
(2)
|
(1)
|
(4)
|
(3)
|
(3)
|
(3)
|
(5)
|
(3)
|
(3)
|
|
Pre-Tax Income |
163
N/A
|
165
+1%
|
174
+5%
|
171
-2%
|
76
-55%
|
59
-23%
|
25
-57%
|
11
-59%
|
(106)
N/A
|
(121)
-14%
|
(130)
-8%
|
(146)
-12%
|
39
N/A
|
37
-5%
|
(118)
N/A
|
(78)
+34%
|
(82)
-5%
|
(75)
+8%
|
19
N/A
|
(4)
N/A
|
(1)
+78%
|
6
N/A
|
19
+217%
|
42
+127%
|
42
0%
|
5
-88%
|
8
+50%
|
8
-3%
|
7
-14%
|
33
+403%
|
44
+35%
|
42
-5%
|
42
0%
|
26
-37%
|
24
-9%
|
28
+16%
|
34
+24%
|
51
+47%
|
69
+36%
|
84
+22%
|
99
+18%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(17)
|
(14)
|
(33)
|
(38)
|
(31)
|
(26)
|
(6)
|
0
|
22
|
20
|
25
|
30
|
10
|
13
|
23
|
12
|
(8)
|
(8)
|
(15)
|
(13)
|
3
|
(6)
|
(17)
|
(17)
|
(14)
|
(9)
|
(5)
|
(7)
|
(6)
|
(2)
|
2
|
3
|
1
|
(4)
|
(2)
|
(3)
|
(5)
|
(8)
|
(9)
|
(19)
|
(23)
|
|
Income from Continuing Operations |
147
|
151
|
142
|
133
|
46
|
34
|
20
|
11
|
(84)
|
(101)
|
(105)
|
(116)
|
49
|
50
|
(95)
|
(66)
|
(89)
|
(83)
|
5
|
(17)
|
2
|
0
|
2
|
25
|
28
|
(4)
|
3
|
1
|
1
|
31
|
46
|
45
|
43
|
22
|
22
|
25
|
30
|
43
|
60
|
66
|
76
|
|
Net Income (Common) |
43
N/A
|
186
+336%
|
164
-12%
|
152
-7%
|
46
-70%
|
34
-27%
|
20
-41%
|
11
-46%
|
(84)
N/A
|
(101)
-20%
|
(105)
-5%
|
(116)
-10%
|
49
N/A
|
50
+3%
|
(66)
N/A
|
(66)
+0%
|
(89)
-35%
|
(83)
+7%
|
(22)
+74%
|
(44)
-106%
|
(23)
+47%
|
(20)
+15%
|
(249)
-1 146%
|
(230)
+8%
|
(230)
0%
|
(268)
-16%
|
1
N/A
|
3
+357%
|
4
+31%
|
34
+714%
|
38
+11%
|
36
-5%
|
34
-6%
|
11
-68%
|
16
+44%
|
20
+29%
|
24
+16%
|
34
+46%
|
47
+35%
|
57
+22%
|
70
+23%
|
|
EPS (Diluted) |
0.57
N/A
|
2.59
+354%
|
2.25
-13%
|
2.32
+3%
|
0.74
-68%
|
0.55
-26%
|
0.32
-42%
|
0.19
-41%
|
-1.41
N/A
|
-1.68
-19%
|
-1.78
-6%
|
-1.93
-8%
|
0.82
N/A
|
0.83
+1%
|
-1.11
N/A
|
-1.11
N/A
|
-1.49
-34%
|
-1.35
+9%
|
-0.35
+74%
|
-0.72
-106%
|
-0.37
+49%
|
-0.32
+14%
|
-4.07
-1 172%
|
-3.78
+7%
|
-3.8
-1%
|
-4.47
-18%
|
0.01
N/A
|
0.05
+400%
|
0.06
+20%
|
0.56
+833%
|
0.63
+13%
|
0.59
-6%
|
0.56
-5%
|
0.17
-70%
|
0.26
+53%
|
0.35
+35%
|
0.41
+17%
|
0.59
+44%
|
0.81
+37%
|
1.03
+27%
|
1.28
+24%
|