Helios Technologies Inc
NYSE:HLIO
Income Statement
Earnings Waterfall
Helios Technologies Inc
Revenue
|
835.6m
USD
|
Cost of Revenue
|
-573.9m
USD
|
Gross Profit
|
261.7m
USD
|
Operating Expenses
|
-181.8m
USD
|
Operating Income
|
79.9m
USD
|
Other Expenses
|
-42.4m
USD
|
Net Income
|
37.5m
USD
|
Income Statement
Helios Technologies Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Jan-2016 | 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 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
205
N/A
|
211
+3%
|
216
+3%
|
222
+3%
|
228
+3%
|
225
-1%
|
218
-3%
|
211
-3%
|
201
-5%
|
197
-2%
|
194
-2%
|
191
-1%
|
197
+3%
|
227
+15%
|
266
+17%
|
309
+16%
|
343
+11%
|
359
+5%
|
406
+13%
|
454
+12%
|
508
+12%
|
558
+10%
|
565
+1%
|
567
+0%
|
555
-2%
|
537
-3%
|
513
-5%
|
497
-3%
|
523
+5%
|
598
+14%
|
702
+17%
|
803
+14%
|
869
+8%
|
905
+4%
|
923
+2%
|
907
-2%
|
885
-2%
|
858
-3%
|
844
-2%
|
838
-1%
|
836
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(122)
|
(125)
|
(127)
|
(130)
|
(134)
|
(134)
|
(131)
|
(128)
|
(124)
|
(122)
|
(121)
|
(122)
|
(126)
|
(143)
|
(162)
|
(184)
|
(206)
|
(218)
|
(253)
|
(285)
|
(315)
|
(346)
|
(348)
|
(350)
|
(342)
|
(330)
|
(317)
|
(306)
|
(327)
|
(379)
|
(445)
|
(512)
|
(556)
|
(584)
|
(602)
|
(598)
|
(587)
|
(572)
|
(565)
|
(568)
|
(574)
|
|
Gross Profit |
83
N/A
|
87
+4%
|
89
+3%
|
92
+3%
|
94
+3%
|
91
-3%
|
87
-5%
|
83
-4%
|
77
-7%
|
75
-2%
|
73
-3%
|
70
-4%
|
71
+2%
|
85
+19%
|
104
+23%
|
125
+20%
|
137
+9%
|
141
+4%
|
153
+8%
|
169
+10%
|
193
+14%
|
212
+10%
|
217
+3%
|
218
+0%
|
212
-2%
|
208
-2%
|
196
-6%
|
191
-3%
|
196
+3%
|
220
+12%
|
257
+17%
|
291
+13%
|
313
+7%
|
321
+3%
|
321
+0%
|
310
-4%
|
299
-4%
|
286
-4%
|
279
-2%
|
270
-3%
|
262
-3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(27)
|
(28)
|
(28)
|
(30)
|
(30)
|
(30)
|
(30)
|
(30)
|
(30)
|
(31)
|
(32)
|
(33)
|
(37)
|
(46)
|
(56)
|
(66)
|
(74)
|
(78)
|
(94)
|
(108)
|
(117)
|
(128)
|
(124)
|
(120)
|
(118)
|
(117)
|
(152)
|
(115)
|
(122)
|
(140)
|
(152)
|
(163)
|
(157)
|
(164)
|
(163)
|
(161)
|
(161)
|
(167)
|
(174)
|
(181)
|
(182)
|
|
Selling, General & Administrative |
(27)
|
(27)
|
(28)
|
(29)
|
(30)
|
(30)
|
(30)
|
(30)
|
(30)
|
(31)
|
(32)
|
(33)
|
(37)
|
(44)
|
(51)
|
(60)
|
(66)
|
(69)
|
(79)
|
(87)
|
(94)
|
(102)
|
(102)
|
(100)
|
(100)
|
(99)
|
(98)
|
(97)
|
(100)
|
(112)
|
(121)
|
(129)
|
(124)
|
(134)
|
(134)
|
(133)
|
(133)
|
(137)
|
(143)
|
(149)
|
(149)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(4)
|
(6)
|
(8)
|
(8)
|
(14)
|
(19)
|
(23)
|
(26)
|
(22)
|
(20)
|
(18)
|
(18)
|
(18)
|
(18)
|
(22)
|
(28)
|
(31)
|
(34)
|
(33)
|
(30)
|
(29)
|
(28)
|
(28)
|
(29)
|
(31)
|
(32)
|
(33)
|
|
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
|
(36)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
56
N/A
|
59
+5%
|
61
+3%
|
62
+2%
|
64
+3%
|
61
-4%
|
57
-7%
|
54
-6%
|
47
-12%
|
45
-5%
|
41
-8%
|
37
-9%
|
35
-7%
|
38
+11%
|
49
+27%
|
59
+21%
|
63
+6%
|
63
+1%
|
59
-6%
|
61
+3%
|
76
+24%
|
84
+11%
|
94
+11%
|
98
+5%
|
95
-3%
|
91
-4%
|
45
-51%
|
76
+70%
|
74
-2%
|
80
+8%
|
105
+32%
|
128
+21%
|
156
+22%
|
158
+1%
|
159
+1%
|
149
-6%
|
137
-8%
|
119
-13%
|
106
-11%
|
89
-16%
|
80
-10%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
1
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
1
|
0
|
(2)
|
(3)
|
(4)
|
(4)
|
(11)
|
(14)
|
(17)
|
(20)
|
(17)
|
(17)
|
(15)
|
(14)
|
(12)
|
(11)
|
(12)
|
(14)
|
(16)
|
(18)
|
(18)
|
(16)
|
(14)
|
(14)
|
(16)
|
(20)
|
(24)
|
(29)
|
(32)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(36)
|
0
|
(32)
|
(39)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(9)
|
(9)
|
(10)
|
(11)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
(0)
|
(1)
|
(2)
|
(3)
|
0
|
1
|
2
|
2
|
1
|
|
Pre-Tax Income |
57
N/A
|
60
+5%
|
61
+2%
|
63
+4%
|
66
+4%
|
64
-2%
|
60
-7%
|
57
-4%
|
49
-14%
|
46
-6%
|
43
-7%
|
38
-11%
|
35
-8%
|
38
+9%
|
38
+1%
|
47
+22%
|
48
+2%
|
48
+2%
|
47
-4%
|
45
-4%
|
56
+26%
|
62
+9%
|
74
+21%
|
76
+2%
|
75
0%
|
41
-45%
|
33
-20%
|
34
+3%
|
24
-29%
|
67
+177%
|
90
+36%
|
111
+23%
|
131
+18%
|
141
+8%
|
143
+1%
|
132
-7%
|
122
-8%
|
101
-17%
|
84
-17%
|
62
-26%
|
49
-21%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(19)
|
(20)
|
(21)
|
(21)
|
(22)
|
(21)
|
(20)
|
(19)
|
(16)
|
(15)
|
(14)
|
(13)
|
(12)
|
(13)
|
(13)
|
(15)
|
(16)
|
(15)
|
(13)
|
(11)
|
(9)
|
(10)
|
(12)
|
(12)
|
(15)
|
(15)
|
(11)
|
(11)
|
(10)
|
(12)
|
(18)
|
(25)
|
(27)
|
(29)
|
(31)
|
(28)
|
(23)
|
(19)
|
(15)
|
(10)
|
(12)
|
|
Income from Continuing Operations |
38
|
40
|
40
|
42
|
44
|
43
|
40
|
38
|
33
|
31
|
29
|
25
|
23
|
25
|
26
|
32
|
32
|
34
|
33
|
34
|
47
|
52
|
62
|
64
|
60
|
27
|
22
|
23
|
14
|
54
|
72
|
87
|
105
|
113
|
112
|
105
|
98
|
82
|
69
|
52
|
38
|
|
Net Income (Common) |
38
N/A
|
40
+5%
|
40
+1%
|
42
+4%
|
44
+5%
|
43
-2%
|
40
-7%
|
38
-4%
|
33
-14%
|
31
-7%
|
29
-7%
|
25
-12%
|
23
-8%
|
25
+9%
|
26
+1%
|
32
+25%
|
32
-1%
|
33
+5%
|
33
-2%
|
33
+1%
|
47
+41%
|
51
+10%
|
62
+21%
|
63
+2%
|
60
-4%
|
27
-56%
|
22
-16%
|
23
+1%
|
14
-37%
|
54
+281%
|
72
+33%
|
87
+21%
|
105
+21%
|
113
+8%
|
112
-1%
|
105
-7%
|
98
-6%
|
82
-17%
|
69
-16%
|
52
-25%
|
38
-27%
|
|
EPS (Diluted) |
1.46
N/A
|
1.52
+4%
|
1.5
-1%
|
1.58
+5%
|
1.65
+4%
|
1.61
-2%
|
1.5
-7%
|
1.45
-3%
|
1.24
-14%
|
1.17
-6%
|
1.08
-8%
|
0.95
-12%
|
0.87
-8%
|
0.95
+9%
|
0.96
+1%
|
1.19
+24%
|
1.18
-1%
|
1.11
-6%
|
1.03
-7%
|
1.04
+1%
|
1.51
+45%
|
1.6
+6%
|
1.94
+21%
|
1.98
+2%
|
1.88
-5%
|
0.83
-56%
|
0.69
-17%
|
0.69
N/A
|
0.44
-36%
|
1.67
+280%
|
2.22
+33%
|
2.68
+21%
|
3.22
+20%
|
3.46
+7%
|
3.43
-1%
|
3.2
-7%
|
3.02
-6%
|
2.51
-17%
|
2.1
-16%
|
1.58
-25%
|
1.14
-28%
|