Insteel Industries Inc
NYSE:IIIN
Income Statement
Earnings Waterfall
Insteel Industries Inc
Revenue
|
604m
USD
|
Cost of Revenue
|
-550.1m
USD
|
Gross Profit
|
54m
USD
|
Operating Expenses
|
-30m
USD
|
Operating Income
|
24m
USD
|
Other Expenses
|
-1.6m
USD
|
Net Income
|
22.4m
USD
|
Income Statement
Insteel Industries Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Oct-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 | Oct-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 |
365
N/A
|
374
+2%
|
390
+4%
|
409
+5%
|
432
+6%
|
443
+2%
|
447
+1%
|
448
+0%
|
429
-4%
|
435
+1%
|
434
0%
|
419
-3%
|
420
+0%
|
414
-1%
|
395
-5%
|
389
-2%
|
393
+1%
|
399
+2%
|
429
+7%
|
453
+6%
|
460
+1%
|
464
+1%
|
464
0%
|
456
-2%
|
449
-1%
|
452
+1%
|
448
-1%
|
473
+6%
|
495
+5%
|
519
+5%
|
558
+7%
|
591
+6%
|
650
+10%
|
724
+11%
|
790
+9%
|
827
+5%
|
815
-1%
|
761
-7%
|
700
-8%
|
649
-7%
|
604
-7%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(326)
|
(334)
|
(347)
|
(360)
|
(381)
|
(394)
|
(396)
|
(389)
|
(367)
|
(362)
|
(349)
|
(333)
|
(338)
|
(332)
|
(325)
|
(329)
|
(334)
|
(344)
|
(366)
|
(382)
|
(389)
|
(402)
|
(418)
|
(426)
|
(424)
|
(419)
|
(408)
|
(417)
|
(425)
|
(435)
|
(457)
|
(469)
|
(505)
|
(553)
|
(593)
|
(630)
|
(643)
|
(632)
|
(608)
|
(584)
|
(550)
|
|
Gross Profit |
40
N/A
|
40
+1%
|
44
+8%
|
49
+12%
|
52
+6%
|
49
-6%
|
50
+3%
|
58
+16%
|
63
+8%
|
73
+16%
|
84
+16%
|
85
+1%
|
82
-4%
|
81
0%
|
71
-13%
|
60
-15%
|
59
-2%
|
56
-5%
|
63
+13%
|
71
+12%
|
70
-1%
|
62
-12%
|
46
-26%
|
30
-34%
|
25
-16%
|
34
+33%
|
40
+20%
|
56
+39%
|
70
+25%
|
84
+21%
|
101
+20%
|
122
+20%
|
144
+19%
|
171
+19%
|
198
+15%
|
197
0%
|
173
-12%
|
129
-25%
|
91
-29%
|
65
-28%
|
54
-17%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(21)
|
(21)
|
(22)
|
(23)
|
(26)
|
(24)
|
(25)
|
(26)
|
(27)
|
(28)
|
(28)
|
(29)
|
(29)
|
(28)
|
(27)
|
(26)
|
(25)
|
(25)
|
(27)
|
(28)
|
(29)
|
(28)
|
(26)
|
(25)
|
(23)
|
(27)
|
(28)
|
(31)
|
(34)
|
(35)
|
(34)
|
(32)
|
(36)
|
(33)
|
(35)
|
(37)
|
(31)
|
(31)
|
(31)
|
(31)
|
(30)
|
|
Selling, General & Administrative |
(21)
|
(21)
|
(22)
|
(23)
|
(24)
|
(24)
|
(24)
|
(25)
|
(26)
|
(28)
|
(28)
|
(26)
|
(26)
|
(25)
|
(25)
|
(26)
|
(25)
|
(26)
|
(27)
|
(28)
|
(29)
|
(28)
|
(26)
|
(25)
|
(24)
|
(27)
|
(28)
|
(31)
|
(34)
|
(35)
|
(34)
|
(32)
|
(36)
|
(33)
|
(35)
|
(36)
|
(31)
|
(31)
|
(31)
|
(31)
|
(30)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
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
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(2)
|
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 |
19
N/A
|
19
-1%
|
22
+13%
|
25
+18%
|
26
+0%
|
25
-4%
|
26
+5%
|
33
+26%
|
36
+11%
|
45
+23%
|
56
+26%
|
57
+1%
|
53
-6%
|
53
+0%
|
43
-19%
|
34
-21%
|
33
-3%
|
30
-10%
|
36
+20%
|
43
+17%
|
41
-4%
|
34
-18%
|
20
-41%
|
6
-71%
|
3
-50%
|
7
+139%
|
12
+81%
|
24
+102%
|
35
+44%
|
49
+41%
|
67
+35%
|
89
+34%
|
108
+21%
|
138
+27%
|
162
+18%
|
161
-1%
|
142
-12%
|
98
-31%
|
60
-38%
|
34
-43%
|
24
-30%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(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
|
1
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
4
|
5
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(2)
|
0
|
(1)
|
(0)
|
1
|
2
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(1)
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
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
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(0)
|
(1)
|
1
|
2
|
2
|
2
|
(0)
|
(1)
|
(1)
|
(1)
|
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)
|
3
|
3
|
3
|
3
|
0
|
|
Pre-Tax Income |
19
N/A
|
18
-3%
|
22
+20%
|
25
+16%
|
27
+8%
|
26
-5%
|
25
-2%
|
33
+31%
|
37
+12%
|
44
+19%
|
56
+28%
|
56
+1%
|
53
-6%
|
53
+1%
|
43
-19%
|
34
-21%
|
33
-3%
|
30
-10%
|
36
+21%
|
43
+17%
|
42
-1%
|
36
-15%
|
22
-39%
|
8
-65%
|
3
-63%
|
7
+146%
|
13
+84%
|
24
+91%
|
34
+40%
|
48
+41%
|
63
+32%
|
86
+37%
|
106
+23%
|
136
+29%
|
163
+19%
|
162
-1%
|
146
-10%
|
102
-30%
|
66
-36%
|
42
-37%
|
29
-31%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(7)
|
(6)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(11)
|
(13)
|
(15)
|
(19)
|
(19)
|
(18)
|
(18)
|
(15)
|
(12)
|
(11)
|
(9)
|
(9)
|
(10)
|
(9)
|
(8)
|
(5)
|
(2)
|
(1)
|
(2)
|
(3)
|
(5)
|
(8)
|
(11)
|
(14)
|
(20)
|
(24)
|
(31)
|
(37)
|
(37)
|
(33)
|
(23)
|
(15)
|
(9)
|
(6)
|
|
Income from Continuing Operations |
12
|
12
|
14
|
17
|
18
|
17
|
17
|
22
|
24
|
29
|
37
|
37
|
35
|
35
|
29
|
23
|
23
|
21
|
27
|
33
|
33
|
28
|
17
|
6
|
2
|
5
|
10
|
19
|
27
|
37
|
49
|
67
|
82
|
106
|
126
|
125
|
113
|
79
|
51
|
32
|
22
|
|
Net Income (Common) |
12
N/A
|
12
-2%
|
14
+21%
|
17
+16%
|
18
+9%
|
17
-6%
|
17
-2%
|
22
+30%
|
24
+12%
|
29
+19%
|
37
+28%
|
37
+1%
|
35
-6%
|
35
+1%
|
29
-19%
|
23
-22%
|
26
+16%
|
25
-6%
|
31
+24%
|
36
+18%
|
32
-11%
|
27
-15%
|
17
-39%
|
6
-66%
|
2
-64%
|
5
+170%
|
10
+83%
|
19
+92%
|
27
+40%
|
37
+39%
|
49
+32%
|
67
+36%
|
82
+23%
|
106
+30%
|
126
+19%
|
125
-1%
|
113
-10%
|
79
-30%
|
51
-35%
|
32
-37%
|
22
-31%
|
|
EPS (Diluted) |
0.66
N/A
|
0.65
-2%
|
0.78
+20%
|
0.89
+14%
|
0.96
+8%
|
0.91
-5%
|
0.89
-2%
|
1.15
+29%
|
1.3
+13%
|
1.54
+18%
|
1.93
+25%
|
1.95
+1%
|
1.83
-6%
|
1.84
+1%
|
1.49
-19%
|
1.17
-21%
|
1.36
+16%
|
1.27
-7%
|
1.59
+25%
|
1.88
+18%
|
1.67
-11%
|
1.41
-16%
|
0.88
-38%
|
0.29
-67%
|
0.1
-66%
|
0.28
+180%
|
0.51
+82%
|
0.98
+92%
|
1.37
+40%
|
1.9
+39%
|
2.5
+32%
|
3.41
+36%
|
4.16
+22%
|
5.39
+30%
|
6.41
+19%
|
6.37
-1%
|
5.76
-10%
|
4.03
-30%
|
2.61
-35%
|
1.66
-36%
|
1.15
-31%
|