Janus International Group Inc
NYSE:JBI
Income Statement
Earnings Waterfall
Janus International Group Inc
Revenue
|
1.1B
USD
|
Cost of Revenue
|
-616.7m
USD
|
Gross Profit
|
449.7m
USD
|
Operating Expenses
|
-204m
USD
|
Operating Income
|
245.7m
USD
|
Other Expenses
|
-110m
USD
|
Net Income
|
135.7m
USD
|
Income Statement
Janus International Group Inc
Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||
Revenue |
549
N/A
|
564
+3%
|
616
+9%
|
663
+8%
|
750
+13%
|
827
+10%
|
900
+9%
|
975
+8%
|
1 020
+5%
|
1 042
+2%
|
1 065
+2%
|
1 082
+2%
|
1 066
-1%
|
|
Gross Profit | ||||||||||||||
Cost of Revenue |
(345)
|
(355)
|
(393)
|
(431)
|
(499)
|
(552)
|
(601)
|
(641)
|
(655)
|
(654)
|
(644)
|
(639)
|
(617)
|
|
Gross Profit |
204
N/A
|
209
+3%
|
224
+7%
|
233
+4%
|
251
+8%
|
275
+9%
|
299
+9%
|
334
+12%
|
365
+9%
|
388
+6%
|
421
+8%
|
443
+5%
|
450
+2%
|
|
Operating Income | ||||||||||||||
Operating Expenses |
(109)
|
(111)
|
(134)
|
(148)
|
(159)
|
(175)
|
(171)
|
(177)
|
(177)
|
(185)
|
(193)
|
(203)
|
(204)
|
|
Selling, General & Administrative |
(112)
|
(113)
|
(135)
|
(146)
|
(158)
|
(174)
|
(171)
|
(177)
|
(178)
|
(185)
|
(193)
|
(203)
|
(204)
|
|
Other Operating Expenses |
2
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
95
N/A
|
99
+4%
|
90
-9%
|
85
-5%
|
92
+8%
|
100
+8%
|
129
+29%
|
157
+22%
|
188
+19%
|
203
+8%
|
228
+12%
|
240
+6%
|
246
+2%
|
|
Pre-Tax Income | ||||||||||||||
Interest Income Expense |
(36)
|
(34)
|
(33)
|
(32)
|
(33)
|
(34)
|
(35)
|
(38)
|
(42)
|
(49)
|
(55)
|
(59)
|
(60)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
|
Total Other Income |
0
|
(1)
|
(4)
|
(3)
|
(9)
|
(10)
|
(7)
|
(9)
|
(0)
|
(0)
|
0
|
1
|
1
|
|
Pre-Tax Income |
59
N/A
|
63
+7%
|
53
-17%
|
51
-4%
|
50
-1%
|
57
+13%
|
86
+52%
|
110
+28%
|
145
+32%
|
154
+6%
|
173
+12%
|
179
+4%
|
183
+2%
|
|
Net Income | ||||||||||||||
Tax Provision |
(2)
|
(2)
|
(4)
|
(7)
|
(7)
|
(13)
|
(18)
|
(25)
|
(38)
|
(40)
|
(45)
|
(46)
|
(47)
|
|
Income from Continuing Operations |
57
|
62
|
49
|
44
|
44
|
44
|
68
|
85
|
108
|
114
|
128
|
133
|
136
|
|
Net Income (Common) |
57
N/A
|
62
+8%
|
49
-21%
|
44
-11%
|
44
+0%
|
44
N/A
|
68
+56%
|
85
+25%
|
108
+26%
|
114
+6%
|
128
+12%
|
133
+4%
|
136
+2%
|
|
EPS (Diluted) |
0.41
N/A
|
0.45
+10%
|
0.47
+4%
|
0.3
-36%
|
0.4
+33%
|
0.29
-28%
|
0.46
+59%
|
0.6
+30%
|
0.73
+22%
|
0.78
+7%
|
0.87
+12%
|
0.9
+3%
|
0.92
+2%
|