TimkenSteel Corp
NYSE:MTUS
Income Statement
Earnings Waterfall
TimkenSteel Corp
Income Statement
TimkenSteel Corp
| Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||
| Interest Expense |
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
|
| Revenue |
1 362
N/A
|
1 361
0%
|
1 299
-5%
|
1 172
-10%
|
1 084
-7%
|
1 043
-4%
|
1 053
+1%
|
1 132
+7%
|
|
| Gross Profit | |||||||||
| Cost of Revenue |
(1 176)
|
(1 164)
|
(1 132)
|
(1 043)
|
(986)
|
(974)
|
(976)
|
(1 032)
|
|
| Gross Profit |
187
N/A
|
197
+5%
|
167
-15%
|
128
-23%
|
98
-24%
|
69
-29%
|
77
+12%
|
100
+30%
|
|
| Operating Income | |||||||||
| Operating Expenses |
(85)
|
(88)
|
(88)
|
(90)
|
(88)
|
(88)
|
(90)
|
(92)
|
|
| Selling, General & Administrative |
(85)
|
(88)
|
(88)
|
(90)
|
(88)
|
(88)
|
(90)
|
(92)
|
|
| Operating Income |
102
N/A
|
109
+7%
|
79
-27%
|
38
-52%
|
10
-74%
|
(19)
N/A
|
(13)
+31%
|
8
N/A
|
|
| Pre-Tax Income | |||||||||
| Interest Income Expense |
7
|
9
|
9
|
10
|
10
|
9
|
8
|
7
|
|
| Non-Reccuring Items |
(9)
|
3
|
(0)
|
(1)
|
(10)
|
(8)
|
(12)
|
(15)
|
|
| Total Other Income |
(4)
|
(12)
|
(14)
|
(15)
|
(5)
|
(4)
|
(3)
|
(2)
|
|
| Pre-Tax Income |
96
N/A
|
108
+12%
|
74
-31%
|
33
-56%
|
5
-86%
|
(23)
N/A
|
(20)
+11%
|
(2)
+90%
|
|
| Net Income | |||||||||
| Tax Provision |
(27)
|
(29)
|
(20)
|
(9)
|
(3)
|
1
|
(2)
|
(6)
|
|
| Income from Continuing Operations |
69
|
79
|
55
|
24
|
1
|
(21)
|
(22)
|
(8)
|
|
| Net Income (Common) |
69
N/A
|
79
+14%
|
55
-31%
|
24
-56%
|
1
-95%
|
(21)
N/A
|
(22)
-4%
|
(8)
+63%
|
|
| EPS (Diluted) |
1.45
N/A
|
1.69
+17%
|
1.17
-31%
|
0.55
-53%
|
0.03
-95%
|
-0.51
N/A
|
-0.52
-2%
|
-0.2
+62%
|
|