National Presto Industries Inc
NYSE:NPK
Income Statement
Earnings Waterfall
National Presto Industries Inc
Revenue
|
340.9m
USD
|
Cost of Revenue
|
-273.5m
USD
|
Gross Profit
|
67.5m
USD
|
Operating Expenses
|
-32.4m
USD
|
Operating Income
|
35m
USD
|
Other Expenses
|
-474k
USD
|
Net Income
|
34.6m
USD
|
Income Statement
National Presto Industries Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Apr-2015 | Jul-2015 | Oct-2015 | Dec-2015 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-2017 | Oct-2017 | Dec-2017 | Apr-2018 | Jul-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Oct-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
420
N/A
|
424
+1%
|
411
-3%
|
405
-1%
|
347
-14%
|
427
+23%
|
441
+3%
|
436
-1%
|
356
-18%
|
321
-10%
|
288
-10%
|
271
-6%
|
342
+26%
|
349
+2%
|
354
+1%
|
350
-1%
|
334
-5%
|
338
+1%
|
342
+1%
|
353
+3%
|
323
-8%
|
310
-4%
|
303
-2%
|
299
-1%
|
309
+3%
|
310
+1%
|
326
+5%
|
342
+5%
|
353
+3%
|
368
+4%
|
368
N/A
|
361
-2%
|
356
-1%
|
336
-6%
|
326
-3%
|
308
-5%
|
322
+4%
|
341
+6%
|
343
+1%
|
356
+4%
|
341
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(341)
|
(345)
|
(334)
|
(332)
|
(266)
|
(345)
|
(354)
|
(347)
|
(266)
|
(236)
|
(206)
|
(192)
|
(256)
|
(259)
|
(264)
|
(258)
|
(246)
|
(250)
|
(253)
|
(267)
|
(247)
|
(242)
|
(240)
|
(228)
|
(237)
|
(235)
|
(243)
|
(262)
|
(268)
|
(281)
|
(285)
|
(288)
|
(291)
|
(280)
|
(272)
|
(249)
|
(267)
|
(278)
|
(281)
|
(296)
|
(273)
|
|
Gross Profit |
79
N/A
|
79
-1%
|
77
-3%
|
73
-5%
|
81
+11%
|
82
+1%
|
87
+5%
|
90
+3%
|
89
0%
|
85
-5%
|
81
-4%
|
79
-2%
|
86
+8%
|
90
+5%
|
90
+0%
|
92
+2%
|
87
-5%
|
88
+0%
|
89
+2%
|
86
-4%
|
76
-12%
|
68
-10%
|
63
-7%
|
72
+13%
|
72
+1%
|
76
+5%
|
83
+9%
|
79
-4%
|
85
+7%
|
87
+3%
|
83
-5%
|
74
-11%
|
64
-13%
|
56
-14%
|
53
-5%
|
59
+11%
|
55
-6%
|
63
+15%
|
62
-3%
|
60
-3%
|
67
+12%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(22)
|
(25)
|
(29)
|
(31)
|
(33)
|
(37)
|
(34)
|
(33)
|
(27)
|
(25)
|
(24)
|
(23)
|
(23)
|
(23)
|
(23)
|
(24)
|
(26)
|
(26)
|
(28)
|
(27)
|
(26)
|
(27)
|
(26)
|
(25)
|
(26)
|
(26)
|
(26)
|
(26)
|
(29)
|
(29)
|
(29)
|
(30)
|
(34)
|
(34)
|
(35)
|
(35)
|
(28)
|
(35)
|
(36)
|
(38)
|
(32)
|
|
Selling, General & Administrative |
(21)
|
(22)
|
(23)
|
(22)
|
(21)
|
(23)
|
(23)
|
(24)
|
(22)
|
(21)
|
(21)
|
(20)
|
(22)
|
(22)
|
(22)
|
(22)
|
(23)
|
(23)
|
(24)
|
(24)
|
(23)
|
(24)
|
(24)
|
(25)
|
(26)
|
(26)
|
(26)
|
(26)
|
(29)
|
(29)
|
(29)
|
(29)
|
(34)
|
(33)
|
(34)
|
(34)
|
(27)
|
(29)
|
(29)
|
(31)
|
(31)
|
|
Depreciation & Amortization |
(1)
|
(3)
|
(7)
|
(9)
|
(12)
|
(12)
|
(10)
|
(7)
|
(5)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
0
|
|
Operating Income |
58
N/A
|
54
-6%
|
48
-12%
|
42
-13%
|
48
+15%
|
45
-6%
|
53
+17%
|
57
+8%
|
63
+10%
|
60
-4%
|
58
-4%
|
57
-1%
|
63
+10%
|
67
+7%
|
67
+1%
|
68
+0%
|
62
-9%
|
61
-1%
|
61
+0%
|
60
-3%
|
50
-15%
|
41
-20%
|
37
-9%
|
47
+27%
|
46
0%
|
50
+7%
|
56
+14%
|
54
-5%
|
56
+5%
|
58
+3%
|
54
-7%
|
44
-18%
|
30
-32%
|
22
-26%
|
19
-15%
|
25
+32%
|
27
+11%
|
29
+4%
|
26
-9%
|
23
-13%
|
35
+56%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
|
Total Other Income |
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
4
|
4
|
4
|
4
|
5
|
6
|
6
|
6
|
6
|
5
|
4
|
4
|
3
|
3
|
3
|
2
|
2
|
3
|
3
|
4
|
5
|
6
|
7
|
7
|
|
Pre-Tax Income |
58
N/A
|
55
-6%
|
48
-12%
|
42
-13%
|
46
+9%
|
46
-1%
|
53
+16%
|
58
+8%
|
63
+9%
|
60
-4%
|
58
-4%
|
58
-1%
|
63
+10%
|
68
+8%
|
70
+2%
|
71
+1%
|
65
-8%
|
65
-1%
|
65
+0%
|
60
-7%
|
52
-13%
|
46
-13%
|
43
-7%
|
53
+25%
|
52
-2%
|
55
+5%
|
61
+11%
|
58
-5%
|
60
+4%
|
61
+2%
|
57
-7%
|
47
-18%
|
33
-30%
|
25
-24%
|
21
-13%
|
28
+30%
|
26
-6%
|
34
+29%
|
32
-4%
|
29
-9%
|
42
+45%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(17)
|
(16)
|
(14)
|
(11)
|
(15)
|
(16)
|
(18)
|
(20)
|
(21)
|
(20)
|
(19)
|
(19)
|
(21)
|
(23)
|
(24)
|
(24)
|
(22)
|
(20)
|
(19)
|
(16)
|
(13)
|
(11)
|
(10)
|
(13)
|
(12)
|
(12)
|
(14)
|
(13)
|
(13)
|
(13)
|
(12)
|
(11)
|
(7)
|
(5)
|
(4)
|
(6)
|
(5)
|
(7)
|
(7)
|
(6)
|
(8)
|
|
Income from Continuing Operations |
41
|
39
|
35
|
31
|
31
|
30
|
35
|
38
|
42
|
41
|
39
|
39
|
42
|
45
|
46
|
47
|
43
|
44
|
46
|
44
|
40
|
35
|
32
|
41
|
41
|
43
|
47
|
45
|
47
|
48
|
44
|
36
|
26
|
20
|
17
|
22
|
21
|
27
|
26
|
24
|
35
|
|
Net Income (Common) |
41
N/A
|
39
-5%
|
35
-10%
|
31
-11%
|
27
-15%
|
30
+13%
|
35
+16%
|
38
+9%
|
41
+7%
|
40
-2%
|
39
-2%
|
39
+1%
|
45
+14%
|
56
+25%
|
57
+3%
|
57
N/A
|
53
-7%
|
46
-14%
|
47
+2%
|
45
-4%
|
40
-11%
|
35
-12%
|
32
-7%
|
42
+31%
|
42
0%
|
45
+5%
|
49
+10%
|
45
-9%
|
47
+5%
|
48
+1%
|
44
-7%
|
36
-18%
|
26
-29%
|
20
-24%
|
17
-13%
|
22
+28%
|
21
-5%
|
27
+29%
|
26
-4%
|
24
-7%
|
35
+46%
|
|
EPS (Diluted) |
5.97
N/A
|
5.66
-5%
|
5.06
-11%
|
4.49
-11%
|
3.84
-14%
|
4.33
+13%
|
4.97
+15%
|
5.4
+9%
|
5.78
+7%
|
5.65
-2%
|
5.54
-2%
|
5.57
+1%
|
6.37
+14%
|
7.94
+25%
|
8.14
+3%
|
8.14
N/A
|
7.57
-7%
|
6.54
-14%
|
6.7
+2%
|
6.42
-4%
|
5.69
-11%
|
4.98
-12%
|
4.62
-7%
|
6.05
+31%
|
6.02
0%
|
6.35
+5%
|
6.99
+10%
|
6.38
-9%
|
6.71
+5%
|
6.71
N/A
|
6.23
-7%
|
5.11
-18%
|
3.63
-29%
|
2.74
-25%
|
2.39
-13%
|
3.07
+28%
|
2.92
-5%
|
3.76
+29%
|
3.59
-5%
|
3.32
-8%
|
4.86
+46%
|