Proto Labs Inc
NYSE:PRLB
Income Statement
Earnings Waterfall
Proto Labs Inc
Revenue
|
503.9m
USD
|
Cost of Revenue
|
-281.9m
USD
|
Gross Profit
|
222m
USD
|
Operating Expenses
|
-193.6m
USD
|
Operating Income
|
28.4m
USD
|
Other Expenses
|
-11.2m
USD
|
Net Income
|
17.2m
USD
|
Income Statement
Proto Labs Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-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 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
163
N/A
|
172
+5%
|
185
+8%
|
198
+7%
|
210
+6%
|
222
+6%
|
233
+5%
|
246
+6%
|
264
+7%
|
278
+5%
|
289
+4%
|
300
+4%
|
298
-1%
|
306
+3%
|
313
+2%
|
323
+3%
|
345
+7%
|
372
+8%
|
400
+7%
|
427
+7%
|
446
+4%
|
451
+1%
|
458
+1%
|
460
+0%
|
459
0%
|
460
+0%
|
451
-2%
|
441
-2%
|
434
-2%
|
435
+0%
|
452
+4%
|
470
+4%
|
488
+4%
|
496
+2%
|
500
+1%
|
496
-1%
|
488
-2%
|
490
+0%
|
486
-1%
|
495
+2%
|
504
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(61)
|
(65)
|
(70)
|
(75)
|
(81)
|
(88)
|
(94)
|
(100)
|
(110)
|
(119)
|
(126)
|
(132)
|
(131)
|
(133)
|
(136)
|
(141)
|
(151)
|
(166)
|
(180)
|
(195)
|
(207)
|
(212)
|
(217)
|
(222)
|
(223)
|
(226)
|
(224)
|
(219)
|
(217)
|
(220)
|
(233)
|
(250)
|
(265)
|
(273)
|
(276)
|
(274)
|
(273)
|
(277)
|
(276)
|
(280)
|
(282)
|
|
Gross Profit |
102
N/A
|
108
+6%
|
115
+7%
|
122
+6%
|
128
+5%
|
135
+5%
|
140
+4%
|
147
+5%
|
154
+5%
|
159
+3%
|
164
+3%
|
168
+3%
|
167
-1%
|
173
+3%
|
177
+2%
|
181
+3%
|
194
+7%
|
207
+7%
|
219
+6%
|
232
+6%
|
239
+3%
|
240
+0%
|
241
+0%
|
238
-1%
|
235
-1%
|
235
0%
|
227
-3%
|
222
-2%
|
218
-2%
|
215
-1%
|
219
+2%
|
220
+0%
|
223
+1%
|
223
+0%
|
224
+0%
|
222
-1%
|
216
-3%
|
213
-1%
|
209
-2%
|
215
+3%
|
222
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(50)
|
(53)
|
(58)
|
(63)
|
(68)
|
(73)
|
(76)
|
(81)
|
(87)
|
(92)
|
(100)
|
(104)
|
(105)
|
(108)
|
(111)
|
(113)
|
(122)
|
(130)
|
(138)
|
(145)
|
(150)
|
(153)
|
(157)
|
(158)
|
(156)
|
(157)
|
(155)
|
(153)
|
(158)
|
(168)
|
(170)
|
(182)
|
(182)
|
(179)
|
(186)
|
(184)
|
(189)
|
(191)
|
(191)
|
(194)
|
(194)
|
|
Selling, General & Administrative |
(39)
|
(40)
|
(44)
|
(47)
|
(51)
|
(55)
|
(58)
|
(63)
|
(69)
|
(73)
|
(79)
|
(82)
|
(83)
|
(85)
|
(88)
|
(90)
|
(98)
|
(106)
|
(112)
|
(118)
|
(121)
|
(123)
|
(125)
|
(125)
|
(123)
|
(124)
|
(121)
|
(120)
|
(121)
|
(128)
|
(128)
|
(136)
|
(138)
|
(137)
|
(145)
|
(144)
|
(150)
|
(152)
|
(152)
|
(154)
|
(153)
|
|
Research & Development |
(12)
|
(13)
|
(14)
|
(16)
|
(17)
|
(18)
|
(18)
|
(18)
|
(18)
|
(19)
|
(21)
|
(22)
|
(22)
|
(23)
|
(23)
|
(23)
|
(24)
|
(25)
|
(25)
|
(27)
|
(29)
|
(30)
|
(31)
|
(32)
|
(33)
|
(34)
|
(34)
|
(34)
|
(37)
|
(40)
|
(43)
|
(45)
|
(44)
|
(43)
|
(41)
|
(40)
|
(38)
|
(38)
|
(39)
|
(40)
|
(40)
|
|
Operating Income |
51
N/A
|
54
+6%
|
58
+6%
|
60
+3%
|
61
+1%
|
62
+2%
|
63
+2%
|
65
+3%
|
67
+3%
|
66
-1%
|
64
-4%
|
64
-1%
|
62
-3%
|
64
+4%
|
66
+2%
|
68
+4%
|
72
+6%
|
76
+6%
|
82
+7%
|
88
+7%
|
89
+2%
|
87
-3%
|
84
-3%
|
81
-4%
|
80
-1%
|
77
-3%
|
72
-7%
|
69
-5%
|
60
-13%
|
47
-21%
|
49
+4%
|
38
-22%
|
40
+5%
|
44
+9%
|
38
-13%
|
39
+1%
|
27
-30%
|
23
-15%
|
18
-21%
|
21
+17%
|
28
+33%
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(2)
|
(2)
|
0
|
|
Non-Reccuring Items |
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
|
0
|
(5)
|
(6)
|
(125)
|
(125)
|
(120)
|
(119)
|
(0)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
1
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
1
|
2
|
2
|
2
|
3
|
2
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
|
Pre-Tax Income |
52
N/A
|
55
+6%
|
58
+6%
|
60
+3%
|
61
+1%
|
61
+1%
|
63
+2%
|
65
+4%
|
68
+4%
|
68
+1%
|
67
-2%
|
67
-1%
|
64
-3%
|
66
+3%
|
68
+3%
|
70
+3%
|
74
+6%
|
78
+5%
|
84
+7%
|
89
+7%
|
92
+3%
|
89
-3%
|
87
-2%
|
83
-4%
|
81
-3%
|
79
-2%
|
74
-7%
|
71
-4%
|
63
-11%
|
49
-22%
|
50
+2%
|
39
-23%
|
40
+4%
|
44
+9%
|
33
-25%
|
32
-3%
|
(98)
N/A
|
(101)
-3%
|
(104)
-3%
|
(99)
+5%
|
28
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(16)
|
(18)
|
(19)
|
(19)
|
(19)
|
(19)
|
(20)
|
(21)
|
(21)
|
(22)
|
(21)
|
(21)
|
(22)
|
(22)
|
(23)
|
(23)
|
(25)
|
(27)
|
(26)
|
(24)
|
(15)
|
(11)
|
(11)
|
(12)
|
(18)
|
(17)
|
(15)
|
(14)
|
(12)
|
(8)
|
(9)
|
(8)
|
(7)
|
(9)
|
(8)
|
(8)
|
(6)
|
(6)
|
(6)
|
(6)
|
(11)
|
|
Income from Continuing Operations |
35
|
37
|
40
|
41
|
42
|
42
|
43
|
45
|
47
|
47
|
46
|
45
|
43
|
44
|
46
|
47
|
50
|
52
|
58
|
66
|
77
|
78
|
77
|
72
|
64
|
62
|
59
|
57
|
51
|
41
|
41
|
31
|
33
|
35
|
24
|
24
|
(104)
|
(106)
|
(109)
|
(105)
|
17
|
|
Net Income (Common) |
35
N/A
|
37
+5%
|
40
+6%
|
41
+4%
|
42
+1%
|
42
+1%
|
43
+2%
|
45
+5%
|
47
+4%
|
47
+1%
|
46
-2%
|
45
-1%
|
43
-6%
|
44
+4%
|
46
+3%
|
47
+3%
|
52
+10%
|
58
+11%
|
64
+11%
|
72
+12%
|
77
+7%
|
74
-3%
|
72
-3%
|
68
-6%
|
64
-6%
|
62
-2%
|
59
-6%
|
57
-4%
|
51
-10%
|
41
-20%
|
41
+1%
|
31
-24%
|
33
+8%
|
35
+4%
|
24
-30%
|
24
-3%
|
(104)
N/A
|
(106)
-2%
|
(109)
-3%
|
(105)
+4%
|
17
N/A
|
|
EPS (Diluted) |
1.35
N/A
|
1.42
+5%
|
1.51
+6%
|
1.57
+4%
|
1.6
+2%
|
1.61
+1%
|
1.63
+1%
|
1.7
+4%
|
1.77
+4%
|
1.76
-1%
|
1.72
-2%
|
1.7
-1%
|
1.61
-5%
|
1.66
+3%
|
1.71
+3%
|
1.75
+2%
|
1.93
+10%
|
2.12
+10%
|
2.34
+10%
|
2.62
+12%
|
2.81
+7%
|
2.72
-3%
|
2.66
-2%
|
2.51
-6%
|
2.35
-6%
|
2.3
-2%
|
2.17
-6%
|
2.1
-3%
|
1.89
-10%
|
1.46
-23%
|
1.47
+1%
|
1.12
-24%
|
1.21
+8%
|
1.26
+4%
|
0.88
-30%
|
0.85
-3%
|
-3.77
N/A
|
-3.97
-5%
|
-4.15
-5%
|
-4.03
+3%
|
0.66
N/A
|