Pros Holdings Inc
NYSE:PRO
Income Statement
Earnings Waterfall
Pros Holdings Inc
Income Statement
Pros Holdings Inc
| Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
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
|
0
|
1
|
3
|
5
|
7
|
9
|
9
|
9
|
9
|
10
|
9
|
10
|
11
|
13
|
15
|
17
|
17
|
17
|
17
|
17
|
17
|
15
|
12
|
10
|
9
|
11
|
11
|
10
|
9
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
8
|
|
| Revenue |
46
N/A
|
50
+8%
|
54
+7%
|
58
+7%
|
62
+8%
|
67
+7%
|
71
+6%
|
74
+4%
|
76
+3%
|
76
+0%
|
74
-2%
|
72
-4%
|
69
-4%
|
68
-1%
|
69
+1%
|
68
-1%
|
71
+5%
|
75
+6%
|
81
+8%
|
91
+12%
|
97
+7%
|
102
+6%
|
107
+4%
|
111
+4%
|
118
+6%
|
124
+6%
|
132
+6%
|
139
+5%
|
145
+4%
|
152
+5%
|
161
+6%
|
171
+6%
|
186
+9%
|
189
+2%
|
186
-1%
|
180
-3%
|
168
-7%
|
163
-3%
|
158
-3%
|
155
-2%
|
153
-1%
|
155
+1%
|
159
+2%
|
162
+2%
|
169
+4%
|
177
+5%
|
184
+4%
|
191
+4%
|
197
+3%
|
205
+4%
|
222
+8%
|
237
+7%
|
250
+6%
|
261
+4%
|
260
0%
|
258
-1%
|
252
-2%
|
248
-2%
|
246
-1%
|
247
+0%
|
251
+2%
|
257
+2%
|
262
+2%
|
270
+3%
|
276
+2%
|
283
+2%
|
290
+3%
|
297
+2%
|
304
+2%
|
311
+2%
|
317
+2%
|
323
+2%
|
330
+2%
|
336
+2%
|
343
+2%
|
352
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(16)
|
(17)
|
(17)
|
(17)
|
(18)
|
(18)
|
(19)
|
(19)
|
(19)
|
(19)
|
(20)
|
(19)
|
(19)
|
(19)
|
(18)
|
(19)
|
(20)
|
(22)
|
(24)
|
(25)
|
(26)
|
(28)
|
(29)
|
(31)
|
(34)
|
(36)
|
(40)
|
(42)
|
(43)
|
(47)
|
(51)
|
(54)
|
(58)
|
(59)
|
(60)
|
(61)
|
(61)
|
(62)
|
(62)
|
(63)
|
(63)
|
(64)
|
(64)
|
(66)
|
(69)
|
(71)
|
(74)
|
(76)
|
(77)
|
(78)
|
(83)
|
(90)
|
(99)
|
(107)
|
(109)
|
(108)
|
(105)
|
(102)
|
(103)
|
(104)
|
(105)
|
(106)
|
(107)
|
(109)
|
(110)
|
(112)
|
(113)
|
(114)
|
(115)
|
(115)
|
(115)
|
(115)
|
(113)
|
(112)
|
(113)
|
(113)
|
|
| Gross Profit |
30
N/A
|
33
+10%
|
37
+10%
|
40
+10%
|
44
+10%
|
48
+9%
|
52
+8%
|
55
+5%
|
56
+3%
|
56
0%
|
55
-3%
|
52
-4%
|
50
-5%
|
50
-1%
|
50
+1%
|
48
-4%
|
51
+5%
|
53
+4%
|
57
+8%
|
66
+15%
|
70
+7%
|
74
+6%
|
78
+4%
|
80
+3%
|
84
+5%
|
88
+5%
|
92
+5%
|
97
+5%
|
102
+5%
|
106
+4%
|
110
+5%
|
117
+6%
|
128
+9%
|
130
+2%
|
126
-3%
|
120
-5%
|
107
-11%
|
100
-6%
|
95
-5%
|
93
-3%
|
90
-3%
|
91
+1%
|
95
+4%
|
96
+2%
|
100
+4%
|
105
+5%
|
110
+4%
|
115
+5%
|
120
+4%
|
127
+6%
|
138
+9%
|
147
+6%
|
151
+3%
|
153
+1%
|
151
-2%
|
150
-1%
|
148
-2%
|
145
-2%
|
143
-1%
|
143
0%
|
146
+2%
|
151
+3%
|
155
+3%
|
162
+4%
|
166
+3%
|
171
+3%
|
177
+4%
|
183
+3%
|
188
+3%
|
197
+4%
|
203
+3%
|
208
+3%
|
217
+4%
|
224
+3%
|
230
+3%
|
239
+4%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(24)
|
(25)
|
(28)
|
(30)
|
(33)
|
(36)
|
(39)
|
(41)
|
(42)
|
(43)
|
(43)
|
(43)
|
(43)
|
(44)
|
(48)
|
(51)
|
(55)
|
(57)
|
(58)
|
(60)
|
(62)
|
(65)
|
(68)
|
(71)
|
(76)
|
(81)
|
(87)
|
(91)
|
(96)
|
(108)
|
(118)
|
(130)
|
(143)
|
(150)
|
(154)
|
(160)
|
(159)
|
(162)
|
(162)
|
(157)
|
(155)
|
(156)
|
(158)
|
(164)
|
(165)
|
(166)
|
(167)
|
(167)
|
(169)
|
(175)
|
(186)
|
(194)
|
(204)
|
(215)
|
(215)
|
(218)
|
(214)
|
(210)
|
(210)
|
(209)
|
(218)
|
(227)
|
(236)
|
(243)
|
(243)
|
(241)
|
(240)
|
(238)
|
(239)
|
(239)
|
(239)
|
(236)
|
(236)
|
(236)
|
(243)
|
(254)
|
|
| Selling, General & Administrative |
(13)
|
(13)
|
(14)
|
(15)
|
(16)
|
(18)
|
(20)
|
(21)
|
(22)
|
(22)
|
(22)
|
(23)
|
(23)
|
(24)
|
(27)
|
(30)
|
(34)
|
(35)
|
(36)
|
(36)
|
(36)
|
(38)
|
(41)
|
(44)
|
(48)
|
(52)
|
(56)
|
(60)
|
(64)
|
(72)
|
(80)
|
(89)
|
(100)
|
(106)
|
(110)
|
(114)
|
(113)
|
(111)
|
(109)
|
(103)
|
(103)
|
(102)
|
(104)
|
(108)
|
(109)
|
(110)
|
(112)
|
(112)
|
(113)
|
(118)
|
(124)
|
(130)
|
(137)
|
(143)
|
(143)
|
(144)
|
(138)
|
(133)
|
(131)
|
(131)
|
(136)
|
(141)
|
(146)
|
(149)
|
(149)
|
(150)
|
(151)
|
(149)
|
(150)
|
(147)
|
(152)
|
(155)
|
(146)
|
(157)
|
(164)
|
(177)
|
|
| Research & Development |
(10)
|
(12)
|
(14)
|
(16)
|
(17)
|
(18)
|
(19)
|
(20)
|
(20)
|
(21)
|
(20)
|
(20)
|
(20)
|
(20)
|
(21)
|
(21)
|
(21)
|
(21)
|
(22)
|
(24)
|
(26)
|
(26)
|
(27)
|
(27)
|
(28)
|
(29)
|
(30)
|
(31)
|
(33)
|
(36)
|
(38)
|
(42)
|
(43)
|
(44)
|
(45)
|
(46)
|
(47)
|
(48)
|
(50)
|
(51)
|
(53)
|
(54)
|
(55)
|
(56)
|
(56)
|
(57)
|
(55)
|
(55)
|
(56)
|
(57)
|
(61)
|
(64)
|
(67)
|
(71)
|
(72)
|
(74)
|
(76)
|
(77)
|
(79)
|
(79)
|
(82)
|
(86)
|
(90)
|
(94)
|
(93)
|
(91)
|
(90)
|
(89)
|
(89)
|
(91)
|
(87)
|
(81)
|
(90)
|
(79)
|
(79)
|
(78)
|
|
| Other Operating Expenses |
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
|
(3)
|
(3)
|
(3)
|
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
|
|
| Operating Income |
7
N/A
|
8
+23%
|
9
+6%
|
10
+8%
|
11
+14%
|
12
+10%
|
13
+10%
|
14
+4%
|
14
0%
|
13
-6%
|
12
-9%
|
10
-19%
|
7
-23%
|
5
-26%
|
2
-55%
|
(2)
N/A
|
(4)
-68%
|
(4)
+5%
|
(1)
+79%
|
6
N/A
|
9
+55%
|
10
+10%
|
10
-1%
|
9
-9%
|
8
-6%
|
7
-18%
|
6
-18%
|
6
+5%
|
6
-2%
|
(2)
N/A
|
(8)
-286%
|
(13)
-64%
|
(15)
-16%
|
(20)
-30%
|
(28)
-39%
|
(40)
-46%
|
(53)
-30%
|
(62)
-17%
|
(67)
-8%
|
(64)
+4%
|
(65)
-2%
|
(65)
+0%
|
(64)
+2%
|
(68)
-6%
|
(64)
+5%
|
(61)
+5%
|
(57)
+6%
|
(52)
+9%
|
(49)
+6%
|
(48)
+2%
|
(47)
+2%
|
(48)
-1%
|
(53)
-11%
|
(61)
-16%
|
(64)
-5%
|
(67)
-5%
|
(66)
+2%
|
(65)
+1%
|
(66)
-2%
|
(66)
+1%
|
(72)
-9%
|
(76)
-6%
|
(81)
-6%
|
(81)
0%
|
(77)
+5%
|
(70)
+8%
|
(63)
+10%
|
(55)
+13%
|
(51)
+8%
|
(42)
+17%
|
(36)
+15%
|
(28)
+22%
|
(19)
+32%
|
(13)
+34%
|
(13)
-3%
|
(16)
-22%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(5)
|
(7)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(9)
|
(10)
|
(11)
|
(13)
|
(15)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(15)
|
(12)
|
(10)
|
(9)
|
(11)
|
(11)
|
(10)
|
(9)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
0
|
(3)
|
(1)
|
(2)
|
|
| 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
|
(1)
|
(2)
|
(4)
|
(6)
|
(6)
|
(7)
|
(6)
|
(3)
|
(2)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(2)
|
(4)
|
(4)
|
(4)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
|
| Total Other Income |
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)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
3
|
2
|
1
|
(0)
|
(1)
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
4
|
3
|
5
|
7
|
(2)
|
1
|
0
|
(0)
|
5
|
(0)
|
4
|
4
|
4
|
|
| Pre-Tax Income |
9
N/A
|
10
+18%
|
10
-3%
|
10
+3%
|
12
+14%
|
13
+9%
|
15
+15%
|
15
+5%
|
15
-3%
|
14
-8%
|
12
-10%
|
10
-20%
|
8
-23%
|
6
-26%
|
3
-55%
|
(2)
N/A
|
(4)
-78%
|
(4)
+12%
|
(1)
+82%
|
6
N/A
|
9
+51%
|
10
+11%
|
9
-3%
|
8
-9%
|
8
-6%
|
6
-19%
|
5
-19%
|
5
-6%
|
3
-33%
|
(7)
N/A
|
(16)
-134%
|
(22)
-36%
|
(25)
-17%
|
(30)
-18%
|
(37)
-23%
|
(51)
-38%
|
(65)
-29%
|
(71)
-9%
|
(76)
-7%
|
(74)
+4%
|
(75)
-2%
|
(74)
+0%
|
(73)
+1%
|
(79)
-8%
|
(78)
+2%
|
(76)
+2%
|
(74)
+3%
|
(68)
+8%
|
(64)
+6%
|
(62)
+3%
|
(62)
0%
|
(64)
-3%
|
(69)
-7%
|
(74)
-9%
|
(74)
+0%
|
(75)
-2%
|
(76)
-1%
|
(76)
+1%
|
(76)
-1%
|
(75)
+1%
|
(80)
-7%
|
(87)
-8%
|
(91)
-5%
|
(87)
+4%
|
(81)
+7%
|
(72)
+12%
|
(63)
+13%
|
(63)
0%
|
(55)
+12%
|
(48)
+14%
|
(41)
+13%
|
(27)
+34%
|
(19)
+30%
|
(11)
+42%
|
(6)
+49%
|
(10)
-74%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
1
|
2
|
2
|
1
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
1
|
2
|
(13)
|
(13)
|
(15)
|
(15)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
31
|
31
|
32
|
31
|
2
|
2
|
1
|
1
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
|
| Income from Continuing Operations |
7
|
8
|
8
|
9
|
11
|
11
|
12
|
11
|
11
|
10
|
9
|
8
|
6
|
4
|
2
|
(1)
|
(2)
|
(2)
|
1
|
5
|
6
|
7
|
6
|
6
|
5
|
6
|
5
|
5
|
3
|
(7)
|
(15)
|
(20)
|
(38)
|
(43)
|
(51)
|
(66)
|
(66)
|
(72)
|
(77)
|
(74)
|
(75)
|
(75)
|
(74)
|
(79)
|
(47)
|
(45)
|
(43)
|
(37)
|
(62)
|
(60)
|
(61)
|
(63)
|
(69)
|
(75)
|
(75)
|
(76)
|
(77)
|
(76)
|
(77)
|
(76)
|
(81)
|
(88)
|
(92)
|
(89)
|
(82)
|
(73)
|
(63)
|
(64)
|
(56)
|
(49)
|
(43)
|
(29)
|
(20)
|
(13)
|
(7)
|
(12)
|
|
| Income to Minority Interest |
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
7
N/A
|
8
+20%
|
8
-2%
|
9
+19%
|
10
+13%
|
11
+4%
|
12
+9%
|
11
-10%
|
11
+2%
|
10
-6%
|
9
-7%
|
8
-16%
|
6
-31%
|
4
-27%
|
2
-54%
|
(1)
N/A
|
(2)
-38%
|
(2)
+18%
|
1
N/A
|
5
+835%
|
6
+32%
|
7
+4%
|
6
-7%
|
6
-9%
|
5
-12%
|
6
+10%
|
5
-8%
|
5
-7%
|
3
-28%
|
(7)
N/A
|
(14)
-112%
|
(19)
-33%
|
(37)
-92%
|
(42)
-16%
|
(51)
-20%
|
(66)
-28%
|
(66)
0%
|
(72)
-10%
|
(77)
-7%
|
(74)
+3%
|
(75)
-1%
|
(75)
+0%
|
(74)
+1%
|
(79)
-7%
|
(78)
+2%
|
(77)
+2%
|
(74)
+3%
|
(68)
+7%
|
(64)
+6%
|
(62)
+3%
|
(63)
-1%
|
(65)
-2%
|
(69)
-7%
|
(75)
-8%
|
(75)
+0%
|
(76)
-2%
|
(77)
-1%
|
(76)
+1%
|
(77)
-1%
|
(76)
+2%
|
(81)
-7%
|
(88)
-8%
|
(92)
-5%
|
(89)
+4%
|
(82)
+7%
|
(73)
+12%
|
(63)
+13%
|
(64)
0%
|
(56)
+11%
|
(49)
+14%
|
(43)
+12%
|
(29)
+33%
|
(20)
+29%
|
(13)
+37%
|
(7)
+44%
|
(12)
-62%
|
|
| EPS (Diluted) |
0.32
N/A
|
0.39
+22%
|
0.35
-10%
|
0.35
N/A
|
0.45
+29%
|
0.42
-7%
|
0.44
+5%
|
0.4
-9%
|
0.4
N/A
|
0.39
-3%
|
0.37
-5%
|
0.31
-16%
|
0.21
-32%
|
0.15
-29%
|
0.07
-53%
|
-0.05
N/A
|
-0.07
-40%
|
-0.06
+14%
|
0.01
N/A
|
0.17
+1 600%
|
0.23
+35%
|
0.24
+4%
|
0.23
-4%
|
0.21
-9%
|
0.17
-19%
|
0.2
+18%
|
0.18
-10%
|
0.16
-11%
|
0.11
-31%
|
-0.24
N/A
|
-0.5
-108%
|
-0.66
-32%
|
-1.27
-92%
|
-1.45
-14%
|
-1.74
-20%
|
-2.22
-28%
|
-2.23
0%
|
-2.38
-7%
|
-2.53
-6%
|
-2.44
+4%
|
-2.47
-1%
|
-2.41
+2%
|
-2.33
+3%
|
-2.49
-7%
|
-2.46
+1%
|
-2.36
+4%
|
-2.26
+4%
|
-1.91
+15%
|
-1.86
+3%
|
-1.65
+11%
|
-1.59
+4%
|
-1.56
+2%
|
-1.72
-10%
|
-1.73
-1%
|
-1.72
+1%
|
-1.75
-2%
|
-1.78
-2%
|
-1.72
+3%
|
-1.73
-1%
|
-1.72
+1%
|
-1.83
-6%
|
-1.94
-6%
|
-2.06
-6%
|
-1.97
+4%
|
-1.82
+8%
|
-1.6
+12%
|
-1.39
+13%
|
-1.38
+1%
|
-1.22
+12%
|
-1.05
+14%
|
-0.92
+12%
|
-0.61
+34%
|
-0.43
+30%
|
-0.27
+37%
|
-0.15
+44%
|
-0.24
-60%
|
|