Sturm Ruger & Company Inc
NYSE:RGR
Income Statement
Earnings Waterfall
Sturm Ruger & Company Inc
Revenue
|
543.8m
USD
|
Cost of Revenue
|
-410.1m
USD
|
Gross Profit
|
133.6m
USD
|
Operating Expenses
|
-81.5m
USD
|
Operating Income
|
52.1m
USD
|
Other Expenses
|
-3.9m
USD
|
Net Income
|
48.2m
USD
|
Income Statement
Sturm Ruger & Company Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-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 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
688
N/A
|
702
+2%
|
676
-4%
|
604
-11%
|
545
-10%
|
512
-6%
|
499
-3%
|
521
+5%
|
551
+6%
|
587
+7%
|
614
+5%
|
655
+7%
|
664
+1%
|
659
-1%
|
623
-5%
|
566
-9%
|
522
-8%
|
486
-7%
|
483
-1%
|
493
+2%
|
496
+1%
|
478
-3%
|
446
-7%
|
426
-4%
|
411
-4%
|
420
+2%
|
454
+8%
|
505
+11%
|
569
+13%
|
630
+11%
|
699
+11%
|
732
+5%
|
731
0%
|
713
-2%
|
654
-8%
|
615
-6%
|
596
-3%
|
579
-3%
|
581
+0%
|
562
-3%
|
544
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(430)
|
(444)
|
(438)
|
(405)
|
(375)
|
(362)
|
(351)
|
(364)
|
(379)
|
(398)
|
(416)
|
(441)
|
(445)
|
(443)
|
(428)
|
(392)
|
(368)
|
(352)
|
(347)
|
(359)
|
(361)
|
(347)
|
(330)
|
(318)
|
(311)
|
(317)
|
(333)
|
(353)
|
(377)
|
(402)
|
(433)
|
(452)
|
(451)
|
(448)
|
(424)
|
(411)
|
(416)
|
(418)
|
(426)
|
(421)
|
(410)
|
|
Gross Profit |
259
N/A
|
258
0%
|
238
-8%
|
199
-16%
|
169
-15%
|
150
-12%
|
148
-1%
|
158
+7%
|
172
+9%
|
190
+10%
|
198
+4%
|
214
+8%
|
220
+2%
|
216
-2%
|
195
-10%
|
174
-10%
|
154
-12%
|
134
-13%
|
136
+1%
|
134
-2%
|
134
+1%
|
131
-2%
|
117
-11%
|
109
-7%
|
100
-8%
|
103
+4%
|
121
+17%
|
152
+26%
|
191
+26%
|
228
+19%
|
267
+17%
|
280
+5%
|
280
0%
|
265
-5%
|
230
-13%
|
204
-11%
|
180
-12%
|
160
-11%
|
155
-3%
|
141
-9%
|
134
-5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(84)
|
(83)
|
(80)
|
(76)
|
(114)
|
(107)
|
(112)
|
(114)
|
(78)
|
(83)
|
(81)
|
(85)
|
(85)
|
(84)
|
(84)
|
(80)
|
(78)
|
(73)
|
(71)
|
(70)
|
(67)
|
(66)
|
(64)
|
(62)
|
(60)
|
(60)
|
(61)
|
(65)
|
(72)
|
(77)
|
(80)
|
(80)
|
(76)
|
(75)
|
(74)
|
(75)
|
(77)
|
(79)
|
(80)
|
(79)
|
(82)
|
|
Selling, General & Administrative |
(84)
|
(83)
|
(80)
|
(76)
|
(73)
|
(68)
|
(72)
|
(75)
|
(78)
|
(83)
|
(82)
|
(86)
|
(85)
|
(84)
|
(84)
|
(80)
|
(78)
|
(73)
|
(71)
|
(70)
|
(67)
|
(66)
|
(64)
|
(62)
|
(60)
|
(60)
|
(61)
|
(65)
|
(72)
|
(77)
|
(80)
|
(80)
|
(77)
|
(75)
|
(75)
|
(76)
|
(77)
|
(79)
|
(80)
|
(80)
|
(82)
|
|
Other Operating Expenses |
0
|
0
|
0
|
1
|
(41)
|
(39)
|
(39)
|
(39)
|
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 |
175
N/A
|
176
+1%
|
158
-10%
|
123
-22%
|
55
-56%
|
42
-23%
|
36
-15%
|
44
+22%
|
94
+115%
|
107
+13%
|
117
+9%
|
129
+10%
|
134
+4%
|
132
-2%
|
111
-16%
|
94
-15%
|
76
-19%
|
61
-20%
|
65
+7%
|
64
-2%
|
67
+5%
|
65
-3%
|
53
-18%
|
47
-12%
|
39
-16%
|
43
+10%
|
60
+38%
|
87
+46%
|
119
+37%
|
151
+27%
|
187
+24%
|
200
+7%
|
203
+1%
|
190
-7%
|
155
-18%
|
129
-17%
|
103
-20%
|
82
-21%
|
75
-8%
|
61
-18%
|
52
-15%
|
|
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)
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
2
|
4
|
5
|
6
|
5
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
2
|
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
|
|
Gain/Loss on Disposition of Assets |
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
|
|
Total Other Income |
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
4
|
4
|
3
|
2
|
2
|
2
|
2
|
1
|
|
Pre-Tax Income |
175
N/A
|
176
+1%
|
159
-10%
|
124
-22%
|
57
-54%
|
43
-25%
|
37
-13%
|
45
+20%
|
96
+114%
|
108
+13%
|
118
+9%
|
130
+10%
|
136
+5%
|
134
-2%
|
113
-16%
|
96
-15%
|
78
-19%
|
62
-20%
|
67
+7%
|
65
-2%
|
69
+5%
|
67
-2%
|
56
-17%
|
50
-10%
|
43
-14%
|
46
+8%
|
63
+35%
|
89
+42%
|
121
+36%
|
153
+26%
|
188
+23%
|
203
+8%
|
207
+2%
|
194
-6%
|
160
-18%
|
133
-17%
|
108
-18%
|
87
-19%
|
81
-7%
|
68
-16%
|
59
-14%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(64)
|
(64)
|
(57)
|
(44)
|
(19)
|
(13)
|
(12)
|
(15)
|
(34)
|
(38)
|
(42)
|
(46)
|
(48)
|
(47)
|
(40)
|
(33)
|
(26)
|
(19)
|
(18)
|
(17)
|
(18)
|
(18)
|
(15)
|
(14)
|
(11)
|
(12)
|
(16)
|
(22)
|
(31)
|
(39)
|
(49)
|
(54)
|
(51)
|
(46)
|
(35)
|
(25)
|
(20)
|
(15)
|
(14)
|
(12)
|
(11)
|
|
Income from Continuing Operations |
111
|
112
|
102
|
80
|
39
|
30
|
25
|
30
|
62
|
70
|
76
|
84
|
88
|
86
|
73
|
63
|
52
|
44
|
49
|
49
|
51
|
50
|
41
|
36
|
32
|
35
|
47
|
67
|
90
|
113
|
139
|
149
|
156
|
148
|
124
|
107
|
88
|
72
|
68
|
57
|
48
|
|
Net Income (Common) |
111
N/A
|
112
+1%
|
102
-9%
|
80
-21%
|
39
-52%
|
30
-23%
|
25
-16%
|
30
+21%
|
62
+105%
|
70
+13%
|
76
+8%
|
84
+10%
|
88
+4%
|
86
-1%
|
73
-15%
|
63
-14%
|
52
-17%
|
44
-15%
|
49
+11%
|
49
0%
|
51
+4%
|
50
-2%
|
41
-18%
|
36
-11%
|
32
-11%
|
35
+7%
|
47
+36%
|
67
+43%
|
90
+35%
|
113
+25%
|
139
+23%
|
149
+7%
|
156
+4%
|
148
-5%
|
124
-16%
|
107
-14%
|
88
-18%
|
72
-18%
|
68
-6%
|
57
-16%
|
48
-15%
|
|
EPS (Diluted) |
5.56
N/A
|
5.62
+1%
|
5.06
-10%
|
4.01
-21%
|
1.95
-51%
|
1.55
-21%
|
1.29
-17%
|
1.57
+22%
|
3.21
+104%
|
3.64
+13%
|
3.95
+9%
|
4.36
+10%
|
4.59
+5%
|
4.69
+2%
|
4.08
-13%
|
3.51
-14%
|
2.91
-17%
|
2.51
-14%
|
2.76
+10%
|
2.75
0%
|
2.88
+5%
|
2.82
-2%
|
2.31
-18%
|
2.06
-11%
|
1.82
-12%
|
1.94
+7%
|
2.64
+36%
|
3.76
+42%
|
5.09
+35%
|
6.4
+26%
|
7.82
+22%
|
8.41
+8%
|
8.78
+4%
|
8.32
-5%
|
6.99
-16%
|
6.04
-14%
|
4.96
-18%
|
4.07
-18%
|
3.81
-6%
|
3.19
-16%
|
2.71
-15%
|