Revvity Inc
NYSE:RVTY
Income Statement
Earnings Waterfall
Revvity Inc
Revenue
|
2.7B
USD
|
Cost of Revenue
|
-1.2B
USD
|
Gross Profit
|
1.5B
USD
|
Operating Expenses
|
-1.2B
USD
|
Operating Income
|
268.6m
USD
|
Other Expenses
|
-118.9m
USD
|
Net Income
|
149.6m
USD
|
Income Statement
Revvity Inc
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Dec-2017 | Apr-2018 | Jul-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 185
N/A
|
2 201
+1%
|
2 221
+1%
|
2 237
+1%
|
2 234
0%
|
2 241
+0%
|
2 263
+1%
|
2 105
-7%
|
2 076
-1%
|
2 048
-1%
|
1 999
-2%
|
2 116
+6%
|
2 132
+1%
|
2 142
+1%
|
2 182
+2%
|
2 257
+3%
|
2 387
+6%
|
2 543
+7%
|
2 663
+5%
|
2 778
+4%
|
2 783
+0%
|
2 802
+1%
|
2 834
+1%
|
2 884
+2%
|
2 887
+0%
|
2 977
+3%
|
3 234
+9%
|
3 783
+17%
|
4 438
+17%
|
4 855
+9%
|
5 057
+4%
|
3 828
-24%
|
4 683
+22%
|
5 313
+13%
|
4 858
-9%
|
3 312
-32%
|
3 987
+20%
|
2 837
-29%
|
2 796
-1%
|
2 751
-2%
|
2 726
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 198)
|
(1 207)
|
(1 217)
|
(1 233)
|
(1 229)
|
(1 232)
|
(1 243)
|
(1 141)
|
(1 112)
|
(1 083)
|
(1 040)
|
(1 101)
|
(1 113)
|
(1 119)
|
(1 139)
|
(1 183)
|
(1 261)
|
(1 335)
|
(1 391)
|
(1 437)
|
(1 426)
|
(1 438)
|
(1 460)
|
(1 488)
|
(1 491)
|
(1 481)
|
(1 553)
|
(1 673)
|
(1 851)
|
(2 030)
|
(2 128)
|
(1 394)
|
(2 042)
|
(2 212)
|
(1 981)
|
(1 322)
|
(1 615)
|
(1 210)
|
(1 203)
|
(1 211)
|
(1 212)
|
|
Gross Profit |
988
N/A
|
994
+1%
|
1 004
+1%
|
1 005
+0%
|
1 004
0%
|
1 009
+0%
|
1 020
+1%
|
964
-5%
|
964
0%
|
965
+0%
|
959
-1%
|
1 014
+6%
|
1 019
+0%
|
1 023
+0%
|
1 044
+2%
|
1 074
+3%
|
1 126
+5%
|
1 209
+7%
|
1 272
+5%
|
1 341
+5%
|
1 357
+1%
|
1 364
+1%
|
1 374
+1%
|
1 396
+2%
|
1 396
+0%
|
1 496
+7%
|
1 681
+12%
|
2 110
+26%
|
2 587
+23%
|
2 825
+9%
|
2 929
+4%
|
2 434
-17%
|
2 640
+8%
|
3 101
+17%
|
2 877
-7%
|
1 990
-31%
|
2 371
+19%
|
1 627
-31%
|
1 593
-2%
|
1 540
-3%
|
1 513
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(712)
|
(707)
|
(706)
|
(781)
|
(777)
|
(779)
|
(784)
|
(700)
|
(696)
|
(700)
|
(693)
|
(715)
|
(720)
|
(721)
|
(736)
|
(766)
|
(831)
|
(900)
|
(958)
|
(1 006)
|
(1 005)
|
(1 000)
|
(1 003)
|
(998)
|
(998)
|
(1 019)
|
(1 045)
|
(1 102)
|
(1 164)
|
(1 234)
|
(1 294)
|
(1 095)
|
(1 409)
|
(1 694)
|
(1 644)
|
(1 207)
|
(1 492)
|
(1 163)
|
(1 157)
|
(1 141)
|
(1 245)
|
|
Selling, General & Administrative |
(584)
|
(583)
|
(584)
|
(659)
|
(653)
|
(652)
|
(657)
|
(587)
|
(586)
|
(590)
|
(585)
|
(591)
|
(593)
|
(592)
|
(602)
|
(626)
|
(679)
|
(734)
|
(778)
|
(812)
|
(809)
|
(803)
|
(809)
|
(809)
|
(808)
|
(827)
|
(849)
|
(896)
|
(948)
|
(1 001)
|
(1 042)
|
(894)
|
(1 137)
|
(1 374)
|
(1 339)
|
(985)
|
(1 213)
|
(938)
|
(933)
|
(921)
|
(953)
|
|
Research & Development |
(128)
|
(124)
|
(123)
|
(121)
|
(124)
|
(126)
|
(127)
|
(113)
|
(110)
|
(110)
|
(108)
|
(124)
|
(128)
|
(129)
|
(135)
|
(140)
|
(152)
|
(166)
|
(180)
|
(194)
|
(196)
|
(197)
|
(194)
|
(189)
|
(190)
|
(191)
|
(196)
|
(205)
|
(217)
|
(233)
|
(251)
|
(200)
|
(272)
|
(319)
|
(304)
|
(222)
|
(278)
|
(222)
|
(222)
|
(217)
|
(210)
|
|
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
|
(2)
|
(3)
|
(3)
|
(82)
|
|
Operating Income |
276
N/A
|
287
+4%
|
297
+4%
|
224
-25%
|
228
+2%
|
230
+1%
|
236
+3%
|
264
+12%
|
268
+1%
|
265
-1%
|
266
+0%
|
300
+13%
|
299
0%
|
302
+1%
|
307
+2%
|
308
+0%
|
295
-4%
|
309
+5%
|
315
+2%
|
335
+6%
|
351
+5%
|
364
+4%
|
371
+2%
|
398
+7%
|
399
+0%
|
477
+20%
|
636
+33%
|
1 008
+58%
|
1 423
+41%
|
1 591
+12%
|
1 635
+3%
|
1 339
-18%
|
1 231
-8%
|
1 408
+14%
|
1 233
-12%
|
783
-36%
|
880
+12%
|
464
-47%
|
435
-6%
|
399
-8%
|
269
-33%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(47)
|
(44)
|
(41)
|
(36)
|
(36)
|
(36)
|
(37)
|
(37)
|
(38)
|
(38)
|
(40)
|
(41)
|
(42)
|
(42)
|
(41)
|
(41)
|
(48)
|
(54)
|
(60)
|
(66)
|
(64)
|
(66)
|
(56)
|
(72)
|
(74)
|
(69)
|
(78)
|
(54)
|
(33)
|
(32)
|
(75)
|
(89)
|
(135)
|
(186)
|
(158)
|
(116)
|
(161)
|
(101)
|
(89)
|
(99)
|
(59)
|
|
Non-Reccuring Items |
(33)
|
(14)
|
(24)
|
(13)
|
(11)
|
(16)
|
(4)
|
(14)
|
(14)
|
(8)
|
(8)
|
0
|
(9)
|
(11)
|
(13)
|
(13)
|
(10)
|
(10)
|
0
|
2
|
(3)
|
(13)
|
(35)
|
(71)
|
(78)
|
(73)
|
(62)
|
(30)
|
(21)
|
(32)
|
(103)
|
(81)
|
(122)
|
(136)
|
(73)
|
(40)
|
(61)
|
(62)
|
(74)
|
(99)
|
0
|
|
Total Other Income |
(17)
|
(16)
|
(17)
|
(6)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(4)
|
(15)
|
(13)
|
(5)
|
33
|
43
|
48
|
41
|
5
|
(13)
|
(18)
|
(20)
|
(29)
|
(18)
|
(11)
|
(8)
|
2
|
(19)
|
(16)
|
(13)
|
(16)
|
34
|
31
|
25
|
29
|
25
|
23
|
21
|
18
|
(19)
|
(21)
|
|
Pre-Tax Income |
180
N/A
|
213
+19%
|
215
+1%
|
170
-21%
|
177
+4%
|
174
-2%
|
190
+9%
|
209
+10%
|
210
+1%
|
214
+2%
|
215
+0%
|
244
+14%
|
235
-4%
|
245
+4%
|
285
+17%
|
297
+4%
|
285
-4%
|
286
+0%
|
259
-9%
|
258
-1%
|
266
+3%
|
266
+0%
|
251
-6%
|
237
-6%
|
235
-1%
|
328
+40%
|
499
+52%
|
906
+82%
|
1 352
+49%
|
1 513
+12%
|
1 441
-5%
|
1 204
-16%
|
1 005
-16%
|
1 110
+10%
|
1 031
-7%
|
652
-37%
|
681
+5%
|
322
-53%
|
290
-10%
|
183
-37%
|
188
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(3)
|
(12)
|
(12)
|
(8)
|
(11)
|
(10)
|
(14)
|
(20)
|
(20)
|
(15)
|
(16)
|
(28)
|
(25)
|
(30)
|
(27)
|
(33)
|
(32)
|
(31)
|
(25)
|
(22)
|
(21)
|
(17)
|
(19)
|
(7)
|
(6)
|
(31)
|
(84)
|
(178)
|
(278)
|
(331)
|
(308)
|
(314)
|
(270)
|
(276)
|
(254)
|
(139)
|
(144)
|
(71)
|
(77)
|
(3)
|
(5)
|
|
Income from Continuing Operations |
177
|
201
|
203
|
161
|
167
|
164
|
176
|
189
|
190
|
199
|
198
|
216
|
210
|
215
|
258
|
263
|
253
|
255
|
234
|
236
|
245
|
249
|
233
|
231
|
229
|
297
|
415
|
728
|
1 074
|
1 182
|
1 133
|
889
|
735
|
835
|
776
|
513
|
538
|
250
|
213
|
180
|
183
|
|
Net Income (Common) |
169
N/A
|
192
+13%
|
194
+1%
|
158
-19%
|
164
+4%
|
162
-1%
|
175
+8%
|
212
+21%
|
220
+3%
|
235
+7%
|
238
+1%
|
234
-1%
|
225
-4%
|
366
+62%
|
399
+9%
|
293
-27%
|
280
-4%
|
140
-50%
|
126
-10%
|
238
+90%
|
247
+4%
|
252
+2%
|
234
-7%
|
228
-3%
|
226
-1%
|
294
+30%
|
412
+40%
|
728
+77%
|
1 074
+47%
|
1 182
+10%
|
1 133
-4%
|
943
-17%
|
741
-21%
|
851
+15%
|
809
-5%
|
569
-30%
|
1 139
+100%
|
818
-28%
|
742
-9%
|
693
-7%
|
150
-78%
|
|
EPS (Diluted) |
1.49
N/A
|
1.68
+13%
|
1.7
+1%
|
1.38
-19%
|
1.44
+4%
|
1.42
-1%
|
1.55
+9%
|
1.87
+21%
|
1.97
+5%
|
2.13
+8%
|
2.15
+1%
|
2.12
-1%
|
2.04
-4%
|
3.29
+61%
|
3.59
+9%
|
2.63
-27%
|
2.51
-5%
|
1.25
-50%
|
1.12
-10%
|
2.13
+90%
|
2.22
+4%
|
2.26
+2%
|
2.09
-8%
|
2.05
-2%
|
2.02
-1%
|
2.62
+30%
|
3.66
+40%
|
6.5
+78%
|
9.55
+47%
|
10.51
+10%
|
9.85
-6%
|
8.08
-18%
|
5.84
-28%
|
6.72
+15%
|
6.39
-5%
|
4.5
-30%
|
9
+100%
|
6.52
-28%
|
5.97
-8%
|
5.55
-7%
|
1.21
-78%
|