L S Starrett Co
NYSE:SCX
Income Statement
Earnings Waterfall
L S Starrett Co
Revenue
|
251.7m
USD
|
Cost of Revenue
|
-172.5m
USD
|
Gross Profit
|
79.2m
USD
|
Operating Expenses
|
-65m
USD
|
Operating Income
|
14.2m
USD
|
Other Expenses
|
5.2m
USD
|
Net Income
|
19.4m
USD
|
Income Statement
L S Starrett Co
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 |
246
N/A
|
245
-1%
|
247
+1%
|
250
+1%
|
252
+1%
|
250
-1%
|
242
-3%
|
232
-4%
|
222
-4%
|
216
-3%
|
210
-3%
|
208
-1%
|
207
0%
|
207
+0%
|
207
0%
|
210
+1%
|
209
-1%
|
213
+2%
|
216
+2%
|
216
+0%
|
221
+2%
|
224
+2%
|
228
+2%
|
228
+0%
|
229
+0%
|
220
-4%
|
202
-8%
|
199
-1%
|
196
-1%
|
201
+3%
|
220
+9%
|
232
+6%
|
239
+3%
|
245
+2%
|
254
+4%
|
253
0%
|
258
+2%
|
259
+0%
|
256
-1%
|
256
+0%
|
252
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(173)
|
(168)
|
(166)
|
(167)
|
(168)
|
(166)
|
(165)
|
(159)
|
(155)
|
(153)
|
(163)
|
(163)
|
(161)
|
(162)
|
(145)
|
(145)
|
(145)
|
(146)
|
(147)
|
(147)
|
(149)
|
(152)
|
(153)
|
(152)
|
(152)
|
(148)
|
(139)
|
(139)
|
(137)
|
(139)
|
(146)
|
(154)
|
(160)
|
(162)
|
(170)
|
(168)
|
(171)
|
(174)
|
(174)
|
(175)
|
(172)
|
|
Gross Profit |
74
N/A
|
77
+5%
|
81
+5%
|
82
+2%
|
84
+2%
|
84
-1%
|
77
-8%
|
73
-4%
|
67
-8%
|
63
-6%
|
47
-26%
|
45
-4%
|
46
+2%
|
46
-1%
|
62
+36%
|
65
+4%
|
64
-1%
|
67
+6%
|
69
+3%
|
69
+0%
|
72
+4%
|
73
+2%
|
75
+3%
|
76
+2%
|
76
+0%
|
72
-6%
|
62
-14%
|
60
-3%
|
59
-2%
|
62
+6%
|
73
+18%
|
78
+6%
|
79
+2%
|
82
+4%
|
84
+3%
|
84
+0%
|
87
+3%
|
85
-2%
|
83
-3%
|
82
-1%
|
79
-3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(72)
|
(70)
|
(69)
|
(70)
|
(71)
|
(70)
|
(68)
|
(66)
|
(62)
|
(60)
|
(63)
|
(63)
|
(63)
|
(65)
|
(62)
|
(63)
|
(63)
|
(64)
|
(64)
|
(64)
|
(64)
|
(63)
|
(64)
|
(64)
|
(65)
|
(64)
|
(60)
|
(57)
|
(55)
|
(54)
|
(56)
|
(59)
|
(59)
|
(61)
|
(62)
|
(63)
|
(63)
|
(63)
|
(63)
|
(64)
|
(65)
|
|
Selling, General & Administrative |
(72)
|
(70)
|
(68)
|
(70)
|
(71)
|
(70)
|
(66)
|
(66)
|
(62)
|
(60)
|
(62)
|
(63)
|
(63)
|
(65)
|
(60)
|
(63)
|
(63)
|
(64)
|
(61)
|
(64)
|
(64)
|
(63)
|
(60)
|
(64)
|
(65)
|
(64)
|
(56)
|
(57)
|
(55)
|
(54)
|
(53)
|
(59)
|
(59)
|
(61)
|
(59)
|
(63)
|
(63)
|
(63)
|
(60)
|
(64)
|
(65)
|
|
Research & Development |
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
|
Operating Income |
2
N/A
|
7
+244%
|
12
+80%
|
12
+3%
|
14
+10%
|
14
+1%
|
9
-37%
|
8
-10%
|
5
-32%
|
3
-42%
|
(16)
N/A
|
(18)
-10%
|
(17)
+4%
|
(19)
-10%
|
(0)
+99%
|
2
N/A
|
0
-75%
|
4
+649%
|
5
+34%
|
5
+11%
|
8
+58%
|
9
+15%
|
11
+19%
|
12
+8%
|
12
-6%
|
8
-30%
|
3
-67%
|
4
+30%
|
4
+18%
|
9
+111%
|
17
+95%
|
19
+12%
|
20
+4%
|
21
+7%
|
22
+4%
|
22
-1%
|
24
+8%
|
22
-8%
|
19
-11%
|
18
-8%
|
14
-20%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(0)
|
(2)
|
(1)
|
0
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(5)
|
(5)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(8)
|
(6)
|
(6)
|
1
|
(0)
|
(3)
|
(3)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
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
|
|
Total Other Income |
2
|
2
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
0
|
(1)
|
0
|
1
|
0
|
(0)
|
(1)
|
(2)
|
(1)
|
(2)
|
(3)
|
(2)
|
(17)
|
(15)
|
(14)
|
(14)
|
2
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(2)
|
9
|
9
|
9
|
|
Pre-Tax Income |
4
N/A
|
8
+93%
|
12
+49%
|
13
+7%
|
14
+11%
|
15
+6%
|
10
-35%
|
9
-12%
|
5
-38%
|
3
-43%
|
(20)
N/A
|
(19)
+5%
|
(19)
+3%
|
(21)
-13%
|
2
N/A
|
1
-53%
|
0
-59%
|
4
+1 234%
|
5
+27%
|
5
+6%
|
7
+37%
|
8
+10%
|
10
+24%
|
10
+4%
|
9
-11%
|
6
-31%
|
(20)
N/A
|
(19)
+3%
|
(16)
+20%
|
(11)
+27%
|
17
N/A
|
20
+15%
|
18
-11%
|
19
+9%
|
22
+12%
|
20
-6%
|
22
+6%
|
19
-12%
|
26
+37%
|
25
-4%
|
22
-12%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(2)
|
(3)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(3)
|
(3)
|
6
|
6
|
6
|
7
|
(1)
|
(0)
|
(7)
|
(8)
|
(9)
|
(9)
|
(2)
|
(2)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
1
|
(0)
|
(2)
|
(2)
|
(5)
|
(4)
|
(5)
|
(7)
|
(6)
|
(7)
|
(1)
|
(3)
|
(2)
|
(3)
|
|
Income from Continuing Operations |
2
|
5
|
7
|
7
|
8
|
9
|
5
|
4
|
2
|
0
|
(14)
|
(13)
|
(13)
|
(14)
|
1
|
1
|
(7)
|
(5)
|
(4)
|
(3)
|
5
|
5
|
6
|
6
|
6
|
4
|
(22)
|
(19)
|
(16)
|
(13)
|
16
|
15
|
13
|
15
|
15
|
14
|
14
|
17
|
23
|
23
|
19
|
|
Net Income (Common) |
2
N/A
|
5
+185%
|
7
+37%
|
7
+11%
|
8
+9%
|
9
+9%
|
5
-41%
|
4
-20%
|
2
-48%
|
0
-85%
|
(14)
N/A
|
(13)
+6%
|
(13)
+5%
|
(14)
-11%
|
1
N/A
|
1
-35%
|
(7)
N/A
|
(5)
+35%
|
(4)
+20%
|
(3)
+4%
|
5
N/A
|
5
+9%
|
6
+12%
|
6
+3%
|
6
-11%
|
4
-26%
|
(22)
N/A
|
(19)
+15%
|
(16)
+14%
|
(13)
+15%
|
16
N/A
|
15
-5%
|
13
-9%
|
15
+9%
|
15
+2%
|
14
-8%
|
14
+4%
|
17
+22%
|
23
+32%
|
23
-1%
|
19
-15%
|
|
EPS (Diluted) |
0.25
N/A
|
0.71
+184%
|
0.97
+37%
|
1.07
+10%
|
1.16
+8%
|
1.27
+9%
|
0.75
-41%
|
0.59
-21%
|
0.31
-47%
|
0.04
-87%
|
-2.01
N/A
|
-1.88
+6%
|
-1.8
+4%
|
-1.99
-11%
|
0.14
N/A
|
0.09
-36%
|
-0.99
N/A
|
-0.65
+34%
|
-0.52
+20%
|
-0.5
+4%
|
0.7
N/A
|
0.77
+10%
|
0.87
+13%
|
0.89
+2%
|
0.8
-10%
|
0.59
-26%
|
-3.14
N/A
|
-2.54
+19%
|
-2.18
+14%
|
-1.82
+17%
|
2.11
N/A
|
1.97
-7%
|
1.77
-10%
|
1.94
+10%
|
2
+3%
|
1.8
-10%
|
1.89
+5%
|
2.3
+22%
|
3.03
+32%
|
3.03
N/A
|
2.58
-15%
|