Standex International Corp
NYSE:SXI
Income Statement
Earnings Waterfall
Standex International Corp
Revenue
|
735.8m
USD
|
Cost of Revenue
|
-447m
USD
|
Gross Profit
|
288.8m
USD
|
Operating Expenses
|
-173.7m
USD
|
Operating Income
|
115.2m
USD
|
Other Expenses
|
23.2m
USD
|
Net Income
|
138.4m
USD
|
Income Statement
Standex International Corp
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 |
666
N/A
|
674
+1%
|
716
+6%
|
724
+1%
|
747
+3%
|
754
+1%
|
772
+2%
|
769
0%
|
761
-1%
|
758
0%
|
752
-1%
|
733
-3%
|
725
-1%
|
732
+1%
|
648
-11%
|
657
+1%
|
669
+2%
|
677
+1%
|
596
-12%
|
599
+1%
|
531
-11%
|
500
-6%
|
640
+28%
|
603
-6%
|
639
+6%
|
634
-1%
|
605
-5%
|
600
-1%
|
603
+0%
|
619
+3%
|
656
+6%
|
681
+4%
|
710
+4%
|
727
+2%
|
735
+1%
|
740
+1%
|
742
+0%
|
737
-1%
|
741
+0%
|
745
+1%
|
736
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(447)
|
(450)
|
(478)
|
(482)
|
(502)
|
(509)
|
(525)
|
(519)
|
(512)
|
(507)
|
(499)
|
(487)
|
(481)
|
(485)
|
(432)
|
(438)
|
(444)
|
(446)
|
(370)
|
(370)
|
(315)
|
(294)
|
(405)
|
(379)
|
(408)
|
(405)
|
(389)
|
(388)
|
(390)
|
(397)
|
(415)
|
(428)
|
(446)
|
(458)
|
(465)
|
(468)
|
(467)
|
(459)
|
(456)
|
(456)
|
(447)
|
|
Gross Profit |
219
N/A
|
224
+2%
|
238
+6%
|
243
+2%
|
246
+1%
|
245
0%
|
248
+1%
|
250
+1%
|
249
0%
|
251
+1%
|
252
+1%
|
245
-3%
|
244
-1%
|
247
+1%
|
216
-13%
|
219
+2%
|
226
+3%
|
231
+2%
|
226
-2%
|
230
+2%
|
216
-6%
|
205
-5%
|
235
+14%
|
224
-5%
|
231
+3%
|
229
-1%
|
216
-6%
|
212
-2%
|
212
+0%
|
222
+5%
|
241
+9%
|
253
+5%
|
264
+4%
|
269
+2%
|
270
+0%
|
272
+1%
|
276
+1%
|
278
+1%
|
285
+3%
|
289
+2%
|
289
0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(153)
|
(155)
|
(162)
|
(162)
|
(164)
|
(161)
|
(165)
|
(165)
|
(164)
|
(166)
|
(178)
|
(176)
|
(175)
|
(178)
|
(145)
|
(146)
|
(150)
|
(151)
|
(141)
|
(143)
|
(128)
|
(120)
|
(151)
|
(146)
|
(155)
|
(153)
|
(149)
|
(147)
|
(149)
|
(155)
|
(163)
|
(167)
|
(170)
|
(171)
|
(170)
|
(168)
|
(169)
|
(168)
|
(172)
|
(174)
|
(174)
|
|
Selling, General & Administrative |
(155)
|
(157)
|
(166)
|
(166)
|
(165)
|
(163)
|
(162)
|
(166)
|
(165)
|
(167)
|
(165)
|
(168)
|
(168)
|
(170)
|
(141)
|
(147)
|
(150)
|
(151)
|
(137)
|
(143)
|
(128)
|
(120)
|
(144)
|
(145)
|
(155)
|
(153)
|
(142)
|
(147)
|
(149)
|
(156)
|
(153)
|
(167)
|
(170)
|
(171)
|
(158)
|
(168)
|
(168)
|
(169)
|
(155)
|
(175)
|
(174)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
|
Other Operating Expenses |
2
|
2
|
4
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
(8)
|
(8)
|
(8)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
1
|
1
|
0
|
1
|
|
Operating Income |
66
N/A
|
69
+5%
|
76
+10%
|
80
+6%
|
82
+2%
|
84
+3%
|
82
-2%
|
85
+3%
|
86
+1%
|
85
-1%
|
75
-12%
|
70
-6%
|
69
-2%
|
69
+0%
|
71
+2%
|
73
+4%
|
76
+4%
|
79
+4%
|
85
+7%
|
86
+1%
|
88
+2%
|
85
-3%
|
84
-2%
|
78
-7%
|
76
-3%
|
75
-1%
|
67
-11%
|
65
-3%
|
63
-2%
|
67
+6%
|
78
+17%
|
86
+10%
|
93
+9%
|
98
+5%
|
100
+2%
|
104
+4%
|
107
+3%
|
110
+2%
|
113
+3%
|
115
+2%
|
115
0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(10)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
|
Non-Reccuring Items |
(6)
|
(6)
|
(10)
|
(7)
|
(8)
|
(7)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(5)
|
(11)
|
(14)
|
(17)
|
(17)
|
(12)
|
(7)
|
(4)
|
(3)
|
(2)
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(20)
|
(19)
|
(18)
|
(21)
|
(7)
|
(12)
|
(12)
|
(9)
|
52
|
58
|
56
|
55
|
|
Total Other Income |
0
|
4
|
4
|
4
|
4
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
(2)
|
(2)
|
(3)
|
(4)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(0)
|
0
|
1
|
1
|
0
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Pre-Tax Income |
58
N/A
|
65
+11%
|
68
+5%
|
75
+10%
|
76
+1%
|
75
0%
|
76
+1%
|
78
+2%
|
78
+0%
|
77
-1%
|
69
-11%
|
65
-5%
|
62
-4%
|
57
-9%
|
51
-10%
|
48
-5%
|
51
+5%
|
56
+10%
|
68
+23%
|
72
+5%
|
73
+2%
|
71
-4%
|
67
-5%
|
62
-8%
|
60
-3%
|
62
+4%
|
54
-13%
|
52
-3%
|
53
+0%
|
41
-22%
|
53
+28%
|
61
+15%
|
65
+8%
|
84
+29%
|
81
-4%
|
84
+4%
|
91
+8%
|
154
+70%
|
164
+6%
|
165
+0%
|
163
-1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(14)
|
(17)
|
(18)
|
(20)
|
(20)
|
(20)
|
(21)
|
(21)
|
(21)
|
(21)
|
(16)
|
(15)
|
(14)
|
(12)
|
(12)
|
(11)
|
(13)
|
(14)
|
(17)
|
(19)
|
(18)
|
(19)
|
(17)
|
(15)
|
(14)
|
(13)
|
(13)
|
(12)
|
(12)
|
(11)
|
(15)
|
(18)
|
(19)
|
(23)
|
(20)
|
(20)
|
(22)
|
(22)
|
(25)
|
(25)
|
(24)
|
|
Income from Continuing Operations |
44
|
48
|
50
|
55
|
55
|
55
|
55
|
57
|
58
|
56
|
52
|
50
|
48
|
45
|
39
|
37
|
38
|
41
|
51
|
53
|
55
|
52
|
50
|
47
|
46
|
50
|
41
|
41
|
41
|
30
|
38
|
43
|
46
|
62
|
61
|
64
|
69
|
132
|
139
|
140
|
139
|
|
Net Income (Common) |
42
N/A
|
45
+9%
|
43
-5%
|
48
+13%
|
49
+1%
|
48
-1%
|
55
+13%
|
56
+3%
|
57
+2%
|
56
-2%
|
52
-7%
|
50
-3%
|
48
-4%
|
45
-8%
|
47
+4%
|
46
-1%
|
33
-29%
|
38
+15%
|
37
-4%
|
39
+5%
|
55
+42%
|
68
+25%
|
68
0%
|
65
-5%
|
63
-2%
|
31
-52%
|
20
-34%
|
17
-14%
|
17
-5%
|
24
+46%
|
36
+50%
|
43
+17%
|
46
+8%
|
62
+34%
|
61
-1%
|
64
+4%
|
69
+8%
|
132
+92%
|
139
+5%
|
140
+0%
|
138
-1%
|
|
EPS (Diluted) |
3.25
N/A
|
3.56
+10%
|
3.35
-6%
|
3.77
+13%
|
3.82
+1%
|
3.78
-1%
|
4.27
+13%
|
4.41
+3%
|
4.5
+2%
|
4.41
-2%
|
4.09
-7%
|
3.94
-4%
|
3.79
-4%
|
3.48
-8%
|
3.63
+4%
|
3.63
N/A
|
2.53
-30%
|
2.97
+17%
|
2.85
-4%
|
3.03
+6%
|
4.32
+43%
|
5.41
+25%
|
5.38
-1%
|
5.2
-3%
|
5.06
-3%
|
2.49
-51%
|
1.62
-35%
|
1.41
-13%
|
1.34
-5%
|
1.97
+47%
|
2.97
+51%
|
3.52
+19%
|
3.8
+8%
|
5.13
+35%
|
5.07
-1%
|
5.34
+5%
|
5.78
+8%
|
11.1
+92%
|
11.59
+4%
|
11.68
+1%
|
11.66
0%
|