Paul Mueller Co
OTC:MUEL
Income Statement
Earnings Waterfall
Paul Mueller Co
Revenue
|
223.2m
USD
|
Cost of Revenue
|
-153.6m
USD
|
Gross Profit
|
69.5m
USD
|
Operating Expenses
|
-86m
USD
|
Operating Income
|
-16.5m
USD
|
Other Expenses
|
7.4m
USD
|
Net Income
|
-9.1m
USD
|
Income Statement
Paul Mueller Co
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
181
N/A
|
186
+2%
|
193
+4%
|
200
+4%
|
201
+0%
|
152
-24%
|
140
-7%
|
179
+27%
|
175
-2%
|
171
-2%
|
175
+2%
|
168
-4%
|
164
-2%
|
159
-4%
|
163
+3%
|
168
+3%
|
176
+5%
|
200
+13%
|
198
-1%
|
201
+2%
|
197
-2%
|
188
-4%
|
188
0%
|
197
+5%
|
197
+0%
|
197
0%
|
202
+3%
|
201
-1%
|
204
+2%
|
200
-2%
|
192
-4%
|
185
-4%
|
180
-2%
|
177
-2%
|
180
+2%
|
192
+7%
|
207
+8%
|
221
+7%
|
232
+5%
|
229
-1%
|
223
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(127)
|
(131)
|
(136)
|
(144)
|
(147)
|
(112)
|
(99)
|
(126)
|
(123)
|
(121)
|
(127)
|
(123)
|
(121)
|
(117)
|
(118)
|
(119)
|
(126)
|
(146)
|
(146)
|
(150)
|
(148)
|
(139)
|
(138)
|
(142)
|
(141)
|
(139)
|
(141)
|
(140)
|
(142)
|
(139)
|
(137)
|
(136)
|
(136)
|
(138)
|
(140)
|
(152)
|
(160)
|
(166)
|
(170)
|
(159)
|
(154)
|
|
Gross Profit |
55
N/A
|
55
+0%
|
57
+4%
|
56
-2%
|
54
-4%
|
40
-25%
|
41
+3%
|
52
+27%
|
52
+0%
|
50
-4%
|
48
-4%
|
45
-7%
|
43
-4%
|
42
-3%
|
45
+7%
|
49
+9%
|
51
+3%
|
53
+5%
|
52
-3%
|
51
-2%
|
49
-4%
|
49
+1%
|
50
+1%
|
55
+10%
|
57
+3%
|
58
+3%
|
61
+6%
|
61
-1%
|
62
+3%
|
61
-2%
|
55
-10%
|
48
-12%
|
44
-9%
|
39
-11%
|
40
+2%
|
39
-2%
|
47
+20%
|
55
+17%
|
62
+13%
|
71
+13%
|
70
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(41)
|
(41)
|
(42)
|
(42)
|
(43)
|
(31)
|
(32)
|
(39)
|
(40)
|
(42)
|
(47)
|
(48)
|
(48)
|
(46)
|
(41)
|
(43)
|
(44)
|
(45)
|
(46)
|
(47)
|
(47)
|
(46)
|
(46)
|
(46)
|
(45)
|
(45)
|
(45)
|
(44)
|
(45)
|
(45)
|
(45)
|
(44)
|
(43)
|
(42)
|
(40)
|
(35)
|
(37)
|
(40)
|
(41)
|
(88)
|
(86)
|
|
Selling, General & Administrative |
(41)
|
(41)
|
(42)
|
(42)
|
(43)
|
(31)
|
(32)
|
(39)
|
(40)
|
(42)
|
(47)
|
(48)
|
(48)
|
(46)
|
(41)
|
(43)
|
(44)
|
(45)
|
(46)
|
(47)
|
(47)
|
(46)
|
(46)
|
(46)
|
(45)
|
(45)
|
(45)
|
(44)
|
(45)
|
(45)
|
(45)
|
(44)
|
(43)
|
(42)
|
(40)
|
(35)
|
(37)
|
(40)
|
(41)
|
(88)
|
(86)
|
|
Operating Income |
14
N/A
|
14
-1%
|
15
+11%
|
14
-9%
|
11
-23%
|
9
-21%
|
9
+10%
|
13
+40%
|
12
-7%
|
8
-31%
|
1
-92%
|
(3)
N/A
|
(5)
-42%
|
(4)
+5%
|
4
N/A
|
6
+39%
|
7
+13%
|
8
+21%
|
6
-25%
|
4
-37%
|
2
-44%
|
4
+72%
|
4
+4%
|
9
+136%
|
12
+31%
|
13
+9%
|
16
+26%
|
17
+3%
|
17
+5%
|
16
-8%
|
10
-38%
|
5
-54%
|
1
-76%
|
(3)
N/A
|
(0)
+91%
|
4
N/A
|
10
+131%
|
16
+59%
|
21
+36%
|
(18)
N/A
|
(17)
+7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
2
|
1
|
|
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
|
(15)
|
(15)
|
(13)
|
(13)
|
2
|
2
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(2)
|
(2)
|
(3)
|
(2)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
2
|
3
|
2
|
3
|
0
|
1
|
1
|
2
|
0
|
1
|
|
Pre-Tax Income |
13
N/A
|
13
-1%
|
15
+11%
|
13
-9%
|
10
-25%
|
8
-24%
|
9
+13%
|
13
+46%
|
12
-7%
|
8
-30%
|
0
-95%
|
(3)
N/A
|
(5)
-43%
|
(4)
+4%
|
4
N/A
|
3
-9%
|
4
+18%
|
5
+19%
|
3
-36%
|
3
+4%
|
1
-68%
|
3
+227%
|
3
+6%
|
9
+152%
|
11
+32%
|
12
+10%
|
16
+30%
|
1
-91%
|
2
+37%
|
3
+34%
|
(4)
N/A
|
9
N/A
|
5
-37%
|
(1)
N/A
|
2
N/A
|
5
+131%
|
11
+135%
|
18
+60%
|
24
+35%
|
(15)
N/A
|
(15)
+6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
6
|
6
|
4
|
4
|
(3)
|
(2)
|
(2)
|
(4)
|
(4)
|
(3)
|
(0)
|
1
|
1
|
1
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(1)
|
0
|
(0)
|
(1)
|
(3)
|
(4)
|
(6)
|
6
|
5
|
|
Income from Continuing Operations |
19
|
19
|
19
|
18
|
7
|
5
|
6
|
9
|
8
|
6
|
0
|
(2)
|
(3)
|
(3)
|
2
|
2
|
2
|
3
|
2
|
3
|
1
|
3
|
3
|
7
|
9
|
9
|
12
|
(3)
|
(2)
|
(1)
|
(6)
|
7
|
5
|
(0)
|
2
|
4
|
8
|
13
|
18
|
(10)
|
(9)
|
|
Net Income (Common) |
19
N/A
|
19
-1%
|
19
+1%
|
18
-6%
|
7
-61%
|
5
-23%
|
6
+19%
|
9
+36%
|
8
-8%
|
6
-29%
|
0
-97%
|
(2)
N/A
|
(3)
-46%
|
(3)
-3%
|
2
N/A
|
(2)
N/A
|
(2)
+23%
|
(1)
+51%
|
(2)
-113%
|
3
N/A
|
1
-55%
|
3
+118%
|
3
+12%
|
7
+128%
|
9
+30%
|
9
+10%
|
12
+30%
|
(3)
N/A
|
(2)
+17%
|
(1)
+44%
|
(6)
-420%
|
7
N/A
|
5
-35%
|
(0)
N/A
|
2
N/A
|
4
+116%
|
8
+133%
|
13
+59%
|
18
+34%
|
(10)
N/A
|
(9)
+8%
|
|
EPS (Diluted) |
15.48
N/A
|
15.21
-2%
|
15.25
+0%
|
14.29
-6%
|
5.56
-61%
|
4.3
-23%
|
5.1
+19%
|
6.95
+36%
|
6.43
-7%
|
4.66
-28%
|
0.12
-97%
|
-1.88
N/A
|
-2.78
-48%
|
-2.87
-3%
|
1.29
N/A
|
-1.94
N/A
|
-1.5
+23%
|
-0.73
+51%
|
-1.55
-112%
|
2.21
N/A
|
0.98
-56%
|
2.15
+119%
|
2.41
+12%
|
5.51
+129%
|
7.15
+30%
|
7.89
+10%
|
10.27
+30%
|
-2.14
N/A
|
-1.94
+9%
|
-1.09
+44%
|
-5.74
-427%
|
6.42
N/A
|
4.2
-35%
|
-0.32
N/A
|
1.54
N/A
|
3.32
+116%
|
7.74
+133%
|
12.29
+59%
|
16.47
+34%
|
-9.11
N/A
|
-8.39
+8%
|