Zovio Inc
OTC:ZVOI
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Zovio Inc
OTC:ZVOI
|
US |
|
M-Resources Group Ltd
HKEX:8186
|
HK |
|
UniFirst Corp
NYSE:UNF
|
US |
|
M
|
McDonald's Corp
SGO:MCD
|
US |
|
Wuhan Ligong Guangke Co Ltd
SZSE:300557
|
CN |
|
G
|
Guangdong Biolight Meditech Co Ltd
SZSE:300246
|
CN |
|
Shandong Chenming Paper Holdings Ltd
SZSE:000488
|
CN |
|
A
|
Arise AB
STO:ARISE
|
SE |
|
Lumentum Holdings Inc
NASDAQ:LITE
|
US |
|
K
|
Kollect on Demand Holding AB (publ)
STO:KOLL
|
SE |
|
iDreamSky Technology Holdings Ltd
HKEX:1119
|
CN |
Income Statement
Earnings Waterfall
Zovio Inc
Income Statement
Zovio Inc
| Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
218
N/A
|
264
+21%
|
325
+23%
|
392
+21%
|
454
+16%
|
526
+16%
|
589
+12%
|
653
+11%
|
713
+9%
|
787
+10%
|
853
+8%
|
905
+6%
|
915
+1%
|
927
+1%
|
953
+3%
|
956
+0%
|
943
-1%
|
931
-1%
|
859
-8%
|
796
-7%
|
751
-6%
|
696
-7%
|
674
-3%
|
654
-3%
|
639
-2%
|
624
-2%
|
600
-4%
|
578
-4%
|
562
-3%
|
552
-2%
|
543
-2%
|
539
-1%
|
524
-3%
|
520
-1%
|
504
-3%
|
486
-4%
|
475
-2%
|
463
-3%
|
459
-1%
|
454
-1%
|
443
-2%
|
436
-2%
|
425
-3%
|
416
-2%
|
418
+0%
|
406
-3%
|
402
-1%
|
400
-1%
|
397
-1%
|
376
-5%
|
341
-9%
|
301
-12%
|
263
-13%
|
248
-6%
|
230
-7%
|
190
-17%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(63)
|
(72)
|
(88)
|
(104)
|
(120)
|
(137)
|
(152)
|
(169)
|
(219)
|
(204)
|
(223)
|
(242)
|
(289)
|
(314)
|
(341)
|
(356)
|
(343)
|
(368)
|
(379)
|
(378)
|
(371)
|
(357)
|
(334)
|
(330)
|
(321)
|
(313)
|
(308)
|
(297)
|
(282)
|
(276)
|
(271)
|
(266)
|
(263)
|
(257)
|
(251)
|
(244)
|
(235)
|
(229)
|
(223)
|
(221)
|
(218)
|
(213)
|
(214)
|
(210)
|
(210)
|
(204)
|
(194)
|
(188)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
156
N/A
|
192
+23%
|
237
+24%
|
287
+21%
|
334
+16%
|
389
+16%
|
437
+12%
|
483
+11%
|
495
+2%
|
583
+18%
|
630
+8%
|
663
+5%
|
626
-5%
|
613
-2%
|
612
0%
|
600
-2%
|
600
+0%
|
563
-6%
|
480
-15%
|
418
-13%
|
381
-9%
|
339
-11%
|
340
+0%
|
324
-5%
|
317
-2%
|
311
-2%
|
292
-6%
|
280
-4%
|
280
0%
|
276
-1%
|
272
-1%
|
273
+0%
|
260
-5%
|
263
+1%
|
253
-4%
|
242
-4%
|
240
-1%
|
234
-3%
|
237
+1%
|
233
-2%
|
226
-3%
|
223
-1%
|
211
-5%
|
206
-2%
|
208
+1%
|
202
-3%
|
208
+3%
|
213
+2%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(122)
|
(144)
|
(209)
|
(232)
|
(253)
|
(264)
|
(255)
|
(278)
|
(278)
|
(330)
|
(354)
|
(379)
|
(355)
|
(383)
|
(390)
|
(401)
|
(409)
|
(370)
|
(342)
|
(308)
|
(312)
|
(318)
|
(315)
|
(308)
|
(303)
|
(290)
|
(279)
|
(268)
|
(254)
|
(251)
|
(253)
|
(256)
|
(251)
|
(243)
|
(236)
|
(227)
|
(223)
|
(227)
|
(222)
|
(223)
|
(222)
|
(225)
|
(239)
|
(237)
|
(237)
|
(232)
|
(218)
|
(222)
|
(399)
|
(435)
|
(408)
|
(374)
|
(289)
|
(288)
|
(261)
|
(224)
|
|
| Selling, General & Administrative |
(122)
|
(144)
|
(198)
|
(221)
|
(253)
|
(264)
|
(255)
|
(278)
|
(278)
|
(330)
|
(354)
|
(379)
|
(355)
|
(383)
|
(391)
|
(401)
|
(409)
|
(370)
|
(342)
|
(309)
|
(312)
|
(318)
|
(316)
|
(308)
|
(303)
|
(290)
|
(279)
|
(268)
|
(254)
|
(251)
|
(253)
|
(256)
|
(251)
|
(243)
|
(236)
|
(227)
|
(223)
|
(227)
|
(222)
|
(223)
|
(222)
|
(225)
|
(239)
|
(237)
|
(237)
|
(232)
|
(218)
|
(222)
|
(399)
|
(345)
|
(363)
|
(374)
|
(289)
|
(271)
|
(261)
|
(224)
|
|
| Other Operating Expenses |
0
|
0
|
(11)
|
(11)
|
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
|
0
|
0
|
0
|
0
|
(90)
|
(45)
|
0
|
0
|
(17)
|
0
|
0
|
|
| Operating Income |
33
N/A
|
48
+44%
|
28
-42%
|
55
+97%
|
82
+49%
|
125
+53%
|
182
+46%
|
206
+13%
|
216
+5%
|
252
+17%
|
276
+9%
|
283
+3%
|
271
-4%
|
230
-15%
|
222
-3%
|
200
-10%
|
192
-4%
|
193
+1%
|
138
-29%
|
110
-20%
|
69
-37%
|
21
-70%
|
24
+16%
|
15
-37%
|
14
-6%
|
21
+47%
|
13
-40%
|
12
-2%
|
26
+112%
|
26
-2%
|
19
-25%
|
17
-11%
|
9
-46%
|
21
+124%
|
17
-16%
|
16
-10%
|
17
+8%
|
7
-62%
|
15
+125%
|
10
-31%
|
4
-61%
|
(2)
N/A
|
(28)
-1 656%
|
(30)
-8%
|
(29)
+6%
|
(30)
-5%
|
(10)
+67%
|
(9)
+10%
|
(2)
+74%
|
(59)
-2 443%
|
(67)
-14%
|
(72)
-9%
|
(26)
+65%
|
(41)
-58%
|
(31)
+23%
|
(34)
-8%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
1
|
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
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(4)
|
(4)
|
|
| Non-Reccuring Items |
0
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(59)
|
(68)
|
(83)
|
(73)
|
(45)
|
(52)
|
(38)
|
(34)
|
(25)
|
(11)
|
(10)
|
(13)
|
(6)
|
(8)
|
(9)
|
(12)
|
(19)
|
(28)
|
(30)
|
(25)
|
(17)
|
(60)
|
(2)
|
(4)
|
(4)
|
(17)
|
0
|
(6)
|
(2)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
34
N/A
|
37
+11%
|
28
-25%
|
55
+97%
|
82
+49%
|
125
+52%
|
183
+46%
|
207
+13%
|
218
+5%
|
254
+17%
|
278
+9%
|
286
+3%
|
274
-4%
|
233
-15%
|
225
-3%
|
203
-10%
|
195
-4%
|
197
+1%
|
141
-28%
|
113
-20%
|
72
-37%
|
24
-67%
|
27
+14%
|
18
-32%
|
17
-5%
|
24
+41%
|
1
-96%
|
(45)
N/A
|
(40)
+10%
|
(55)
-38%
|
(51)
+8%
|
(25)
+50%
|
(41)
-61%
|
(15)
+63%
|
(15)
+3%
|
(8)
+49%
|
8
N/A
|
(3)
N/A
|
3
N/A
|
5
+92%
|
(3)
N/A
|
(9)
-221%
|
(39)
-318%
|
(48)
-23%
|
(56)
-16%
|
(60)
-7%
|
(34)
+43%
|
(26)
+24%
|
(62)
-139%
|
(61)
+2%
|
(70)
-16%
|
(76)
-8%
|
(43)
+44%
|
(41)
+4%
|
(41)
-1%
|
(39)
+4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(7)
|
(11)
|
(9)
|
(22)
|
(35)
|
(52)
|
(76)
|
(86)
|
(90)
|
(103)
|
(109)
|
(109)
|
(103)
|
(87)
|
(85)
|
(77)
|
(74)
|
(75)
|
(54)
|
(42)
|
(26)
|
(7)
|
(9)
|
(8)
|
(8)
|
(11)
|
(1)
|
(24)
|
(30)
|
(25)
|
(25)
|
2
|
8
|
2
|
3
|
5
|
14
|
16
|
22
|
21
|
8
|
6
|
3
|
3
|
1
|
14
|
11
|
11
|
13
|
0
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
26
|
26
|
20
|
33
|
47
|
73
|
107
|
121
|
128
|
152
|
168
|
176
|
171
|
146
|
140
|
127
|
121
|
122
|
87
|
71
|
46
|
17
|
18
|
10
|
10
|
14
|
0
|
(69)
|
(71)
|
(80)
|
(76)
|
(23)
|
(33)
|
(13)
|
(12)
|
(3)
|
22
|
13
|
24
|
26
|
5
|
(3)
|
(36)
|
(45)
|
(55)
|
(46)
|
(24)
|
(15)
|
(49)
|
(61)
|
(70)
|
(76)
|
(42)
|
(40)
|
(41)
|
(39)
|
|
| Net Income (Common) |
24
N/A
|
24
0%
|
18
-26%
|
32
+78%
|
47
+45%
|
73
+57%
|
107
+47%
|
121
+13%
|
128
+6%
|
152
+19%
|
168
+11%
|
176
+5%
|
171
-3%
|
146
-15%
|
140
-4%
|
127
-10%
|
121
-4%
|
122
+0%
|
87
-29%
|
71
-18%
|
46
-35%
|
17
-63%
|
18
+5%
|
10
-44%
|
10
-2%
|
14
+41%
|
0
N/A
|
(69)
N/A
|
(71)
-2%
|
(80)
-14%
|
(76)
+5%
|
(23)
+70%
|
(33)
-44%
|
(13)
+60%
|
(12)
+8%
|
(3)
+79%
|
9
N/A
|
1
-93%
|
11
+1 800%
|
13
+14%
|
5
-65%
|
(3)
N/A
|
(36)
-1 022%
|
(45)
-26%
|
(55)
-21%
|
(46)
+16%
|
(24)
+49%
|
(15)
+37%
|
(49)
-231%
|
(61)
-23%
|
(70)
-15%
|
(76)
-9%
|
(42)
+44%
|
(40)
+5%
|
(41)
-2%
|
(39)
+4%
|
|
| EPS (Diluted) |
3.12
N/A
|
0.21
-93%
|
0.34
+62%
|
0.53
+56%
|
0.74
+40%
|
1.21
+64%
|
1.77
+46%
|
2.03
+15%
|
2.14
+5%
|
2.58
+21%
|
2.9
+12%
|
3.12
+8%
|
2.99
-4%
|
2.57
-14%
|
2.51
-2%
|
2.27
-10%
|
2.17
-4%
|
2.19
+1%
|
1.57
-28%
|
1.25
-20%
|
0.83
-34%
|
0.37
-55%
|
0.38
+3%
|
0.22
-42%
|
0.21
-5%
|
0.29
+38%
|
0
N/A
|
-1.51
N/A
|
-1.54
-2%
|
-1.75
-14%
|
-1.62
+7%
|
-0.5
+69%
|
-0.71
-42%
|
-0.3
+58%
|
-0.57
-90%
|
-0.08
+86%
|
0.27
N/A
|
0.02
-93%
|
0.41
+1 950%
|
0.47
+15%
|
0.17
-64%
|
-0.11
N/A
|
-1.18
-973%
|
-1.49
-26%
|
-1.86
-25%
|
-1.43
+23%
|
-0.72
+50%
|
-0.43
+40%
|
-1.53
-256%
|
-1.85
-21%
|
-2.09
-13%
|
-2.27
-9%
|
-1.27
+44%
|
-1.21
+5%
|
-1.19
+2%
|
-1.14
+4%
|
|