image
Core Laboratories N.V. CLB
Energy - Oil & Gas Equipment & Services - NYSE - NL
Watchlist
$ 14.63
-1.88 %
$ 685 M
Market Cap
22.17
P/E
INCOME STATEMENT
524 M REVENUE
2.76%
Growth Rates
1Year 2.76%
3Years 3.66%
5Years -4.75%
7Years -3.24%
10Years -7.02%
58.6 M OPERATING INCOME
7.17%
Growth Rates
1Year 7.17%
3Years 8.96%
5Years -9.54%
7Years -8.90%
10Years -16.29%
32.2 M NET INCOME
-13.16%
Growth Rates
1Year -13.16%
3Years 16.72%
5Years -19.26%
7Years -12.68%
10Years -18.82%
EFFICIENCY
Earnings Waterfall Core Laboratories N.V.
image
Revenue 524 M
Cost Of Revenue 435 M
Gross Profit 88.4 M
Operating Expenses 29.8 M
Operating Income 58.6 M
Other Expenses 26.4 M
Net Income 32.2 M

Income Statement

Millions
Dec-2024 Dec-2023 Dec-2022 Dec-2021 Dec-2020 Dec-2019 Dec-2018 Dec-2017 Dec-2016 Dec-2015 Dec-2014 Dec-2013 Dec-2012 Dec-2011 Dec-2010 Dec-2009 Dec-2008 Dec-2007 Dec-2006 Dec-2005 Dec-2004 Dec-2003 Dec-2002 Dec-2001 Dec-2000 Dec-1999 Dec-1998 Dec-1997 Dec-1996 Dec-1995
REVENUE
Revenue 523.8 509.8 489.7 470.3 487.3 668.2 700.8 659.8 594.7 797.5 1 085.2 1 073.5 981.1 907.6 794.7 695.5 780.8 670.5 575.7 483.5 427.4 405.6 364.7 376.6 336.1 303.7 286.2 214.9 105.4 80.1
GROSS PROFIT
Cost Of Revenue 435.5 415.7 410.8 386.4 395.6 518.2 520.1 499.2 469.5 560.1 692.0 688.4 644.7 593.4 513.8 457.8 514.8 449.2 407.1 368.1 336.4 326.9 301.3 293.3 268.7 245.4 220.5 170.5 84.7 64.2
Gross Profit 88.4 94.0 78.9 83.8 91.6 150.0 180.8 160.6 125.2 237.4 393.3 385.1 336.3 314.3 280.9 237.8 266.1 221.3 168.6 115.3 91.0 78.7 63.4 83.3 67.4 58.3 65.7 44.4 20.7 15.9
OPERATING INCOME
Operating Expenses 29.8 39.4 37.4 44.2 34.0 48.0 62.9 47.7 39.4 49.7 45.7 52.0 43.2 63.5 53.9 51.0 60.2 37.5 45.0 54.4 44.5 45.4 42.7 43.7 32.8 31.0 24.9 17.0 8.2 5.8
Selling, General and Administrative Expenses 38.6 38.9 38.1 44.2 34.0 48.0 62.9 47.7 39.4 49.7 45.7 52.0 43.2 41.1 33.0 30.4 31.6 33.8 33.1 37.8 28.1 22.8 20.2 15.9 13.5 12.3 8.4 6.0 3.6 2.7
Research and Development 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
Operating Income 58.6 54.6 41.5 45.3 55.8 96.7 118.6 112.4 86.2 161.1 346.5 333.4 297.3 250.8 226.9 186.8 206.7 183.8 123.6 60.9 46.5 33.3 20.8 36.6 34.7 27.3 40.8 27.4 12.5 10.1
PRE-TAX INCOME
Interest Income Expense 12.4 13.4 11.6 9.2 14.4 14.7 13.3 10.7 11.6 12.4 10.6 9.3 8.8 10.9 15.8 15.5 6.4 0 0 0 0 7.9 0 0 0 0 0 0 0 0
Total Other Income (12.4) (13.4) (11.6) (9.2) (14.4) (14.7) (13.3) (8.3) (11.6) (12.4) (10.6) (9.3) (8.8) (11.9) (17.8) (15.5) 1.6 (2.6) (5.8) (14.3) (8.3) (5.1) (5.4) (7.9) (8.3) (8.6) (3.9) (2.6) (1.3) (2.8)
Pre-Tax Income 46.2 41.2 30.0 36.1 (91.2) 82.0 105.3 101.7 74.6 148.7 335.9 324.1 288.5 238.8 209.1 171.3 208.6 181.3 117.8 46.6 38.2 25.6 13.2 28.7 27.4 5.1 33.7 22.0 11.4 7.3
NET INCOME
Tax Provision 14.0 4.2 10.3 15.9 5.9 (12.3) 25.4 18.6 10.7 33.8 77.3 80.9 71.8 54.2 63.7 57.2 65.0 60.2 35.1 14.9 10.2 6.9 5.5 8.0 8.2 1.7 10.1 6.6 3.7 2.2
Net Income 31.4 36.7 19.5 19.7 (97.1) 102.0 79.5 83.1 63.9 114.8 257.5 242.8 216.1 184.7 144.9 113.6 143.6 121.1 82.7 31.2 12.3 18.7 (9.1) 20.6 19.2 3.4 20.0 15.4 7.7 4.2
EPS 0.66 0.79 0.42 0.51 2.18 2.11 1.8 1.88 1.45 2.71 5.9 5.38 4.66 3.99 3.23 2.47 2.85 2.58 1.65 0.6 0.23 0.31 0.14 0.31 0.28 0.035 0.3 0.31 0.18 0.11