Logility Supply Chain Solutions Inc
NASDAQ:LGTY
Income Statement
Earnings Waterfall
Logility Supply Chain Solutions Inc
Revenue
|
101.9m
USD
|
Cost of Revenue
|
-34.4m
USD
|
Gross Profit
|
67.4m
USD
|
Operating Expenses
|
-67.4m
USD
|
Operating Income
|
39k
USD
|
Other Expenses
|
-587k
USD
|
Net Income
|
-548k
USD
|
Income Statement
Logility Supply Chain Solutions Inc
Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
101
N/A
|
103
+2%
|
107
+4%
|
111
+4%
|
113
+1%
|
114
+1%
|
112
-1%
|
110
-3%
|
109
-1%
|
106
-2%
|
106
-1%
|
106
+0%
|
110
+3%
|
113
+3%
|
113
+0%
|
115
+1%
|
112
-3%
|
109
-3%
|
109
0%
|
109
+0%
|
112
+3%
|
116
+3%
|
115
0%
|
115
0%
|
112
-3%
|
111
-1%
|
113
+2%
|
117
+3%
|
121
+4%
|
128
+5%
|
130
+2%
|
130
+0%
|
128
-1%
|
124
-4%
|
122
-2%
|
116
-5%
|
110
-5%
|
103
-7%
|
103
+0%
|
102
0%
|
102
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(48)
|
(51)
|
(52)
|
(54)
|
(55)
|
(54)
|
(54)
|
(53)
|
(52)
|
(51)
|
(49)
|
(48)
|
(49)
|
(50)
|
(52)
|
(53)
|
(53)
|
(52)
|
(51)
|
(51)
|
(51)
|
(52)
|
(53)
|
(53)
|
(52)
|
(50)
|
(50)
|
(50)
|
(51)
|
(52)
|
(52)
|
(52)
|
(51)
|
(49)
|
(48)
|
(45)
|
(42)
|
(36)
|
(36)
|
(35)
|
(34)
|
|
Gross Profit |
54
N/A
|
52
-2%
|
54
+4%
|
57
+5%
|
58
+1%
|
60
+3%
|
58
-3%
|
56
-3%
|
57
+1%
|
55
-3%
|
57
+3%
|
58
+2%
|
61
+5%
|
63
+3%
|
61
-2%
|
62
+1%
|
59
-5%
|
57
-4%
|
58
+2%
|
58
+1%
|
62
+6%
|
63
+3%
|
63
-1%
|
62
-1%
|
60
-3%
|
61
+1%
|
64
+4%
|
67
+6%
|
71
+5%
|
76
+7%
|
78
+2%
|
78
+1%
|
78
0%
|
74
-5%
|
73
-2%
|
71
-3%
|
68
-3%
|
66
-3%
|
67
+1%
|
67
+0%
|
67
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(44)
|
(43)
|
(43)
|
(44)
|
(45)
|
(46)
|
(47)
|
(48)
|
(48)
|
(47)
|
(47)
|
(45)
|
(47)
|
(49)
|
(51)
|
(53)
|
(52)
|
(51)
|
(52)
|
(53)
|
(56)
|
(57)
|
(57)
|
(56)
|
(56)
|
(57)
|
(58)
|
(60)
|
(61)
|
(63)
|
(64)
|
(64)
|
(64)
|
(64)
|
(64)
|
(63)
|
(63)
|
(62)
|
(62)
|
(63)
|
(67)
|
|
Selling, General & Administrative |
(33)
|
(32)
|
(32)
|
(34)
|
(34)
|
(35)
|
(35)
|
(35)
|
(35)
|
(35)
|
(34)
|
(33)
|
(35)
|
(37)
|
(37)
|
(39)
|
(38)
|
(38)
|
(39)
|
(39)
|
(41)
|
(42)
|
(40)
|
(40)
|
(39)
|
(39)
|
(41)
|
(42)
|
(43)
|
(45)
|
(46)
|
(46)
|
(46)
|
(46)
|
(46)
|
(45)
|
(45)
|
(44)
|
(44)
|
(44)
|
(49)
|
|
Research & Development |
(11)
|
(11)
|
(11)
|
(10)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(12)
|
(13)
|
(14)
|
(13)
|
(13)
|
(13)
|
(14)
|
(15)
|
(15)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(17)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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)
|
|
Operating Income |
9
N/A
|
9
+2%
|
11
+18%
|
13
+18%
|
13
+1%
|
14
+3%
|
11
-16%
|
9
-23%
|
9
-1%
|
8
-10%
|
10
+25%
|
12
+26%
|
14
+15%
|
14
-3%
|
11
-23%
|
9
-16%
|
7
-24%
|
5
-20%
|
5
+1%
|
5
-13%
|
5
+14%
|
6
+10%
|
6
+2%
|
6
-3%
|
4
-32%
|
4
+9%
|
5
+19%
|
7
+39%
|
10
+31%
|
13
+37%
|
14
+6%
|
14
+1%
|
14
-2%
|
11
-21%
|
10
-11%
|
8
-16%
|
6
-27%
|
4
-30%
|
5
+11%
|
4
-4%
|
0
-99%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
3
|
4
|
4
|
4
|
4
|
3
|
4
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
14
|
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
|
|
Total Other Income |
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
1
|
(1)
|
11
|
12
|
12
|
(15)
|
(1)
|
(2)
|
(3)
|
0
|
0
|
1
|
2
|
(1)
|
0
|
(0)
|
1
|
4
|
3
|
4
|
3
|
0
|
(0)
|
(1)
|
(1)
|
0
|
1
|
(0)
|
3
|
4
|
3
|
5
|
1
|
|
Pre-Tax Income |
11
N/A
|
10
-2%
|
12
+16%
|
14
+13%
|
14
+0%
|
15
+8%
|
13
-12%
|
10
-23%
|
11
+12%
|
22
+94%
|
24
+9%
|
27
+14%
|
29
+9%
|
16
-46%
|
13
-18%
|
10
-20%
|
7
-30%
|
8
+6%
|
8
+0%
|
8
+3%
|
9
+15%
|
7
-24%
|
8
+13%
|
7
-13%
|
5
-21%
|
9
+66%
|
9
+1%
|
12
+34%
|
13
+8%
|
14
+7%
|
14
+4%
|
13
-7%
|
14
+7%
|
13
-10%
|
14
+6%
|
12
-14%
|
13
+8%
|
12
-8%
|
11
-3%
|
13
+14%
|
5
-62%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(2)
|
(3)
|
(7)
|
(8)
|
(9)
|
(9)
|
(5)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
|
Income from Continuing Operations |
8
|
8
|
9
|
10
|
9
|
10
|
9
|
8
|
8
|
15
|
16
|
18
|
20
|
11
|
10
|
8
|
6
|
7
|
7
|
7
|
8
|
7
|
8
|
7
|
6
|
8
|
9
|
12
|
12
|
13
|
12
|
11
|
11
|
10
|
11
|
10
|
10
|
10
|
9
|
10
|
3
|
|
Net Income (Common) |
8
N/A
|
8
0%
|
9
+13%
|
10
+11%
|
9
-7%
|
10
+8%
|
9
-8%
|
8
-19%
|
8
+2%
|
15
+88%
|
16
+7%
|
18
+13%
|
21
+19%
|
12
-43%
|
11
-11%
|
9
-12%
|
6
-35%
|
7
+10%
|
7
-4%
|
7
+8%
|
8
+14%
|
7
-17%
|
8
+14%
|
7
-14%
|
6
-15%
|
8
+45%
|
9
+11%
|
12
+29%
|
12
+5%
|
13
+4%
|
12
-7%
|
11
-10%
|
11
+4%
|
10
-7%
|
11
+6%
|
11
+3%
|
12
+7%
|
11
-6%
|
11
-6%
|
6
-41%
|
(1)
N/A
|
|
EPS (Diluted) |
0.28
N/A
|
0.28
N/A
|
0.32
+14%
|
0.32
N/A
|
0.32
N/A
|
0.35
+9%
|
0.32
-9%
|
0.26
-19%
|
0.27
+4%
|
0.46
+70%
|
0.51
+11%
|
0.59
+16%
|
0.67
+14%
|
0.36
-46%
|
0.33
-8%
|
0.3
-9%
|
0.19
-37%
|
0.22
+16%
|
0.21
-5%
|
0.22
+5%
|
0.25
+14%
|
0.21
-16%
|
0.23
+10%
|
0.2
-13%
|
0.17
-15%
|
0.24
+41%
|
0.27
+13%
|
0.35
+30%
|
0.37
+6%
|
0.37
N/A
|
0.36
-3%
|
0.32
-11%
|
0.33
+3%
|
0.32
-3%
|
0.33
+3%
|
0.33
N/A
|
0.36
+9%
|
0.31
-14%
|
0.32
+3%
|
0.2
-38%
|
-0.01
N/A
|