Laporan Laba Rugi (TTM)
Laporan Laba Rugi MSC Industrial Direct Co., Inc. menunjukkan perubahan pendapatan dan pengeluaran selama periode waktu tertentu. Data Laporan Laba Rugi meliputi Penjualan dan Pendapatan, Laba Kotor, Penelitian dan Pengembangan (R&D), Beban Penjualan, Umum dan Administrasi (SG&A), Laba Operasi, Beban Pajak Penghasilan, Beban Bunga, Pendapatan Non-Operasi, Laba per Saham (EPS), dan Saham yang Beredar.
Semua angka adalah kelipatan 1,000,000 kecuali unit per saham.
|
2020 11-28 |
2021 02-27 |
2021 05-29 |
2021 08-28 |
2021 11-27 |
2022 02-26 |
2022 05-28 |
2022 09-03 |
2022 12-03 |
2023 03-04 |
2023 06-03 |
2023 09-02 |
2023 12-02 |
2024 03-02 |
2024 06-01 |
2024 08-31 |
2024 11-30 |
2025 03-01 |
2025 05-31 |
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3,141 | 3,129 | 3,160 | 3,243 | 3,320 | 3,408 | 3,501 | 3,692 | 3,801 | 3,900 | 3,996 | 4,009 | 4,006 | 3,979 | 3,904 | 3,821 | 3,795 | 3,752 | 3,744 |
| Change (%) | -0.39 | 1.00 | 2.64 | 2.36 | 2.67 | 2.71 | 5.46 | 2.96 | 2.61 | 2.46 | 0.33 | -0.09 | -0.66 | -1.89 | -2.13 | -0.67 | -1.15 | -0.22 | |
| % of Revenue | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Cost Of Sales | 1,821 | 1,815 | 1,834 | 1,910 | 1,927 | 1,974 | 2,022 | 2,134 | 2,198 | 2,266 | 2,344 | 2,366 | 2,367 | 2,349 | 2,302 | 2,248 | 2,238 | 2,217 | 2,212 |
| Change (%) | -0.32 | 1.04 | 4.12 | 0.90 | 2.44 | 2.41 | 5.54 | 3.00 | 3.13 | 3.45 | 0.93 | 0.04 | -0.77 | -1.98 | -2.36 | -0.47 | -0.90 | -0.25 | |
| % of Revenue | 57.99 | 58.02 | 58.05 | 58.88 | 58.04 | 57.92 | 57.75 | 57.79 | 57.82 | 58.11 | 58.67 | 59.02 | 59.10 | 59.03 | 58.97 | 58.84 | 58.95 | 59.10 | 59.08 |
| Gross Operating Profit | 1,319 | 1,313 | 1,326 | 1,334 | 1,393 | 1,434 | 1,479 | 1,558 | 1,603 | 1,634 | 1,652 | 1,643 | 1,638 | 1,630 | 1,602 | 1,573 | 1,558 | 1,534 | 1,532 |
| Change (%) | -0.47 | 0.95 | 0.59 | 4.45 | 2.97 | 3.11 | 5.36 | 2.90 | 1.90 | 1.09 | -0.53 | -0.28 | -0.49 | -1.75 | -1.81 | -0.95 | -1.50 | -0.18 | |
| % of Revenue | 42.01 | 41.98 | 41.95 | 41.12 | 41.96 | 42.08 | 42.25 | 42.21 | 42.18 | 41.89 | 41.33 | 40.98 | 40.90 | 40.97 | 41.03 | 41.16 | 41.05 | 40.90 | 40.92 |
| SG&A | 960 | 954 | 968 | 994 | 1,012 | 1,033 | 1,047 | 1,084 | 1,107 | 1,122 | 1,142 | 1,151 | 1,162 | 1,173 | 1,170 | 1,167 | 1,180 | 1,190 | 1,212 |
| Change (%) | -0.66 | 1.53 | 2.71 | 1.80 | 2.06 | 1.33 | 3.53 | 2.13 | 1.32 | 1.84 | 0.79 | 0.95 | 0.91 | -0.23 | -0.28 | 1.11 | 0.88 | 1.86 | |
| % of Revenue | 30.56 | 30.48 | 30.64 | 30.66 | 30.49 | 30.31 | 29.91 | 29.36 | 29.12 | 28.76 | 28.59 | 28.72 | 29.02 | 29.47 | 29.97 | 30.54 | 31.08 | 31.72 | 32.38 |
| R&D | |||||||||||||||||||
| Change (%) | |||||||||||||||||||
| % of Revenue | |||||||||||||||||||
| OpEx | 2,781 | 2,769 | 2,802 | 2,904 | 2,939 | 3,007 | 3,069 | 3,218 | 3,305 | 3,388 | 3,487 | 3,518 | 3,529 | 3,522 | 3,473 | 3,415 | 3,417 | 3,407 | 3,424 |
| Change (%) | -0.44 | 1.21 | 3.63 | 1.21 | 2.31 | 2.04 | 4.85 | 2.71 | 2.52 | 2.91 | 0.89 | 0.34 | -0.22 | -1.40 | -1.66 | 0.07 | -0.29 | 0.49 | |
| % of Revenue | 88.55 | 88.51 | 88.68 | 89.55 | 88.54 | 88.23 | 87.66 | 87.15 | 86.94 | 86.87 | 87.25 | 87.74 | 88.12 | 88.51 | 88.95 | 89.37 | 90.04 | 90.82 | 91.46 |
| Operating Income | 360 | 360 | 358 | 339 | 381 | 401 | 432 | 474 | 496 | 512 | 509 | 492 | 476 | 457 | 432 | 406 | 378 | 344 | 320 |
| Change (%) | 0.03 | -0.58 | -5.18 | 12.24 | 5.41 | 7.72 | 9.79 | 4.66 | 3.17 | -0.56 | -3.47 | -3.18 | -3.93 | -5.64 | -5.93 | -6.86 | -8.92 | -7.22 | |
| % of Revenue | 11.45 | 11.49 | 11.32 | 10.45 | 11.46 | 11.77 | 12.34 | 12.85 | 13.06 | 13.13 | 12.75 | 12.26 | 11.88 | 11.49 | 11.05 | 10.63 | 9.96 | 9.18 | 8.54 |
| Interest Expense | -17 | -17 | -15 | -15 | -15 | -15 | -16 | -18 | -21 | -23 | -24 | -23 | -21 | -22 | -24 | -26 | -27 | -26 | -25 |
| Change (%) | 0.50 | -10.36 | -4.46 | 2.56 | 0.25 | 3.89 | 13.54 | 18.13 | 11.25 | 3.29 | -5.64 | -7.09 | 4.75 | 8.41 | 8.35 | 2.93 | -2.73 | -3.31 | |
| % of Revenue | -0.54 | -0.54 | -0.48 | -0.45 | -0.45 | -0.44 | -0.44 | -0.48 | -0.55 | -0.59 | -0.60 | -0.56 | -0.52 | -0.55 | -0.61 | -0.67 | -0.70 | -0.69 | -0.67 |
| Net Income | 224 | 187 | 203 | 217 | 245 | 296 | 302 | 340 | 355 | 364 | 360 | 343 | 331 | 314 | 291 | 259 | 236 | 213 | 198 |
| Change (%) | -16.69 | 8.96 | 6.60 | 12.73 | 21.20 | 1.76 | 12.67 | 4.49 | 2.59 | -1.23 | -4.60 | -3.49 | -5.22 | -7.48 | -10.98 | -8.79 | -9.55 | -6.97 | |
| % of Revenue | 7.14 | 5.97 | 6.44 | 6.69 | 7.37 | 8.70 | 8.62 | 9.20 | 9.34 | 9.34 | 9.00 | 8.56 | 8.27 | 7.89 | 7.44 | 6.77 | 6.21 | 5.69 | 5.30 |
Source: Capital IQ
