CRAI
CRA InternationalInc.
$146.00
-$1.66(-1.12%)
50
Overall
70
Value
20
Tech
60
Quality
Market Cap
$1.44B
Volume
89.56K
52W Range
$132.17 - $227.29
Target Price
$252.50
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $324.8M | $370.1M | $417.6M | $451.4M | $508.4M | $565.9M | $590.9M | $624.0M | $687.4M | $751.6M | ||
| Total Revenue | $324.8M | $370.1M | $417.6M | $451.4M | $508.4M | $565.9M | $590.9M | $624.0M | $687.4M | $751.6M | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-227.4M | $258.8M | $289.2M | $317.8M | $370.7M | $400.1M | $410.1M | $439.8M | $479.9M | $519.3M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $97.4M | $111.2M | $417.6M | $133.6M | $137.7M | $165.9M | $180.8M | $184.2M | $207.5M | $232.3M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $78.5M | $95.5M | $99.5M | $104.3M | $102.9M | $110.1M | $122.1M | $126.7M | $125.0M | $149.2M | ||
| Selling, General & Administrative | $70.6M | $86.5M | $89.5M | $93.6M | $90.0M | $97.4M | $110.1M | $115.1M | $125.0M | $135.0M | ||
| Selling & Marketing Expenses | $70.6M | $86.5M | $89.5M | -- | -- | -- | -- | -- | -- | -- | ||
| General & Administrative Expenses | $-10.4M | $-12.1M | $-13.2M | $93.6M | $90.0M | $97.4M | $110.1M | $115.1M | $125.0M | $135.0M | ||
| Salaries & Wages | $-100.0K | $-300.0K | $-4.8M | -- | -- | -- | $4.8M | -- | -- | -- | ||
| Depreciation & Amortization | $7.9M | $8.9M | $10.0M | $10.6M | $12.8M | $12.8M | $12.0M | -- | -- | -- | ||
| Depreciation & Amortization | $7.9M | $8.9M | $10.0M | $10.6M | $12.8M | $12.8M | $12.0M | -- | -- | -- | ||
| Amortization | $-900.0K | $-1.5M | $-1.4M | $88.5M | $89.2M | $88.9M | $92.9M | $94.0M | $93.7M | -- | ||
| Other Operating Expenses | $-82.0K | $-1.7M | $1.4M | $20.7M | $24.9M | $24.0M | $24.8M | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $18.9M | $15.8M | $318.1M | $29.3M | $34.8M | $55.7M | $58.7M | $57.5M | $70.8M | $83.1M | ||
| EBITDA | $30.2M | $24.5M | $328.7M | $49.4M | $59.7M | $81.0M | $86.4M | $81.9M | $97.5M | $111.4M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $469.0K | $484.0K | $289.8M | $1.3M | $1.2M | $970.0K | $1.8M | $3.8M | $4.4M | $5.4M | ||
| Net Non-Operating Interest Income/Expense | $-469.0K | $-484.0K | $-289.8M | $-1.3M | $-1.2M | $-970.0K | $-1.8M | $-3.8M | $-4.4M | $-5.4M | ||
| Gain on Sale of Securities | $3.8M | $250.0K | $258.0K | -- | -- | -- | -- | -- | -- | -- | ||
| Other Income/Expense | $-3.4M | $116.0K | $-258.0K | $-2.3M | $-1.2M | $-7.8M | $1.9M | $-12.2M | $-11.2M | -- | ||
| Other Special Charges | $-397.0K | $-366.0K | $3.1M | $5.2M | $3.5M | $5.2M | $8.3M | -- | -- | -- | ||
| SPECIAL ITEMS | ||||||||||||
| Special Income Charges | -- | $530.0K | -- | -- | -- | -- | -- | -- | $-11.7M | -- | ||
| Impairment of Capital Assets | -- | $-530.0K | -- | -- | -- | -- | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $22.4M | $15.6M | $318.8M | $28.1M | $34.8M | $55.2M | $60.6M | $56.1M | $70.7M | $81.9M | ||
| Pre-Tax Income | $21.9M | $15.2M | $28.9M | $26.8M | $33.6M | $54.3M | $58.8M | $52.3M | $66.2M | $76.6M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $7.7M | $7.5M | $6.5M | $6.0M | $9.1M | $12.6M | $15.2M | $13.8M | $19.6M | $21.8M | ||
| NET INCOME | ||||||||||||
| Net Income | $12.9M | $7.6M | $22.5M | $20.7M | $24.5M | $41.7M | $43.6M | $38.5M | $46.7M | $54.8M | ||
| Net Income (Continuing Operations) | $12.9M | $7.6M | $22.5M | $20.7M | $24.5M | $41.7M | $43.6M | $38.5M | $46.7M | $54.8M | ||
| Net Income (Discontinued Operations) | $12.9M | $7.6M | $22.5M | $20.7M | $24.5M | $41.7M | $43.6M | $38.5M | $46.7M | $54.8M | ||
| Net Income (Common Stockholders) | $12.9M | $7.6M | $22.5M | $20.7M | $24.4M | $41.5M | $43.5M | $38.5M | $46.7M | $54.8M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $89.9M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-148.9M | $354.3M | $99.5M | $422.0M | $473.6M | $510.2M | $532.2M | $566.4M | $605.0M | $668.5M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $8.5M | $8.3M | $8.1M | $7.9M | $7.8M | $7.4M | $7.2M | $7.0M | $6.8M | $6.6M | ||
| Average Shares Outstanding (Diluted) | $8.6M | $8.5M | $8.6M | $8.2M | $7.9M | $7.6M | $7.4M | $7.1M | $6.9M | $6.7M | ||
| Shares Outstanding | $8.5M | $8.4M | $8.1M | $7.9M | $7.6M | $7.4M | $7.2M | $7.0M | $6.8M | $6.6M | ||
| Basic EPS | -- | -- | -- | $2.63 | $3.14 | $5.59 | $6.02 | $5.48 | $6.82 | $8.23 | ||
| Basic EPS (Continuing Operations) | $1.5 | $0.91 | $2.76 | $2.63 | $3.14 | $5.59 | $6.02 | $5.48 | $6.82 | $8.23 | ||
| Diluted EPS | -- | -- | -- | $2.53 | $3.07 | $5.45 | $5.91 | $5.39 | $6.74 | $8.14 | ||
| Diluted EPS (Continuing Operations) | $1.49 | $0.89 | $2.61 | $2.53 | $3.07 | $5.45 | $5.91 | $5.39 | $6.74 | $8.14 | ||
| Dividend Per Share | $0.56 | $0.59 | $0.71 | $0.83 | $0.95 | $1.09 | $1.29 | $1.5 | $1.75 | $2.04 | ||
| OTHER METRICS | ||||||||||||
| Acquisition Expense | -- | -- | -- | -- | -- | -- | -- | $11.6M | -- | $14.1M | ||
| Interest Expense Operating | -- | -- | -- | -- | -- | -- | -- | -- | $11.7M | -- | ||
| Minority Interests | $-1.3M | $-77.0K | $20.0K | $197.8M | $209.0M | -- | -- | -- | -- | -- | ||
| Other Gand A | $-10.4M | $-12.1M | $-13.2M | $93.6M | $90.0M | $97.4M | $110.1M | $115.1M | $125.0M | $135.0M | ||
| Other Taxes | -- | -- | -- | -- | -- | -- | -- | $11.6M | -- | -- | ||
| Other Write Off | $-2.8M | $-5.4M | $-5.2M | $2.9M | $2.3M | $-2.6M | $-1.8M | -- | -- | -- | ||
| Rent And Landing Fees | $-10.4M | $-12.1M | $-13.2M | -- | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $70.6M | $86.5M | $89.5M | -- | -- | -- | -- | -- | -- | -- | ||
| Othspecchg | -- | -- | -- | -- | -- | -- | -- | -- | $11.7M | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | CRAI | $146.00 | -1.1% | 89.56K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |