CRA International Inc. (CRAI) Financial Statements (2024 and earlier)
Company Profile
| Business Address |
200 CLARENDON STREET BOSTON, MA 02116 |
| State of Incorp. | MA |
| Fiscal Year End | December 31 |
| Industry (SIC) | 8111 - Legal Services (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 9/30/2024 MRQ | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 45,586 | 31,447 | 66,130 | 45,677 | 25,639 | 38,028 | |||
| Cash and cash equivalents | 45,586 | 31,447 | 66,130 | 45,677 | 25,639 | 38,028 | |||
| Receivables | 142,729 | 143,644 | 116,962 | 111,595 | 107,841 | 94,525 | |||
| Other undisclosed current assets | 77,161 | 73,769 | 66,255 | 62,698 | 50,597 | 48,587 | |||
| Total current assets: | 265,476 | 248,860 | 249,347 | 219,970 | 184,077 | 181,140 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 86,887 | 96,725 | 110,475 | 122,144 | 130,173 | ✕ | |||
| Property, plant and equipment | 38,176 | 45,582 | 53,612 | 62,878 | 61,295 | 48,088 | |||
| Long-term investments and receivables | 100 | ||||||||
| Due from related parties | ✕ | ✕ | 100 | ||||||
| Intangible assets, net (including goodwill) | 101,185 | 101,510 | 93,117 | 94,295 | 94,980 | 96,054 | |||
| Goodwill | 93,989 | 92,922 | 88,936 | 89,187 | 88,504 | 88,208 | |||
| Intangible assets, net (excluding goodwill) | 7,196 | 8,588 | 4,181 | 5,108 | 6,476 | 7,846 | |||
| Deferred income tax assets | 13,885 | 9,163 | 9,319 | 9,667 | 10,670 | ✕ | |||
| Other noncurrent assets | 2,420 | 2,287 | 1,470 | 2,692 | 3,658 | 2,044 | |||
| Other undisclosed noncurrent assets | 45,182 | 46,790 | 38,020 | 46,864 | 48,390 | 43,420 | |||
| Total noncurrent assets: | 287,735 | 302,057 | 306,013 | 338,540 | 349,166 | 189,706 | |||
| TOTAL ASSETS: | 553,211 | 550,917 | 555,360 | 558,510 | 533,243 | 370,846 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 199,741 | 183,448 | 179,825 | 155,806 | 147,370 | 130,171 | |||
| Accounts payable | 28,701 | 27,584 | 23,511 | 19,430 | 26,069 | 21,938 | |||
| Accrued liabilities | 171,040 | 155,864 | 156,314 | 136,376 | 121,301 | 108,233 | |||
| Deferred revenue | 6,037 | 6,977 | 8,811 | 5,527 | 4,007 | ✕ | |||
| Debt | 13,557 | 12,847 | |||||||
| Deferred compensation liability | 7,582 | 5,689 | 6,103 | 20,902 | 4,470 | 3,650 | |||
| Deferred revenue and credits | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 1,810 | ||
| Other undisclosed current liabilities | 22,727 | 21,011 | 18,347 | 4,339 | 2,716 | 6,866 | |||
| Total current liabilities: | 236,087 | 217,125 | 213,086 | 200,131 | 171,410 | 142,497 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation: | 124,464 | 139,447 | 146,551 | ||||||
| Liabilities, other than long-term debt | 93,342 | 106,961 | 11,976 | 7,800 | 15,575 | 31,575 | |||
| Deferred revenue and credits | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 23,618 | ||
| Deferred compensation liability, classified | 10,947 | 7,075 | 15,071 | 7,957 | |||||
| Deferred income tax liabilities | 1,062 | 953 | 1,029 | 725 | 504 | ✕ | |||
| Operating lease, liability | 92,280 | 106,008 | 124,464 | 139,447 | 146,551 | ✕ | |||
| Other undisclosed noncurrent liabilities | 11,681 | 15,677 | 2,113 | 1,956 | 302 | ||||
| Total noncurrent liabilities: | 105,023 | 122,638 | 136,440 | 149,360 | 164,082 | 31,877 | |||
| Total liabilities: | 341,110 | 339,763 | 349,526 | 349,491 | 335,492 | 174,374 | |||
| Equity | |||||||||
| Equity, attributable to parent | 212,101 | 211,154 | 205,834 | 209,019 | 197,751 | 196,472 | |||
| Common stock | 1,743 | 503 | 9,265 | 22,837 | |||||
| Accumulated other comprehensive loss | (12,182) | (14,981) | (9,950) | (8,483) | (11,763) | (12,594) | |||
| Retained earnings | 224,283 | 224,392 | 215,784 | 216,999 | 200,249 | 186,229 | |||
| Total equity: | 212,101 | 211,154 | 205,834 | 209,019 | 197,751 | 196,472 | |||
| TOTAL LIABILITIES AND EQUITY: | 553,211 | 550,917 | 555,360 | 558,510 | 533,243 | 370,846 | |||
Income Statement (P&L) ($ in thousands)
| 9/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 623,976 | 590,901 | 565,933 | 508,373 | 451,370 | 417,648 | ||
| Cost of revenue (Cost of Goods and Services Sold) | (439,751) | (410,081) | (400,054) | (370,709) | (317,761) | |||
| Gross profit: | 184,225 | 180,820 | 165,879 | 137,664 | 133,609 | 417,648 | ||
| Operating expenses | (126,680) | (122,083) | (110,140) | (102,868) | (104,261) | (99,528) | ||
| Other undisclosed operating loss | (289,185) | |||||||
| Operating income: | 57,545 | 58,737 | 55,739 | 34,796 | 29,348 | 28,935 | ||
| Nonoperating income (expense) | (1,445) | 1,889 | (494) | 42 | (1,297) | 645 | ||
| Investment income, nonoperating | 258 | |||||||
| Gain (loss), foreign currency transaction, before tax | (1,445) | 1,889 | (494) | 42 | (1,297) | |||
| Other nonoperating income | 387 | |||||||
| Interest and debt expense | (3,812) | (1,826) | (970) | (1,216) | (1,254) | (647) | ||
| Income from continuing operations before equity method investments, income taxes: | 52,288 | 58,800 | 54,275 | 33,622 | 26,797 | 28,933 | ||
| Other undisclosed loss from continuing operations before income taxes | ||||||||
| Income from continuing operations before income taxes: | 52,288 | 58,800 | 54,275 | 33,622 | 26,797 | 28,933 | ||
| Income tax expense | (13,807) | (15,181) | (12,596) | (9,115) | (6,050) | (6,461) | ||
| Income from continuing operations: | 38,481 | 43,619 | 41,679 | 24,507 | 20,747 | 22,472 | ||
| Income before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | 41,679 | 24,507 | 20,747 | 22,472 | |
| Net income: | 38,481 | 43,619 | 41,679 | 24,507 | 20,747 | 22,472 | ||
| Net income attributable to noncontrolling interest | 20 | |||||||
| Net income attributable to parent: | 38,481 | 43,619 | 41,679 | 24,507 | 20,747 | 22,492 | ||
| Undistributed earnings (loss) allocated to participating securities, basic | (136) | (167) | (175) | (93) | (55) | (108) | ||
| Other undisclosed net income available to common stockholders, basic | 136 | 167 | ||||||
| Net income available to common stockholders, basic: | 38,481 | 43,619 | 41,504 | 24,414 | 20,692 | 22,384 | ||
| Other undisclosed net loss available to common stockholders, diluted | (136) | (167) | ||||||
| Net income available to common stockholders, diluted: | 38,345 | 43,452 | 41,504 | 24,414 | 20,692 | 22,384 | ||
Comprehensive Income ($ in thousands)
| 9/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Net income: | 38,481 | 43,619 | 41,679 | 24,507 | 20,747 | 22,472 | ||
| Other undisclosed comprehensive income (loss) | 3,280 | 831 | (2,698) | |||||
| Comprehensive income: | 38,481 | 43,619 | 41,679 | 27,787 | 21,578 | 19,774 | ||
| Comprehensive income, net of tax, attributable to noncontrolling interest | 20 | |||||||
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | 2,799 | (5,031) | (1,467) | |||||
| Comprehensive income, net of tax, attributable to parent: | 41,280 | 38,588 | 40,212 | 27,787 | 21,578 | 19,794 | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.