Rubicon Technology Inc
F:39YA
Income Statement
Earnings Waterfall
Rubicon Technology Inc
Income Statement
Rubicon Technology Inc
| Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
67
N/A
|
65
-3%
|
59
-10%
|
50
-15%
|
42
-17%
|
47
+14%
|
51
+8%
|
48
-6%
|
46
-5%
|
40
-12%
|
33
-18%
|
30
-8%
|
24
-21%
|
19
-19%
|
16
-19%
|
17
+11%
|
20
+13%
|
17
-15%
|
14
-15%
|
8
-41%
|
5
-40%
|
5
-4%
|
5
-5%
|
4
-8%
|
4
-7%
|
4
-4%
|
4
-1%
|
3
-11%
|
4
+5%
|
4
+4%
|
4
+9%
|
4
+8%
|
4
-15%
|
3
-14%
|
3
-8%
|
3
+14%
|
4
+26%
|
5
+11%
|
5
-1%
|
4
-14%
|
4
-7%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(67)
|
(65)
|
(65)
|
(65)
|
(63)
|
(74)
|
(78)
|
(78)
|
(75)
|
(68)
|
(58)
|
(50)
|
(47)
|
(43)
|
(38)
|
(47)
|
(46)
|
(39)
|
(35)
|
(18)
|
(11)
|
(9)
|
(6)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
|
| Gross Profit |
(0)
N/A
|
(0)
+75%
|
(6)
-64 300%
|
(15)
-136%
|
(22)
-44%
|
(26)
-19%
|
(27)
-3%
|
(30)
-12%
|
(30)
+1%
|
(27)
+8%
|
(25)
+8%
|
(20)
+22%
|
(23)
-18%
|
(23)
-2%
|
(22)
+5%
|
(30)
-35%
|
(26)
+14%
|
(22)
+15%
|
(21)
+5%
|
(10)
+55%
|
(6)
+42%
|
(4)
+31%
|
(1)
+71%
|
(1)
+25%
|
0
N/A
|
0
N/A
|
0
+64%
|
0
-22%
|
1
+244%
|
1
-3%
|
1
+23%
|
2
+17%
|
1
-35%
|
1
-20%
|
1
-9%
|
1
+22%
|
1
+46%
|
2
+19%
|
2
+10%
|
2
-11%
|
1
-7%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(53)
|
(14)
|
(13)
|
(12)
|
(12)
|
(10)
|
(8)
|
(6)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Selling, General & Administrative |
(11)
|
(10)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(9)
|
(9)
|
(7)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
|
| Research & Development |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(40)
|
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 |
(13)
N/A
|
(13)
+3%
|
(19)
-51%
|
(27)
-44%
|
(34)
-25%
|
(40)
-15%
|
(40)
0%
|
(43)
-9%
|
(43)
+1%
|
(41)
+5%
|
(38)
+6%
|
(33)
+14%
|
(36)
-11%
|
(76)
-110%
|
(36)
+53%
|
(43)
-19%
|
(38)
+12%
|
(34)
+10%
|
(31)
+10%
|
(17)
+44%
|
(12)
+32%
|
(8)
+30%
|
(5)
+44%
|
(4)
+15%
|
(3)
+28%
|
(2)
+20%
|
(2)
N/A
|
(2)
-9%
|
(2)
+22%
|
(2)
+3%
|
(1)
+42%
|
(1)
+43%
|
(1)
-100%
|
(2)
-43%
|
(2)
-12%
|
(2)
+9%
|
(1)
+36%
|
(0)
+71%
|
(0)
-3%
|
(1)
-115%
|
(1)
-27%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Non-Reccuring Items |
(0)
|
0
|
(0)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
(40)
|
(40)
|
0
|
(40)
|
(11)
|
(25)
|
(26)
|
(26)
|
(16)
|
(6)
|
(5)
|
(3)
|
(2)
|
3
|
3
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
|
| Pre-Tax Income |
(13)
N/A
|
(13)
-1%
|
(20)
-53%
|
(28)
-46%
|
(36)
-25%
|
(40)
-13%
|
(40)
+0%
|
(44)
-11%
|
(44)
+0%
|
(41)
+6%
|
(40)
+4%
|
(75)
-87%
|
(78)
-4%
|
(77)
+1%
|
(77)
+0%
|
(53)
+31%
|
(63)
-19%
|
(61)
+4%
|
(58)
+5%
|
(34)
+41%
|
(18)
+48%
|
(13)
+28%
|
(7)
+45%
|
(5)
+26%
|
1
N/A
|
1
+9%
|
0
-91%
|
(1)
N/A
|
(1)
-13%
|
(3)
-198%
|
(1)
+80%
|
(0)
+38%
|
(1)
-71%
|
1
N/A
|
(1)
N/A
|
(1)
+25%
|
(1)
+41%
|
1
N/A
|
1
+73%
|
1
-38%
|
1
+13%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
7
|
7
|
9
|
12
|
5
|
2
|
(2)
|
(6)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
4
|
4
|
4
|
4
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(6)
|
(6)
|
(10)
|
(16)
|
(30)
|
(38)
|
(42)
|
(50)
|
(44)
|
(41)
|
(40)
|
(75)
|
(78)
|
(77)
|
(76)
|
(53)
|
(63)
|
(61)
|
(58)
|
(34)
|
(14)
|
(9)
|
(3)
|
(1)
|
1
|
1
|
0
|
(1)
|
(1)
|
(3)
|
(1)
|
(0)
|
(1)
|
1
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
|
| Net Income (Common) |
(6)
N/A
|
(6)
0%
|
(10)
-83%
|
(16)
-60%
|
(30)
-87%
|
(38)
-25%
|
(42)
-11%
|
(50)
-19%
|
(44)
+12%
|
(41)
+6%
|
(40)
+3%
|
(75)
-86%
|
(78)
-4%
|
(77)
+1%
|
(76)
+0%
|
(53)
+31%
|
(63)
-19%
|
(61)
+4%
|
(58)
+4%
|
(34)
+41%
|
(18)
+48%
|
(13)
+28%
|
(7)
+45%
|
(5)
+26%
|
1
N/A
|
1
+6%
|
0
-93%
|
(1)
N/A
|
(1)
-11%
|
(3)
-211%
|
(1)
+75%
|
(1)
+17%
|
(1)
-39%
|
0
N/A
|
(1)
N/A
|
(1)
+22%
|
(1)
+39%
|
1
N/A
|
1
+116%
|
1
-34%
|
1
+11%
|
|
| EPS (Diluted) |
-2.46
N/A
|
-2.46
N/A
|
-4.49
-83%
|
-7.2
-60%
|
-13.21
-83%
|
-14.96
-13%
|
-16.32
-9%
|
-19.08
-17%
|
-16.92
+11%
|
-15.87
+6%
|
-15.34
+3%
|
-28.44
-85%
|
-29.92
-5%
|
-29.32
+2%
|
-29.06
+1%
|
-20.09
+31%
|
-24.19
-20%
|
-22.7
+6%
|
-22.22
+2%
|
-12.62
+43%
|
-6.62
+48%
|
-4.69
+29%
|
-2.57
+45%
|
-1.91
+26%
|
0.37
N/A
|
0.38
+3%
|
0.02
-95%
|
-0.37
N/A
|
-0.42
-14%
|
-1.34
-219%
|
-0.34
+75%
|
-0.29
+15%
|
-0.4
-38%
|
0.14
N/A
|
-0.6
N/A
|
-0.46
+23%
|
-0.29
+37%
|
0.23
N/A
|
0.49
+113%
|
0.33
-33%
|
0.37
+12%
|
|