Argo Corp
F:Z6N
Income Statement
Earnings Waterfall
Argo Corp
Income Statement
Argo Corp
| 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 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
|
| Revenue |
0
N/A
|
0
+400%
|
0
+260%
|
0
+111%
|
1
+58%
|
1
+58%
|
1
-4%
|
1
+8%
|
4
+301%
|
6
+61%
|
12
+90%
|
20
+67%
|
25
+26%
|
33
+29%
|
42
+28%
|
48
+14%
|
55
+14%
|
59
+8%
|
45
-24%
|
32
-30%
|
15
-54%
|
3
-80%
|
2
-20%
|
2
-18%
|
2
-21%
|
2
+24%
|
2
-2%
|
2
-18%
|
|
| Gross Profit | |||||||||||||||||||||||||||||
| Cost of Revenue |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
(6)
|
(12)
|
(19)
|
(27)
|
(36)
|
(46)
|
(53)
|
(59)
|
(63)
|
(49)
|
(36)
|
(14)
|
(5)
|
(4)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Gross Profit |
(0)
N/A
|
(0)
-25%
|
0
N/A
|
0
+1 500%
|
0
+106%
|
0
+39%
|
0
-15%
|
0
-3%
|
1
+87%
|
(0)
N/A
|
0
N/A
|
1
+67%
|
(2)
N/A
|
(3)
-46%
|
(4)
-24%
|
(4)
-23%
|
(4)
+9%
|
(3)
+20%
|
(4)
-17%
|
(4)
-5%
|
0
N/A
|
(2)
N/A
|
(1)
+43%
|
(0)
+87%
|
1
N/A
|
1
-6%
|
1
+1%
|
0
-81%
|
|
| Operating Income | |||||||||||||||||||||||||||||
| Operating Expenses |
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(8)
|
(14)
|
(17)
|
(19)
|
(23)
|
(22)
|
(26)
|
(27)
|
(29)
|
(28)
|
(27)
|
(28)
|
(25)
|
(20)
|
(15)
|
(10)
|
(9)
|
(8)
|
(9)
|
(10)
|
(13)
|
(16)
|
(17)
|
|
| Selling, General & Administrative |
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(13)
|
(15)
|
(16)
|
(20)
|
(18)
|
(22)
|
(22)
|
(23)
|
(22)
|
(21)
|
(23)
|
(20)
|
(16)
|
(12)
|
(8)
|
(8)
|
(7)
|
(7)
|
(9)
|
(11)
|
(14)
|
(16)
|
|
| Research & Development |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(2)
N/A
|
(3)
-35%
|
(3)
+2%
|
(3)
-34%
|
(5)
-33%
|
(8)
-70%
|
(14)
-78%
|
(16)
-18%
|
(18)
-12%
|
(23)
-28%
|
(22)
+6%
|
(26)
-17%
|
(29)
-14%
|
(32)
-8%
|
(32)
0%
|
(31)
+1%
|
(32)
-3%
|
(28)
+12%
|
(24)
+16%
|
(19)
+21%
|
(10)
+47%
|
(11)
-9%
|
(9)
+16%
|
(9)
+2%
|
(9)
-1%
|
(12)
-27%
|
(15)
-29%
|
(17)
-15%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(4)
|
(5)
|
(1)
|
(2)
|
(2)
|
(4)
|
(7)
|
(12)
|
(13)
|
(12)
|
(6)
|
(2)
|
(4)
|
(2)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
(2)
|
(2)
|
0
|
(2)
|
0
|
1
|
2
|
3
|
3
|
4
|
4
|
4
|
3
|
(0)
|
35
|
34
|
34
|
34
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
(4)
|
(2)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
(2)
|
(9)
|
(6)
|
(6)
|
(0)
|
3
|
0
|
(0)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(1)
|
(1)
|
(0)
|
15
|
|
| Pre-Tax Income |
(2)
N/A
|
(3)
-35%
|
(3)
+2%
|
(6)
-127%
|
(7)
-19%
|
(8)
-10%
|
(16)
-109%
|
(16)
+0%
|
(18)
-12%
|
(22)
-25%
|
(20)
+8%
|
(27)
-32%
|
(30)
-10%
|
(32)
-8%
|
(32)
-1%
|
(30)
+8%
|
(33)
-13%
|
5
N/A
|
9
+75%
|
11
+25%
|
15
+30%
|
(34)
N/A
|
(31)
+9%
|
(39)
-25%
|
(15)
+61%
|
(12)
+19%
|
(22)
-82%
|
(6)
+72%
|
|
| Net Income | |||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(2)
|
(3)
|
(3)
|
(6)
|
(7)
|
(8)
|
(16)
|
(16)
|
(18)
|
(22)
|
(20)
|
(26)
|
(29)
|
(32)
|
(32)
|
(30)
|
(33)
|
5
|
9
|
11
|
15
|
(34)
|
(31)
|
(39)
|
(15)
|
(12)
|
(22)
|
(7)
|
|
| Net Income (Common) |
(2)
N/A
|
(3)
-35%
|
(3)
+2%
|
(6)
-127%
|
(7)
-19%
|
(8)
-10%
|
(16)
-109%
|
(16)
+0%
|
(18)
-12%
|
(22)
-23%
|
(20)
+8%
|
(26)
-31%
|
(29)
-12%
|
(32)
-8%
|
(32)
-1%
|
(30)
+7%
|
(33)
-13%
|
5
N/A
|
9
+76%
|
11
+25%
|
1
-92%
|
(34)
N/A
|
(31)
+9%
|
(26)
+14%
|
(4)
+86%
|
(4)
-5%
|
(14)
-254%
|
(10)
+26%
|
|
| EPS (Diluted) |
-0.03
N/A
|
-0.04
-33%
|
-0.03
+25%
|
-0.07
-133%
|
-0.08
-14%
|
-0.09
-12%
|
-0.18
-100%
|
-0.18
N/A
|
-0.19
-6%
|
-0.24
-26%
|
-0.22
+8%
|
-0.28
-27%
|
-0.31
-11%
|
-0.32
-3%
|
-0.2
+38%
|
-0.24
-20%
|
-0.27
-13%
|
0.04
N/A
|
0.08
+100%
|
0.1
+25%
|
0
N/A
|
-0.25
N/A
|
-0.23
+8%
|
-0.19
+17%
|
-0.02
+89%
|
-0.02
N/A
|
-0.1
-400%
|
-0.07
+30%
|
|