Concrete Engineering Products Bhd
KLSE:CEPCO
Income Statement
Earnings Waterfall
Concrete Engineering Products Bhd
Income Statement
Concrete Engineering Products Bhd
| Feb-2002 | May-2002 | Aug-2002 | Nov-2002 | Feb-2003 | May-2003 | Aug-2003 | Nov-2003 | Feb-2004 | May-2004 | Aug-2004 | Nov-2004 | Feb-2005 | May-2005 | Aug-2005 | Nov-2005 | Feb-2006 | May-2006 | Aug-2006 | Nov-2006 | Feb-2007 | May-2007 | Aug-2007 | Nov-2007 | Feb-2008 | May-2008 | Aug-2008 | Nov-2008 | Feb-2009 | May-2009 | Aug-2009 | Nov-2009 | Feb-2010 | May-2010 | Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
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
|
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
|
3
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
90
N/A
|
94
+4%
|
90
-4%
|
93
+3%
|
90
-3%
|
87
-3%
|
91
+5%
|
82
-10%
|
80
-2%
|
76
-6%
|
70
-7%
|
78
+10%
|
83
+6%
|
88
+6%
|
86
-2%
|
80
-7%
|
76
-5%
|
78
+2%
|
91
+16%
|
106
+17%
|
118
+12%
|
130
+10%
|
136
+5%
|
147
+9%
|
161
+9%
|
180
+12%
|
198
+10%
|
228
+15%
|
247
+8%
|
246
0%
|
240
-2%
|
206
-14%
|
171
-17%
|
147
-14%
|
121
-17%
|
104
-14%
|
100
-4%
|
121
+21%
|
140
+16%
|
157
+12%
|
165
+5%
|
149
-9%
|
138
-8%
|
164
+19%
|
173
+5%
|
192
+11%
|
209
+9%
|
187
-11%
|
177
-5%
|
168
-6%
|
155
-8%
|
163
+5%
|
171
+5%
|
197
+15%
|
223
+13%
|
233
+5%
|
230
-1%
|
196
-15%
|
192
-2%
|
185
-4%
|
182
-1%
|
195
+7%
|
179
-8%
|
168
-6%
|
176
+5%
|
169
-4%
|
162
-4%
|
152
-6%
|
134
-12%
|
117
-13%
|
102
-13%
|
102
+0%
|
102
+0%
|
86
-15%
|
80
-7%
|
68
-15%
|
61
-11%
|
75
+24%
|
84
+12%
|
99
+17%
|
119
+20%
|
132
+11%
|
148
+12%
|
155
+4%
|
143
-7%
|
137
-5%
|
133
-3%
|
134
+1%
|
137
+2%
|
123
-10%
|
104
-16%
|
75
-28%
|
56
-25%
|
49
-13%
|
59
+21%
|
61
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(89)
|
(90)
|
(76)
|
(83)
|
(80)
|
(79)
|
(76)
|
(76)
|
(76)
|
(72)
|
(64)
|
(77)
|
(75)
|
(78)
|
(71)
|
(64)
|
(68)
|
(70)
|
(74)
|
0
|
0
|
0
|
(105)
|
0
|
0
|
0
|
(149)
|
0
|
0
|
0
|
(179)
|
(30)
|
(54)
|
(79)
|
(98)
|
(88)
|
(85)
|
(99)
|
(113)
|
(123)
|
(130)
|
(119)
|
(114)
|
(131)
|
(136)
|
(150)
|
(161)
|
(143)
|
(136)
|
(129)
|
(121)
|
(131)
|
(137)
|
(156)
|
(173)
|
(176)
|
(175)
|
(150)
|
(147)
|
(145)
|
(142)
|
(154)
|
(146)
|
(138)
|
(142)
|
(132)
|
(125)
|
(117)
|
(101)
|
(90)
|
(80)
|
(78)
|
(86)
|
(73)
|
(70)
|
(63)
|
(55)
|
(69)
|
(75)
|
(85)
|
(99)
|
(107)
|
(117)
|
(119)
|
(111)
|
(105)
|
(107)
|
(109)
|
(108)
|
(100)
|
(80)
|
(59)
|
(47)
|
(38)
|
(41)
|
(39)
|
|
| Gross Profit |
1
N/A
|
4
+304%
|
15
+270%
|
9
-38%
|
9
+2%
|
8
-16%
|
15
+84%
|
6
-60%
|
5
-22%
|
4
-20%
|
6
+74%
|
1
-88%
|
7
+905%
|
10
+35%
|
16
+58%
|
16
+2%
|
8
-47%
|
7
-11%
|
17
+126%
|
0
N/A
|
0
N/A
|
0
N/A
|
31
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
50
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
61
N/A
|
7
-88%
|
13
+74%
|
18
+41%
|
23
+27%
|
17
-28%
|
15
-10%
|
21
+44%
|
27
+27%
|
33
+22%
|
35
+4%
|
30
-14%
|
24
-19%
|
33
+35%
|
37
+13%
|
42
+14%
|
48
+15%
|
44
-8%
|
41
-6%
|
39
-6%
|
34
-12%
|
32
-7%
|
34
+7%
|
41
+21%
|
50
+21%
|
56
+13%
|
54
-4%
|
46
-15%
|
45
-1%
|
40
-11%
|
40
+0%
|
41
+1%
|
34
-17%
|
30
-10%
|
34
+12%
|
37
+7%
|
37
+1%
|
35
-4%
|
33
-6%
|
26
-21%
|
22
-16%
|
24
+7%
|
16
-33%
|
13
-15%
|
10
-22%
|
5
-56%
|
5
+14%
|
7
+29%
|
9
+35%
|
14
+48%
|
20
+46%
|
25
+27%
|
31
+24%
|
36
+16%
|
32
-10%
|
31
-3%
|
26
-17%
|
25
-4%
|
29
+15%
|
23
-19%
|
24
+3%
|
16
-34%
|
9
-43%
|
11
+19%
|
19
+71%
|
21
+14%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(6)
|
(6)
|
(10)
|
(3)
|
(3)
|
(2)
|
(11)
|
(3)
|
(3)
|
(3)
|
(9)
|
(1)
|
(5)
|
(5)
|
(10)
|
(15)
|
(10)
|
(10)
|
(12)
|
(111)
|
(119)
|
(129)
|
(19)
|
(124)
|
(137)
|
(151)
|
(23)
|
(194)
|
(210)
|
(209)
|
(31)
|
(146)
|
(92)
|
(59)
|
(18)
|
(17)
|
(18)
|
(21)
|
(24)
|
(25)
|
(25)
|
(22)
|
(21)
|
(26)
|
(29)
|
(34)
|
(38)
|
(38)
|
(37)
|
(37)
|
(35)
|
(29)
|
(28)
|
(28)
|
(28)
|
(30)
|
(32)
|
(29)
|
(34)
|
(36)
|
(37)
|
(39)
|
(33)
|
(31)
|
(34)
|
(38)
|
(39)
|
(38)
|
(36)
|
(29)
|
(29)
|
(29)
|
(26)
|
(22)
|
(21)
|
(18)
|
(19)
|
(21)
|
(23)
|
(26)
|
(29)
|
(31)
|
(30)
|
(31)
|
(28)
|
(24)
|
(22)
|
(21)
|
(23)
|
(24)
|
(28)
|
(23)
|
(19)
|
(10)
|
2
|
2
|
|
| Selling, General & Administrative |
0
|
0
|
(11)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(31)
|
(4)
|
(9)
|
(14)
|
(19)
|
(19)
|
(20)
|
(22)
|
(25)
|
(26)
|
(26)
|
(22)
|
(22)
|
(27)
|
(30)
|
(35)
|
(38)
|
(8)
|
(7)
|
(6)
|
(35)
|
(30)
|
(28)
|
(28)
|
(33)
|
(38)
|
(39)
|
(37)
|
(39)
|
(41)
|
(42)
|
(44)
|
(36)
|
(35)
|
(38)
|
(42)
|
(40)
|
(40)
|
(38)
|
(31)
|
(30)
|
(31)
|
(29)
|
(25)
|
(21)
|
(22)
|
(21)
|
(23)
|
(23)
|
(27)
|
(31)
|
(35)
|
(31)
|
(34)
|
(31)
|
(29)
|
(23)
|
(24)
|
(25)
|
(26)
|
(28)
|
(24)
|
(20)
|
(16)
|
(15)
|
(16)
|
|
| Depreciation & Amortization |
(6)
|
(6)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(4)
|
(4)
|
(4)
|
0
|
(3)
|
(3)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(3)
|
(3)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
1
|
2
|
2
|
2
|
(0)
|
2
|
2
|
2
|
2
|
3
|
(1)
|
(1)
|
3
|
(11)
|
(8)
|
(7)
|
(0)
|
(110)
|
(118)
|
(127)
|
(2)
|
(122)
|
(134)
|
(149)
|
0
|
(192)
|
(208)
|
(207)
|
1
|
(142)
|
(83)
|
(46)
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
(30)
|
(30)
|
(31)
|
0
|
0
|
0
|
(0)
|
5
|
7
|
8
|
9
|
5
|
6
|
5
|
5
|
3
|
3
|
3
|
4
|
2
|
2
|
2
|
3
|
2
|
3
|
3
|
3
|
1
|
4
|
3
|
2
|
0
|
1
|
2
|
4
|
1
|
2
|
3
|
5
|
1
|
3
|
3
|
2
|
0
|
1
|
1
|
5
|
17
|
18
|
|
| Operating Income |
(5)
N/A
|
(2)
+59%
|
5
N/A
|
6
+32%
|
7
+12%
|
6
-20%
|
3
-43%
|
3
-13%
|
1
-52%
|
1
-53%
|
(3)
N/A
|
(1)
+75%
|
2
N/A
|
5
+122%
|
6
+21%
|
1
-83%
|
(2)
N/A
|
(2)
-12%
|
5
N/A
|
(6)
N/A
|
(1)
+80%
|
0
N/A
|
13
+5 108%
|
23
+86%
|
24
+5%
|
29
+19%
|
27
-6%
|
34
+24%
|
37
+10%
|
37
0%
|
31
-18%
|
29
-4%
|
25
-15%
|
9
-63%
|
6
-39%
|
(0)
N/A
|
(3)
-619%
|
1
N/A
|
3
+255%
|
8
+153%
|
10
+17%
|
8
-16%
|
3
-61%
|
6
+92%
|
8
+23%
|
8
+10%
|
11
+27%
|
6
-41%
|
5
-26%
|
2
-57%
|
(0)
N/A
|
3
N/A
|
6
+143%
|
13
+107%
|
22
+72%
|
26
+18%
|
23
-13%
|
17
-24%
|
11
-37%
|
5
-59%
|
4
-22%
|
2
-46%
|
0
-84%
|
(1)
N/A
|
(0)
+90%
|
(2)
-1 582%
|
(2)
-1%
|
(3)
-44%
|
(2)
+8%
|
(2)
+17%
|
(7)
-228%
|
(5)
+30%
|
(10)
-112%
|
(9)
+11%
|
(10)
-14%
|
(13)
-33%
|
(13)
0%
|
(14)
-6%
|
(14)
+4%
|
(13)
+5%
|
(9)
+27%
|
(6)
+33%
|
1
N/A
|
5
+303%
|
4
-20%
|
8
+83%
|
4
-42%
|
4
-14%
|
6
+63%
|
(0)
N/A
|
(4)
-1 612%
|
(7)
-77%
|
(10)
-44%
|
1
N/A
|
21
+3 965%
|
23
+12%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(2)
|
(2)
|
(2)
|
11
|
0
|
0
|
(0)
|
(9)
|
(2)
|
(2)
|
(2)
|
(16)
|
(2)
|
(2)
|
(2)
|
6
|
(3)
|
(3)
|
(3)
|
(25)
|
(3)
|
(3)
|
(3)
|
(2)
|
1
|
3
|
3
|
10
|
15
|
9
|
12
|
(2)
|
(10)
|
(3)
|
(9)
|
(6)
|
6
|
10
|
17
|
17
|
3
|
(8)
|
(11)
|
(0)
|
(7)
|
(7)
|
(6)
|
(18)
|
(8)
|
(5)
|
(2)
|
2
|
(4)
|
(3)
|
(7)
|
(6)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(6)
|
(7)
|
(5)
|
(6)
|
(4)
|
(5)
|
(8)
|
(6)
|
(8)
|
(7)
|
(3)
|
(4)
|
(1)
|
(3)
|
(1)
|
(6)
|
(5)
|
(6)
|
(3)
|
0
|
(1)
|
0
|
(1)
|
(3)
|
(2)
|
(4)
|
(1)
|
(0)
|
|
| Non-Reccuring Items |
2
|
2
|
0
|
1
|
(2)
|
(2)
|
0
|
(0)
|
4
|
12
|
0
|
11
|
9
|
(3)
|
0
|
(10)
|
(10)
|
(16)
|
0
|
6
|
5
|
14
|
0
|
(1)
|
(11)
|
(16)
|
0
|
(26)
|
(19)
|
(6)
|
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
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
|
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
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(6)
N/A
|
(3)
+50%
|
2
N/A
|
4
+107%
|
2
-50%
|
1
-51%
|
3
+168%
|
0
-93%
|
3
+1 406%
|
11
+327%
|
8
-26%
|
10
+26%
|
12
+18%
|
2
-83%
|
(3)
N/A
|
(11)
-279%
|
(14)
-29%
|
(20)
-41%
|
(11)
+47%
|
(2)
+83%
|
2
N/A
|
12
+580%
|
18
+52%
|
19
+8%
|
10
-50%
|
9
-5%
|
2
-75%
|
5
+101%
|
15
+231%
|
28
+83%
|
29
+3%
|
31
+6%
|
28
-9%
|
12
-56%
|
15
+24%
|
15
-5%
|
6
-57%
|
13
+104%
|
2
-86%
|
(1)
N/A
|
7
N/A
|
(1)
N/A
|
(2)
-131%
|
12
N/A
|
18
+54%
|
25
+38%
|
27
+9%
|
10
-65%
|
(3)
N/A
|
(9)
-193%
|
(0)
+96%
|
(4)
-955%
|
(0)
+89%
|
6
N/A
|
4
-32%
|
18
+318%
|
18
-5%
|
16
-11%
|
13
-17%
|
1
-96%
|
0
-28%
|
(5)
N/A
|
(5)
-8%
|
(4)
+28%
|
(3)
+24%
|
(4)
-52%
|
(7)
-47%
|
(8)
-19%
|
(9)
-12%
|
(9)
-9%
|
(12)
-23%
|
(10)
+11%
|
(14)
-35%
|
(14)
-2%
|
(18)
-27%
|
(19)
-6%
|
(22)
-13%
|
(21)
+5%
|
(17)
+19%
|
(17)
0%
|
(10)
+38%
|
(9)
+10%
|
0
N/A
|
(1)
N/A
|
(1)
-80%
|
2
N/A
|
1
-30%
|
4
+243%
|
5
+29%
|
(0)
N/A
|
(5)
-2 321%
|
(10)
-109%
|
(11)
-18%
|
(4)
+69%
|
20
N/A
|
23
+16%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
2
|
2
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(7)
|
(9)
|
(10)
|
(10)
|
(8)
|
(6)
|
(5)
|
(2)
|
1
|
1
|
2
|
2
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(4)
|
(2)
|
(3)
|
(3)
|
(1)
|
(1)
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
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)
|
|
| Income from Continuing Operations |
(4)
|
(1)
|
2
|
3
|
1
|
0
|
3
|
1
|
3
|
11
|
9
|
11
|
13
|
3
|
(3)
|
(12)
|
(15)
|
(21)
|
(12)
|
(3)
|
(1)
|
9
|
15
|
16
|
6
|
5
|
(5)
|
(4)
|
5
|
18
|
21
|
25
|
23
|
10
|
16
|
16
|
8
|
15
|
1
|
(2)
|
6
|
(2)
|
(3)
|
10
|
17
|
24
|
25
|
9
|
(4)
|
(9)
|
(1)
|
(5)
|
(2)
|
3
|
2
|
15
|
15
|
14
|
12
|
1
|
1
|
(4)
|
(5)
|
(4)
|
(3)
|
(4)
|
(6)
|
(7)
|
(8)
|
(8)
|
(12)
|
(10)
|
(14)
|
(14)
|
(18)
|
(19)
|
(22)
|
(21)
|
(17)
|
(17)
|
(10)
|
(9)
|
0
|
(1)
|
(1)
|
1
|
1
|
4
|
5
|
(0)
|
(5)
|
(10)
|
(11)
|
(4)
|
19
|
23
|
|
| Income to Minority Interest |
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
|
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(4)
N/A
|
(1)
+68%
|
2
N/A
|
3
+57%
|
1
-66%
|
0
-97%
|
3
+9 900%
|
1
-80%
|
3
+405%
|
11
+281%
|
9
-18%
|
11
+22%
|
13
+16%
|
3
-75%
|
(3)
N/A
|
(12)
-246%
|
(15)
-27%
|
(21)
-41%
|
(12)
+44%
|
(3)
+73%
|
(1)
+71%
|
9
N/A
|
15
+69%
|
16
+6%
|
6
-60%
|
5
-29%
|
(5)
N/A
|
(4)
+13%
|
5
N/A
|
18
+239%
|
21
+15%
|
25
+18%
|
23
-4%
|
10
-58%
|
16
+61%
|
16
0%
|
8
-50%
|
15
+80%
|
1
-91%
|
(2)
N/A
|
6
N/A
|
(2)
N/A
|
(3)
-37%
|
10
N/A
|
17
+61%
|
24
+40%
|
25
+7%
|
9
-65%
|
(4)
N/A
|
(9)
-145%
|
(1)
+91%
|
(5)
-564%
|
(2)
+63%
|
3
N/A
|
2
-12%
|
15
+552%
|
15
-3%
|
14
-4%
|
12
-16%
|
1
-92%
|
1
-12%
|
(4)
N/A
|
(5)
-49%
|
(4)
+31%
|
(3)
+25%
|
(4)
-56%
|
(6)
-32%
|
(7)
-22%
|
(8)
-13%
|
(8)
-10%
|
(12)
-37%
|
(10)
+11%
|
(14)
-35%
|
(14)
-2%
|
(18)
-27%
|
(19)
-6%
|
(22)
-13%
|
(21)
+5%
|
(17)
+19%
|
(17)
0%
|
(10)
+38%
|
(9)
+10%
|
0
N/A
|
(1)
N/A
|
(1)
-68%
|
1
N/A
|
1
-26%
|
4
+261%
|
5
+30%
|
(0)
N/A
|
(5)
-1 640%
|
(10)
-109%
|
(11)
-18%
|
(4)
+67%
|
19
N/A
|
23
+16%
|
|
| EPS (Diluted) |
-0.06
N/A
|
-0.01
+83%
|
0.03
N/A
|
0.05
+67%
|
0.01
-80%
|
-0.01
N/A
|
0.05
N/A
|
0
N/A
|
0.04
N/A
|
0.18
+350%
|
0.15
-17%
|
0.22
+47%
|
0.1
-55%
|
0.05
-50%
|
-0.05
N/A
|
-0.15
-200%
|
-0.2
-33%
|
-0.28
-40%
|
-0.16
+43%
|
-0.04
+75%
|
-0.01
+75%
|
0.12
N/A
|
0.2
+67%
|
0.22
+10%
|
0.09
-59%
|
0.07
-22%
|
-0.07
N/A
|
-0.05
+29%
|
0.08
N/A
|
0.25
+212%
|
0.28
+12%
|
0.33
+18%
|
0.32
-3%
|
0.14
-56%
|
0.21
+50%
|
0.22
+5%
|
0.11
-50%
|
0.19
+73%
|
0.02
-89%
|
-0.03
N/A
|
0.08
N/A
|
-0.02
N/A
|
-0.04
-100%
|
0.15
N/A
|
0.23
+53%
|
0.32
+39%
|
0.34
+6%
|
0.12
-65%
|
-0.05
N/A
|
-0.13
-160%
|
-0.01
+92%
|
-0.08
-700%
|
-0.03
+63%
|
0.04
N/A
|
0.03
-25%
|
0.22
+633%
|
0.21
-5%
|
0.2
-5%
|
0.16
-20%
|
0.02
-88%
|
0.02
N/A
|
-0.04
N/A
|
-0.07
-75%
|
-0.05
+29%
|
-0.04
+20%
|
-0.06
-50%
|
-0.07
-17%
|
-0.09
-29%
|
-0.1
-11%
|
-0.11
-10%
|
-0.15
-36%
|
-0.13
+13%
|
-0.18
-38%
|
-0.19
-6%
|
-0.24
-26%
|
-0.26
-8%
|
-0.3
-15%
|
-0.28
+7%
|
-0.23
+18%
|
-0.23
N/A
|
-0.14
+39%
|
-0.13
+7%
|
0
N/A
|
-0.01
N/A
|
-0.02
-100%
|
0.02
N/A
|
0.01
-50%
|
0.05
+400%
|
0.07
+40%
|
0
N/A
|
-0.05
N/A
|
-0.14
-180%
|
-0.16
-14%
|
-0.06
+63%
|
0.26
N/A
|
0.3
+15%
|
|