Digital Imaging Technology Inc
KOSDAQ:110990
Income Statement
Earnings Waterfall
Digital Imaging Technology Inc
Income Statement
Digital Imaging Technology Inc
| 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 | 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
|
1 322
|
589
|
0
|
0
|
2 025
|
0
|
0
|
0
|
2 334
|
0
|
0
|
643
|
2 529
|
1 931
|
2 543
|
2 372
|
2 054
|
1 591
|
1 129
|
769
|
506
|
325
|
180
|
74
|
22
|
0
|
0
|
0
|
|
| Revenue |
65 353
N/A
|
76 871
+18%
|
70 406
-8%
|
87 953
+25%
|
101 975
+16%
|
118 761
+16%
|
85 818
-28%
|
67 545
-21%
|
38 944
-42%
|
28 593
-27%
|
56 780
+99%
|
64 124
+13%
|
73 268
+14%
|
76 092
+4%
|
46 645
-39%
|
81 321
+74%
|
107 544
+32%
|
132 875
+24%
|
154 375
+16%
|
125 228
-19%
|
117 725
-6%
|
107 061
-9%
|
103 143
-4%
|
117 219
+14%
|
102 864
-12%
|
116 655
+13%
|
118 109
+1%
|
116 443
-1%
|
130 364
+12%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||
| Cost of Revenue |
(50 378)
|
(62 236)
|
(56 296)
|
(73 508)
|
(85 727)
|
(96 327)
|
(72 110)
|
(56 474)
|
(31 593)
|
(24 033)
|
(49 899)
|
(58 155)
|
(69 621)
|
(73 583)
|
(49 499)
|
(76 583)
|
(95 830)
|
(115 751)
|
(134 048)
|
(109 821)
|
(101 360)
|
(89 673)
|
(80 768)
|
(86 786)
|
(73 720)
|
(74 853)
|
(73 993)
|
(71 709)
|
(78 252)
|
|
| Gross Profit |
14 974
N/A
|
14 636
-2%
|
14 110
-4%
|
14 444
+2%
|
16 246
+12%
|
22 434
+38%
|
13 705
-39%
|
11 069
-19%
|
7 350
-34%
|
4 559
-38%
|
6 881
+51%
|
5 968
-13%
|
3 647
-39%
|
2 509
-31%
|
(2 854)
N/A
|
4 738
N/A
|
11 714
+147%
|
17 124
+46%
|
20 327
+19%
|
15 407
-24%
|
16 365
+6%
|
17 388
+6%
|
22 375
+29%
|
30 432
+36%
|
29 144
-4%
|
41 803
+43%
|
44 116
+6%
|
44 734
+1%
|
52 111
+16%
|
|
| Operating Income | ||||||||||||||||||||||||||||||
| Operating Expenses |
(8 228)
|
(8 836)
|
(8 497)
|
(7 568)
|
(7 143)
|
(9 272)
|
(8 300)
|
(8 016)
|
(7 202)
|
(6 493)
|
(7 730)
|
(7 952)
|
(8 664)
|
(8 405)
|
(7 493)
|
(8 728)
|
(10 281)
|
(11 590)
|
(12 599)
|
(12 185)
|
(9 415)
|
(8 744)
|
(8 854)
|
(9 131)
|
(9 826)
|
(17 713)
|
(18 097)
|
(17 074)
|
(19 064)
|
|
| Selling, General & Administrative |
(8 075)
|
(8 553)
|
(8 108)
|
(6 959)
|
(6 398)
|
(8 514)
|
(7 433)
|
(7 276)
|
(6 456)
|
(5 818)
|
(7 092)
|
(7 316)
|
(8 022)
|
(7 746)
|
(6 812)
|
(8 039)
|
(9 585)
|
(10 898)
|
(11 911)
|
(11 543)
|
(8 920)
|
(8 338)
|
(8 497)
|
(8 798)
|
(9 407)
|
(17 278)
|
(17 657)
|
(16 641)
|
(18 625)
|
|
| Depreciation & Amortization |
(153)
|
(284)
|
(390)
|
(609)
|
(744)
|
(758)
|
(866)
|
(739)
|
(746)
|
(675)
|
(640)
|
(636)
|
(644)
|
(659)
|
(681)
|
(689)
|
(696)
|
(691)
|
(673)
|
(627)
|
(480)
|
(406)
|
(352)
|
(328)
|
(414)
|
(436)
|
(440)
|
(433)
|
(439)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(15)
|
(15)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
|
| Operating Income |
6 746
N/A
|
5 799
-14%
|
5 611
-3%
|
6 876
+23%
|
9 104
+32%
|
13 162
+45%
|
5 407
-59%
|
3 054
-44%
|
148
-95%
|
(1 933)
N/A
|
(849)
+56%
|
(1 983)
-133%
|
(5 018)
-153%
|
(5 895)
-17%
|
(10 347)
-76%
|
(3 989)
+61%
|
1 433
N/A
|
5 534
+286%
|
7 728
+40%
|
3 222
-58%
|
6 950
+116%
|
8 644
+24%
|
13 521
+56%
|
21 301
+58%
|
19 319
-9%
|
24 089
+25%
|
26 019
+8%
|
27 660
+6%
|
33 048
+19%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||
| Interest Income Expense |
1 897
|
1 484
|
1 349
|
579
|
845
|
140
|
1 870
|
575
|
(1 026)
|
(2 975)
|
(3 234)
|
(4 012)
|
(1 942)
|
764
|
(741)
|
2 322
|
3 259
|
2 124
|
3 279
|
2 860
|
2 329
|
4 582
|
4 840
|
5 472
|
4 942
|
6 397
|
5 985
|
5 436
|
5 820
|
|
| Non-Reccuring Items |
0
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
1 243
|
1 332
|
1 297
|
1 286
|
|
| Gain/Loss on Disposition of Assets |
0
|
35
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
78
|
0
|
0
|
0
|
12
|
10
|
29
|
29
|
2 952
|
2 985
|
2 966
|
2 976
|
61
|
44
|
61
|
52
|
38
|
22
|
51
|
51
|
|
| Total Other Income |
670
|
1 001
|
1 100
|
1 214
|
1 462
|
1 308
|
1 378
|
1 242
|
1 027
|
942
|
848
|
901
|
845
|
833
|
868
|
949
|
1 054
|
1 178
|
1 325
|
1 358
|
1 383
|
1 395
|
1 411
|
1 398
|
1 440
|
1 858
|
1 863
|
1 893
|
1 912
|
|
| Pre-Tax Income |
9 315
N/A
|
8 301
-11%
|
8 060
-3%
|
8 671
+8%
|
11 413
+32%
|
14 618
+28%
|
8 657
-41%
|
4 872
-44%
|
148
-97%
|
(3 888)
N/A
|
(3 235)
+17%
|
(5 093)
-57%
|
(6 116)
-20%
|
(4 290)
+30%
|
(10 210)
-138%
|
(690)
+93%
|
5 774
N/A
|
11 774
+104%
|
15 318
+30%
|
10 406
-32%
|
13 637
+31%
|
14 676
+8%
|
19 817
+35%
|
28 232
+42%
|
25 752
-9%
|
33 625
+31%
|
35 221
+5%
|
36 337
+3%
|
42 117
+16%
|
|
| Net Income | ||||||||||||||||||||||||||||||
| Tax Provision |
(1 217)
|
(748)
|
(725)
|
(832)
|
(1 206)
|
(1 453)
|
(642)
|
(182)
|
218
|
5 368
|
5 393
|
5 510
|
5 803
|
2 834
|
3 411
|
2 495
|
1 756
|
(2 505)
|
(2 806)
|
(2 184)
|
(2 611)
|
(1 512)
|
(2 236)
|
(3 356)
|
(3 041)
|
(4 696)
|
(4 969)
|
(5 239)
|
(6 059)
|
|
| Income from Continuing Operations |
8 098
|
7 554
|
7 334
|
7 838
|
10 206
|
13 166
|
8 014
|
4 689
|
366
|
1 479
|
2 159
|
418
|
(313)
|
(1 456)
|
(6 799)
|
1 805
|
7 530
|
9 269
|
12 512
|
8 222
|
11 026
|
13 164
|
17 581
|
24 877
|
22 711
|
28 930
|
30 252
|
31 098
|
36 058
|
|
| Net Income (Common) |
8 098
N/A
|
7 554
-7%
|
7 334
-3%
|
7 838
+7%
|
10 206
+30%
|
13 166
+29%
|
8 014
-39%
|
4 689
-41%
|
366
-92%
|
1 479
+304%
|
2 159
+46%
|
418
-81%
|
(313)
N/A
|
(1 456)
-365%
|
(6 799)
-367%
|
1 805
N/A
|
7 530
+317%
|
9 269
+23%
|
12 512
+35%
|
8 222
-34%
|
11 026
+34%
|
13 164
+19%
|
17 581
+34%
|
24 877
+41%
|
22 711
-9%
|
28 930
+27%
|
30 252
+5%
|
31 098
+3%
|
36 058
+16%
|
|
| EPS (Diluted) |
426.21
N/A
|
444.35
+4%
|
386
-13%
|
435.44
+13%
|
567
+30%
|
731.44
+29%
|
445.22
-39%
|
260.5
-41%
|
20.33
-92%
|
82.16
+304%
|
118.38
+44%
|
22.9
-81%
|
-17.17
N/A
|
-79.85
-365%
|
-372.57
-367%
|
98.83
N/A
|
413.27
+318%
|
507.58
+23%
|
693.42
+37%
|
449.47
-35%
|
601.81
+34%
|
715.98
+19%
|
975.05
+36%
|
1 344.55
+38%
|
1 229.27
-9%
|
1 564.14
+27%
|
1 635.62
+5%
|
1 685.31
+3%
|
1 949.83
+16%
|
|