Alarum Technologies Ltd
NASDAQ:ALAR
Income Statement
Earnings Waterfall
Alarum Technologies Ltd
Revenue
|
26.5m
USD
|
Cost of Revenue
|
-7.7m
USD
|
Gross Profit
|
18.8m
USD
|
Operating Expenses
|
-18m
USD
|
Operating Income
|
812k
USD
|
Other Expenses
|
-6.3m
USD
|
Net Income
|
-5.5m
USD
|
Income Statement
Alarum Technologies Ltd
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 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+212%
|
0
+31%
|
1
+306%
|
1
+15%
|
1
+25%
|
1
+16%
|
1
-29%
|
1
+26%
|
1
-8%
|
1
-2%
|
1
+15%
|
1
+13%
|
1
+7%
|
1
+5%
|
1
+6%
|
1
-2%
|
2
+7%
|
3
+72%
|
3
+25%
|
4
+20%
|
5
+17%
|
5
+2%
|
5
+4%
|
5
+5%
|
6
+14%
|
8
+33%
|
10
+24%
|
12
+28%
|
15
+24%
|
17
+9%
|
19
+11%
|
20
+9%
|
22
+11%
|
24
+9%
|
27
+9%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
(0)
|
(12)
|
(12)
|
(14)
|
(12)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(8)
|
(8)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(12)
-30 056%
|
(12)
0%
|
(14)
-16%
|
(12)
+14%
|
0
N/A
|
0
+101%
|
0
+48%
|
1
+58%
|
0
-20%
|
0
0%
|
1
+23%
|
1
+11%
|
1
+4%
|
1
+2%
|
1
+13%
|
1
+2%
|
1
+9%
|
1
+90%
|
2
+17%
|
2
+1%
|
2
+21%
|
2
+6%
|
2
+11%
|
2
-4%
|
3
+13%
|
4
+36%
|
5
+37%
|
6
+35%
|
8
+28%
|
9
+10%
|
10
+11%
|
12
+16%
|
14
+16%
|
16
+19%
|
19
+16%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(5)
|
(5)
|
(9)
|
(11)
|
(10)
|
(8)
|
(7)
|
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(13)
|
(16)
|
(15)
|
(18)
|
(21)
|
(20)
|
(22)
|
(20)
|
(21)
|
(19)
|
(18)
|
|
Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(4)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(13)
|
(12)
|
(16)
|
(17)
|
(17)
|
(17)
|
(16)
|
(17)
|
(16)
|
(12)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
Depreciation & Amortization |
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
|
(1)
|
0
|
0
|
0
|
(3)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(4)
|
(4)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(0)
N/A
|
(0)
-1%
|
(0)
+32%
|
(0)
+7%
|
(0)
-14%
|
(1)
-336%
|
(15)
-1 185%
|
(16)
-12%
|
(19)
-17%
|
(21)
-8%
|
(10)
+52%
|
(10)
+4%
|
(7)
+23%
|
(7)
+5%
|
(6)
+15%
|
(7)
-11%
|
(7)
-11%
|
(8)
-15%
|
(9)
-9%
|
(9)
0%
|
(9)
-1%
|
(9)
+2%
|
(9)
+4%
|
(8)
+2%
|
(9)
0%
|
(8)
+2%
|
(8)
+4%
|
(8)
-5%
|
(9)
-2%
|
(9)
-9%
|
(10)
-7%
|
(12)
-21%
|
(10)
+19%
|
(12)
-21%
|
(12)
-5%
|
(10)
+16%
|
(12)
-17%
|
(8)
+34%
|
(7)
+12%
|
(3)
+56%
|
1
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
1
|
1
|
(0)
|
(1)
|
0
|
(2)
|
(0)
|
1
|
3
|
3
|
2
|
(1)
|
1
|
(3)
|
(2)
|
4
|
(3)
|
0
|
(2)
|
(4)
|
3
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(6)
|
(6)
|
(6)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(1)
N/A
|
(1)
-25%
|
(1)
+42%
|
(1)
+3%
|
(0)
+57%
|
(1)
-292%
|
(15)
-1 022%
|
(16)
-7%
|
(18)
-14%
|
(20)
-8%
|
(10)
+49%
|
(11)
-7%
|
(9)
+17%
|
(9)
+1%
|
(6)
+32%
|
(5)
+15%
|
(5)
-3%
|
(5)
-2%
|
(7)
-23%
|
(10)
-53%
|
(12)
-15%
|
(12)
-6%
|
(10)
+17%
|
(5)
+52%
|
(13)
-161%
|
(10)
+22%
|
(12)
-20%
|
(14)
-18%
|
(8)
+43%
|
(11)
-39%
|
(11)
-1%
|
(14)
-21%
|
(9)
+32%
|
(12)
-24%
|
(13)
-7%
|
(11)
+11%
|
(13)
-14%
|
(9)
+32%
|
(13)
-54%
|
(10)
+25%
|
(6)
+40%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
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
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
|
Income from Continuing Operations |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(15)
|
(16)
|
(18)
|
(20)
|
(10)
|
(11)
|
(9)
|
(9)
|
(6)
|
(5)
|
(5)
|
(5)
|
(7)
|
(10)
|
(12)
|
(12)
|
(10)
|
(5)
|
(13)
|
(10)
|
(12)
|
(14)
|
(8)
|
(11)
|
(11)
|
(14)
|
(9)
|
(11)
|
(12)
|
(10)
|
(12)
|
(8)
|
(13)
|
(9)
|
(6)
|
|
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
|
|
Net Income (Common) |
(1)
N/A
|
(1)
-25%
|
(1)
+42%
|
(1)
+3%
|
(0)
+57%
|
(1)
-291%
|
(15)
-1 025%
|
(16)
-7%
|
(18)
-14%
|
(20)
-8%
|
(10)
+49%
|
(11)
-7%
|
(9)
+17%
|
(9)
+1%
|
(6)
+32%
|
(5)
+15%
|
(5)
-3%
|
(5)
-2%
|
(7)
-23%
|
(10)
-53%
|
(12)
-15%
|
(12)
-6%
|
(10)
+17%
|
(5)
+52%
|
(13)
-163%
|
(10)
+23%
|
(12)
-20%
|
(14)
-17%
|
(8)
+44%
|
(11)
-41%
|
(11)
-1%
|
(14)
-22%
|
(13)
+4%
|
(15)
-17%
|
(16)
-5%
|
(15)
+8%
|
(13)
+11%
|
(9)
+31%
|
(14)
-50%
|
(10)
+26%
|
(6)
+45%
|
|
EPS (Diluted) |
-11 361
N/A
|
-14 222.99
-25%
|
-8 205
+42%
|
-7 963
+3%
|
-3 306.39
+58%
|
-13 243
-301%
|
-149 045
-1 025%
|
-160 050.99
-7%
|
-177 254.19
-11%
|
-196 777
-11%
|
-852.43
+100%
|
-627.29
+26%
|
-637.28
-2%
|
-466.31
+27%
|
-271.7
+42%
|
-205.69
+24%
|
-231
-12%
|
-216.77
+6%
|
-231.1
-7%
|
-149.78
+35%
|
-267.11
-78%
|
-87.06
+67%
|
-73.25
+16%
|
-17.19
+77%
|
-38.23
-122%
|
-5.57
+85%
|
-0.91
+84%
|
-0.8
+12%
|
-0.71
+11%
|
-0.42
+41%
|
-0.43
-2%
|
-0.45
-5%
|
-0.48
-7%
|
-0.51
-6%
|
-0.51
N/A
|
-0.43
+16%
|
-0.41
+5%
|
-0.26
+37%
|
-0.39
-50%
|
-0.25
+36%
|
-0.14
+44%
|