Allied Motion Technologies Inc
NASDAQ:AMOT
Income Statement
Earnings Waterfall
Allied Motion Technologies Inc
Revenue
|
557.8m
USD
|
Cost of Revenue
|
-382m
USD
|
Gross Profit
|
175.8m
USD
|
Operating Expenses
|
-130.9m
USD
|
Operating Income
|
44.9m
USD
|
Other Expenses
|
-21.5m
USD
|
Net Income
|
23.4m
USD
|
Income Statement
Allied Motion Technologies Inc
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 | Mar-2023 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
99
N/A
|
99
+1%
|
126
+26%
|
161
+28%
|
198
+23%
|
238
+20%
|
250
+5%
|
249
0%
|
247
-1%
|
244
-2%
|
232
-5%
|
237
+2%
|
242
+2%
|
241
0%
|
246
+2%
|
244
-1%
|
238
-2%
|
242
+2%
|
252
+4%
|
267
+6%
|
287
+7%
|
302
+5%
|
311
+3%
|
328
+6%
|
341
+4%
|
357
+5%
|
371
+4%
|
370
0%
|
364
-2%
|
362
-1%
|
367
+1%
|
376
+3%
|
391
+4%
|
400
+2%
|
404
+1%
|
417
+3%
|
438
+5%
|
469
+7%
|
503
+7%
|
534
+6%
|
558
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(70)
|
(70)
|
(89)
|
(115)
|
(140)
|
(168)
|
(176)
|
(175)
|
(174)
|
(171)
|
(164)
|
(167)
|
(170)
|
(171)
|
(172)
|
(171)
|
(167)
|
(169)
|
(176)
|
(187)
|
(201)
|
(212)
|
(219)
|
(231)
|
(239)
|
(249)
|
(259)
|
(257)
|
(253)
|
(253)
|
(258)
|
(265)
|
(276)
|
(281)
|
(282)
|
(292)
|
(305)
|
(324)
|
(346)
|
(364)
|
(382)
|
|
Gross Profit |
29
N/A
|
29
+0%
|
36
+26%
|
46
+26%
|
57
+24%
|
70
+22%
|
74
+6%
|
74
+1%
|
73
-1%
|
73
-1%
|
69
-5%
|
70
+1%
|
72
+3%
|
71
-1%
|
74
+5%
|
73
-1%
|
71
-3%
|
73
+2%
|
76
+4%
|
81
+6%
|
86
+7%
|
91
+5%
|
92
+1%
|
97
+6%
|
102
+5%
|
108
+6%
|
113
+5%
|
113
+0%
|
111
-2%
|
109
-2%
|
109
-1%
|
111
+2%
|
115
+4%
|
119
+3%
|
121
+2%
|
124
+3%
|
133
+7%
|
144
+8%
|
157
+9%
|
170
+8%
|
176
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(22)
|
(23)
|
(28)
|
(36)
|
(41)
|
(48)
|
(49)
|
(49)
|
(48)
|
(47)
|
(47)
|
(49)
|
(50)
|
(51)
|
(54)
|
(53)
|
(54)
|
(56)
|
(57)
|
(59)
|
(63)
|
(65)
|
(67)
|
(72)
|
(76)
|
(80)
|
(83)
|
(84)
|
(84)
|
(85)
|
(85)
|
(88)
|
(91)
|
(92)
|
(94)
|
(99)
|
(105)
|
(113)
|
(122)
|
(128)
|
(131)
|
|
Selling, General & Administrative |
(16)
|
(16)
|
(19)
|
(23)
|
(28)
|
(32)
|
(33)
|
(32)
|
(31)
|
(31)
|
(31)
|
(32)
|
(32)
|
(32)
|
(34)
|
(34)
|
(34)
|
(36)
|
(36)
|
(38)
|
(40)
|
(42)
|
(44)
|
(47)
|
(49)
|
(52)
|
(54)
|
(55)
|
(55)
|
(54)
|
(54)
|
(55)
|
(57)
|
(59)
|
(60)
|
(61)
|
(64)
|
(68)
|
(73)
|
(77)
|
(79)
|
|
Research & Development |
(6)
|
(7)
|
(8)
|
(10)
|
(12)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(17)
|
(17)
|
(18)
|
(18)
|
(19)
|
(19)
|
(20)
|
(21)
|
(22)
|
(23)
|
(23)
|
(24)
|
(24)
|
(25)
|
(25)
|
(26)
|
(27)
|
(28)
|
(28)
|
(30)
|
(33)
|
(36)
|
(39)
|
(40)
|
(40)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(10)
|
(11)
|
(12)
|
(12)
|
|
Other Operating Expenses |
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
|
|
Operating Income |
7
N/A
|
7
-2%
|
9
+40%
|
10
+12%
|
16
+56%
|
21
+35%
|
24
+13%
|
25
+4%
|
25
+1%
|
25
-1%
|
21
-15%
|
21
-3%
|
21
+3%
|
20
-8%
|
20
+2%
|
20
-2%
|
17
-12%
|
17
-1%
|
19
+11%
|
21
+12%
|
24
+11%
|
25
+5%
|
24
-4%
|
25
+3%
|
26
+5%
|
28
+6%
|
30
+7%
|
29
-2%
|
27
-8%
|
24
-9%
|
24
-4%
|
23
-1%
|
25
+7%
|
27
+9%
|
27
+1%
|
26
-5%
|
28
+8%
|
31
+11%
|
35
+13%
|
41
+19%
|
45
+8%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
(1)
|
(3)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(6)
|
(8)
|
(10)
|
(11)
|
|
Non-Reccuring Items |
(1)
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
|
Total Other Income |
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
|
Pre-Tax Income |
6
N/A
|
5
-14%
|
6
+12%
|
8
+33%
|
10
+34%
|
15
+48%
|
19
+23%
|
20
+6%
|
20
+2%
|
20
-2%
|
15
-22%
|
14
-8%
|
15
+4%
|
13
-11%
|
14
+4%
|
14
+5%
|
13
-10%
|
14
+5%
|
16
+20%
|
18
+11%
|
21
+14%
|
23
+10%
|
21
-8%
|
21
+2%
|
22
+2%
|
22
+3%
|
24
+8%
|
23
-3%
|
21
-9%
|
19
-9%
|
19
-3%
|
19
+2%
|
21
+10%
|
23
+12%
|
23
-1%
|
20
-12%
|
21
+2%
|
22
+6%
|
24
+8%
|
29
+21%
|
31
+9%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
3
|
2
|
2
|
1
|
(6)
|
(6)
|
(7)
|
(6)
|
(8)
|
(8)
|
|
Income from Continuing Operations |
4
|
4
|
4
|
5
|
7
|
10
|
14
|
15
|
15
|
15
|
11
|
11
|
11
|
9
|
10
|
10
|
9
|
10
|
11
|
13
|
15
|
17
|
16
|
16
|
16
|
16
|
17
|
17
|
15
|
14
|
14
|
22
|
23
|
25
|
24
|
15
|
15
|
15
|
17
|
21
|
23
|
|
Net Income (Common) |
4
N/A
|
4
-12%
|
4
+5%
|
5
+28%
|
7
+38%
|
10
+48%
|
14
+35%
|
15
+7%
|
15
+3%
|
15
+1%
|
11
-27%
|
11
-5%
|
11
+1%
|
9
-14%
|
10
+9%
|
10
+3%
|
9
-10%
|
10
+3%
|
8
-15%
|
10
+19%
|
12
+21%
|
13
+16%
|
16
+19%
|
16
+2%
|
16
+1%
|
16
-2%
|
17
+6%
|
17
-3%
|
15
-9%
|
14
-4%
|
14
-6%
|
22
+58%
|
23
+8%
|
25
+8%
|
24
-5%
|
15
-39%
|
15
0%
|
15
+4%
|
17
+14%
|
21
+22%
|
23
+10%
|
|
EPS (Diluted) |
0.32
N/A
|
0.28
-13%
|
0.29
+4%
|
0.38
+31%
|
0.52
+37%
|
0.76
+46%
|
1.01
+33%
|
1.07
+6%
|
1.09
+2%
|
1.1
+1%
|
0.8
-27%
|
0.75
-6%
|
0.76
+1%
|
0.65
-14%
|
0.77
+18%
|
0.74
-4%
|
0.67
-9%
|
0.69
+3%
|
0.57
-17%
|
0.68
+19%
|
0.82
+21%
|
0.95
+16%
|
1.11
+17%
|
1.16
+5%
|
1.17
+1%
|
1.15
-2%
|
1.2
+4%
|
1.16
-3%
|
1.05
-9%
|
1
-5%
|
0.95
-5%
|
1.5
+58%
|
1.62
+8%
|
1.75
+8%
|
1.64
-6%
|
0.94
-43%
|
0.91
-3%
|
0.96
+5%
|
1.09
+14%
|
1.32
+21%
|
1.45
+10%
|