Applied DNA Sciences Inc
NASDAQ:APDN
Income Statement
Earnings Waterfall
Applied DNA Sciences Inc
Income Statement
Applied DNA Sciences Inc
| Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | 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 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
+101%
|
0
+85%
|
1
+56%
|
1
+24%
|
1
+3%
|
1
-16%
|
1
-31%
|
0
-44%
|
0
-25%
|
0
+55%
|
0
+43%
|
1
+6%
|
1
+47%
|
1
-6%
|
1
+8%
|
1
+25%
|
1
+21%
|
2
+32%
|
2
+19%
|
2
+1%
|
2
-11%
|
1
-10%
|
2
+8%
|
2
+27%
|
2
+14%
|
3
+13%
|
3
+8%
|
3
-3%
|
3
+24%
|
4
+26%
|
6
+34%
|
9
+59%
|
9
+1%
|
8
-10%
|
7
-20%
|
4
-36%
|
4
-10%
|
4
+9%
|
5
+28%
|
5
-9%
|
4
-5%
|
5
+3%
|
4
-17%
|
4
+1%
|
4
+6%
|
4
-6%
|
5
+27%
|
5
+10%
|
5
-5%
|
5
-4%
|
3
-33%
|
2
-41%
|
3
+51%
|
5
+73%
|
6
+25%
|
9
+43%
|
12
+28%
|
15
+30%
|
18
+17%
|
18
+3%
|
19
+6%
|
18
-9%
|
16
-8%
|
13
-17%
|
9
-33%
|
6
-39%
|
3
-38%
|
3
+1%
|
4
+9%
|
4
+1%
|
3
-13%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(7)
|
(10)
|
(13)
|
(13)
|
(13)
|
(12)
|
(10)
|
(8)
|
(6)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Gross Profit |
0
N/A
|
0
+96%
|
0
+84%
|
1
+57%
|
1
+26%
|
1
+1%
|
1
-15%
|
0
-30%
|
0
-44%
|
0
-19%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
3
+547%
|
2
-32%
|
3
+26%
|
4
+35%
|
4
-8%
|
3
-8%
|
3
+2%
|
3
-23%
|
3
+3%
|
3
+15%
|
3
-1%
|
4
+33%
|
5
+10%
|
4
-7%
|
4
-7%
|
2
-39%
|
1
-50%
|
2
+80%
|
4
+89%
|
5
+21%
|
5
-1%
|
5
-5%
|
5
+4%
|
5
-2%
|
5
+7%
|
6
+25%
|
6
-11%
|
6
+4%
|
6
-6%
|
3
-39%
|
2
-45%
|
1
-55%
|
1
+19%
|
1
+45%
|
2
+5%
|
1
-16%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(13)
|
(12)
|
(11)
|
(10)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(7)
|
(8)
|
(7)
|
(8)
|
(7)
|
(9)
|
(10)
|
(10)
|
(10)
|
(8)
|
(9)
|
(10)
|
(11)
|
(12)
|
(14)
|
(15)
|
(15)
|
(15)
|
(16)
|
(15)
|
(16)
|
(17)
|
(16)
|
(17)
|
(17)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(15)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(17)
|
(18)
|
(17)
|
(19)
|
(19)
|
(18)
|
(19)
|
(17)
|
(17)
|
(17)
|
(16)
|
(17)
|
(16)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
|
| Selling, General & Administrative |
(12)
|
(12)
|
(10)
|
(9)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(5)
|
(5)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(8)
|
(9)
|
(9)
|
(10)
|
(8)
|
(8)
|
(9)
|
(10)
|
(11)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
(15)
|
(14)
|
(14)
|
(13)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(12)
|
(11)
|
(10)
|
(11)
|
(12)
|
(12)
|
(12)
|
(10)
|
(10)
|
(9)
|
(10)
|
(10)
|
(11)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(13)
|
(15)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
|
| Research & Development |
(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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(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)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(13)
N/A
|
(12)
+4%
|
(11)
+12%
|
(9)
+11%
|
(4)
+56%
|
(5)
-26%
|
(6)
-20%
|
(7)
-3%
|
(7)
-6%
|
(6)
+18%
|
(5)
+10%
|
(6)
-27%
|
(7)
-10%
|
(7)
+6%
|
(7)
-7%
|
(6)
+14%
|
(8)
-31%
|
(9)
-9%
|
(9)
+2%
|
(9)
+1%
|
(7)
+24%
|
(7)
-9%
|
(8)
-16%
|
(10)
-17%
|
(10)
-6%
|
(12)
-14%
|
(12)
-4%
|
(12)
+3%
|
(12)
-4%
|
(12)
0%
|
(11)
+10%
|
(10)
+7%
|
(8)
+23%
|
(7)
+11%
|
(9)
-23%
|
(10)
-21%
|
(12)
-19%
|
(13)
-8%
|
(13)
+0%
|
(12)
+6%
|
(13)
-3%
|
(12)
+6%
|
(11)
+11%
|
(11)
-2%
|
(12)
-6%
|
(12)
0%
|
(12)
-4%
|
(11)
+12%
|
(9)
+15%
|
(10)
-7%
|
(10)
-1%
|
(12)
-18%
|
(13)
-8%
|
(13)
-3%
|
(13)
+3%
|
(13)
-1%
|
(12)
+3%
|
(14)
-14%
|
(14)
+2%
|
(13)
+4%
|
(14)
-6%
|
(10)
+25%
|
(11)
-7%
|
(11)
0%
|
(11)
+2%
|
(14)
-23%
|
(14)
-7%
|
(15)
-3%
|
(14)
+6%
|
(13)
+6%
|
(13)
+1%
|
(13)
-3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(6)
|
(7)
|
(6)
|
(8)
|
(4)
|
(3)
|
(3)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
2
|
2
|
2
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
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
|
0
|
(2)
|
(1)
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
1
|
(1)
|
6
|
1
|
0
|
0
|
12
|
12
|
12
|
12
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
2
|
6
|
3
|
6
|
4
|
1
|
6
|
2
|
7
|
7
|
4
|
5
|
0
|
|
| Pre-Tax Income |
(13)
N/A
|
(15)
-11%
|
(7)
+54%
|
(10)
-50%
|
(7)
+32%
|
(8)
-17%
|
3
N/A
|
4
+6%
|
4
+10%
|
5
+38%
|
(6)
N/A
|
(7)
-21%
|
(8)
-9%
|
(7)
+6%
|
(9)
-16%
|
(8)
+5%
|
(11)
-28%
|
(12)
-10%
|
(11)
+9%
|
(10)
+7%
|
(7)
+27%
|
(13)
-88%
|
(15)
-12%
|
(16)
-5%
|
(18)
-12%
|
(15)
+14%
|
(15)
+2%
|
(15)
+1%
|
(13)
+11%
|
(15)
-12%
|
(14)
+6%
|
(13)
+2%
|
(12)
+12%
|
(7)
+41%
|
(9)
-23%
|
(10)
-20%
|
(12)
-19%
|
(13)
-9%
|
(13)
+0%
|
(12)
+6%
|
(13)
-4%
|
(12)
+6%
|
(11)
+11%
|
(11)
-3%
|
(12)
-6%
|
(12)
0%
|
(12)
-5%
|
(11)
+11%
|
(9)
+21%
|
(8)
+7%
|
(8)
-3%
|
(10)
-22%
|
(13)
-29%
|
(15)
-16%
|
(14)
+9%
|
(14)
-1%
|
(14)
-3%
|
(14)
+1%
|
(14)
-2%
|
(12)
+16%
|
(8)
+32%
|
(7)
+11%
|
(5)
+31%
|
(7)
-39%
|
(10)
-42%
|
(7)
+27%
|
(12)
-69%
|
(7)
+40%
|
(7)
+4%
|
(9)
-22%
|
(7)
+13%
|
(13)
-74%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(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 |
(13)
|
(15)
|
(7)
|
(10)
|
(7)
|
(8)
|
3
|
4
|
4
|
5
|
(6)
|
(7)
|
(8)
|
(7)
|
(9)
|
(8)
|
(11)
|
(12)
|
(11)
|
(10)
|
(7)
|
(13)
|
(15)
|
(16)
|
(18)
|
(15)
|
(15)
|
(15)
|
(13)
|
(15)
|
(14)
|
(13)
|
(12)
|
(7)
|
(9)
|
(10)
|
(12)
|
(13)
|
(13)
|
(12)
|
(13)
|
(12)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(11)
|
(9)
|
(8)
|
(8)
|
(10)
|
(13)
|
(15)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(12)
|
(8)
|
(7)
|
(5)
|
(7)
|
(10)
|
(7)
|
(12)
|
(7)
|
(7)
|
(9)
|
(7)
|
(13)
|
|
| 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
|
|
| Net Income (Common) |
(13)
N/A
|
(15)
-11%
|
(7)
+54%
|
(10)
-50%
|
(7)
+32%
|
(8)
-17%
|
3
N/A
|
4
+6%
|
4
+10%
|
5
+38%
|
(6)
N/A
|
(7)
-21%
|
(8)
-9%
|
(7)
+6%
|
(9)
-16%
|
(8)
+5%
|
(11)
-28%
|
(12)
-10%
|
(11)
+9%
|
(10)
+7%
|
(7)
+27%
|
(13)
-88%
|
(15)
-12%
|
(16)
-5%
|
(18)
-12%
|
(15)
+14%
|
(15)
+2%
|
(15)
+1%
|
(13)
+11%
|
(15)
-12%
|
(14)
+6%
|
(13)
+2%
|
(12)
+12%
|
(7)
+41%
|
(9)
-23%
|
(10)
-20%
|
(12)
-19%
|
(13)
-9%
|
(13)
+0%
|
(12)
+6%
|
(13)
-4%
|
(12)
+6%
|
(11)
+11%
|
(11)
-3%
|
(12)
-6%
|
(12)
0%
|
(12)
-5%
|
(11)
+11%
|
(9)
+18%
|
(8)
+6%
|
(9)
-3%
|
(10)
-21%
|
(13)
-25%
|
(15)
-16%
|
(14)
+9%
|
(14)
-1%
|
(14)
-3%
|
(14)
+1%
|
(15)
-2%
|
(12)
+16%
|
(8)
+31%
|
(7)
+10%
|
(5)
+33%
|
(7)
-39%
|
(10)
-42%
|
(7)
+27%
|
(13)
-72%
|
(8)
+40%
|
(7)
+4%
|
(24)
-226%
|
(46)
-96%
|
(68)
-46%
|
|
| EPS (Diluted) |
-4 435
N/A
|
-1 476 699.99
-33 197%
|
-672 199.99
+54%
|
-1 005 799.99
-50%
|
-680 199.99
+32%
|
-798 500
-17%
|
337 700
N/A
|
357 500
+6%
|
394 499.99
+10%
|
545 260
+38%
|
-597 330
N/A
|
-723 920
-21%
|
-791 000
-9%
|
-744 570
+6%
|
-865 549.99
-16%
|
-821 359.99
+5%
|
-1 051 500
-28%
|
-1 158 099.99
-10%
|
-526 309.99
+55%
|
-490 044.99
+7%
|
-357 549.99
+27%
|
-672 285
-88%
|
-751 470
-12%
|
-786 765
-5%
|
-884 299.99
-12%
|
-763 669.99
+14%
|
-744 810
+2%
|
-733 985
+1%
|
-653 350
+11%
|
-486 786.66
+25%
|
-457 960
+6%
|
-337 265
+26%
|
-396 033.33
-17%
|
-174 469.99
+56%
|
-214 020
-23%
|
-256 422.49
-20%
|
-304 400
-19%
|
-330 277.5
-9%
|
-329 309.99
+0%
|
-310 407.49
+6%
|
-321 399.99
-4%
|
-241 564
+25%
|
-215 910
+11%
|
-221 446
-3%
|
-233 859.99
-6%
|
-234 870
0%
|
-204 735
+13%
|
-181 238.33
+11%
|
-148 883.33
+18%
|
-52 275
+65%
|
-34 517.2
+34%
|
-33 680.32
+2%
|
-50 115.38
-49%
|
-42 150.27
+16%
|
-28 622.49
+32%
|
-27 796.6
+3%
|
-31 056.52
-12%
|
-28 397.4
+9%
|
-26 945.74
+5%
|
-20 376.5
+24%
|
-13 963.33
+31%
|
-8 720.46
+38%
|
-5 863.37
+33%
|
-8 160.58
-39%
|
-11 433.33
-40%
|
-8 007.36
+30%
|
-10 776.55
-35%
|
-4 671.55
+57%
|
-1 365.89
+71%
|
-561.25
+59%
|
-390.72
+30%
|
-118.02
+70%
|
|