BIO-Key International Inc
NASDAQ:BKYI
Income Statement
Earnings Waterfall
BIO-Key International Inc
Revenue
|
8.6m
USD
|
Cost of Revenue
|
-2.9m
USD
|
Gross Profit
|
5.7m
USD
|
Operating Expenses
|
-13.5m
USD
|
Operating Income
|
-7.8m
USD
|
Other Expenses
|
-1.3m
USD
|
Net Income
|
-9.1m
USD
|
Income Statement
BIO-Key International Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
3
N/A
|
2
-36%
|
3
+28%
|
3
-1%
|
3
+34%
|
4
+19%
|
3
-18%
|
5
+57%
|
5
-12%
|
5
+16%
|
5
-4%
|
3
-37%
|
3
-8%
|
3
+1%
|
4
+33%
|
4
+12%
|
5
+11%
|
6
+27%
|
6
-9%
|
6
-2%
|
5
-4%
|
4
-25%
|
4
-7%
|
4
-1%
|
3
-8%
|
2
-34%
|
2
-2%
|
2
-19%
|
2
+27%
|
3
+23%
|
4
+48%
|
5
+16%
|
5
+7%
|
5
-2%
|
5
+1%
|
6
+19%
|
6
+1%
|
7
+13%
|
8
+16%
|
8
0%
|
9
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
|
Gross Profit |
3
N/A
|
2
-40%
|
2
+36%
|
2
-4%
|
3
+34%
|
3
+17%
|
3
-23%
|
4
+75%
|
4
-17%
|
4
+8%
|
4
-5%
|
2
-49%
|
2
-2%
|
2
+18%
|
3
+20%
|
3
-7%
|
2
-10%
|
3
+35%
|
2
-36%
|
2
-19%
|
1
-14%
|
(0)
N/A
|
0
N/A
|
1
+194%
|
1
+28%
|
(0)
N/A
|
0
N/A
|
0
+42%
|
1
+214%
|
2
+76%
|
3
+35%
|
3
+21%
|
4
+8%
|
3
-5%
|
4
+14%
|
4
+12%
|
4
0%
|
5
+5%
|
5
+14%
|
5
+2%
|
6
+7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(15)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(11)
|
(13)
|
(15)
|
(15)
|
(13)
|
|
Selling, General & Administrative |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(9)
|
(8)
|
|
Research & Development |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
|
Operating Income |
(1)
N/A
|
(3)
-123%
|
(2)
+8%
|
(3)
-25%
|
(2)
+17%
|
(2)
+15%
|
(3)
-41%
|
(1)
+65%
|
(2)
-81%
|
(2)
+7%
|
(2)
-13%
|
(4)
-108%
|
(4)
-3%
|
(4)
-2%
|
(4)
-5%
|
(5)
-10%
|
(5)
-9%
|
(4)
+19%
|
(5)
-19%
|
(5)
+3%
|
(5)
-1%
|
(7)
-37%
|
(6)
+6%
|
(6)
+5%
|
(6)
+6%
|
(7)
-14%
|
(6)
+7%
|
(6)
-1%
|
(13)
-119%
|
(5)
+61%
|
(5)
+9%
|
(4)
+6%
|
(4)
+2%
|
(5)
-13%
|
(5)
-3%
|
(6)
-9%
|
(7)
-25%
|
(8)
-16%
|
(10)
-22%
|
(9)
+4%
|
(8)
+17%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income 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)
|
(1)
|
(1)
|
(3)
|
(3)
|
(5)
|
(4)
|
(3)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(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
|
0
|
(7)
|
(7)
|
(7)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
Pre-Tax Income |
(1)
N/A
|
(3)
-122%
|
(3)
+1%
|
(3)
-19%
|
(2)
+24%
|
(2)
+19%
|
(3)
-34%
|
(1)
+71%
|
(2)
-141%
|
(2)
-6%
|
(2)
-13%
|
(4)
-101%
|
(4)
-1%
|
(4)
+2%
|
(4)
-5%
|
(5)
-9%
|
(5)
-10%
|
(4)
+19%
|
(5)
-19%
|
(5)
+3%
|
(5)
-1%
|
(7)
-37%
|
(6)
+6%
|
(6)
+4%
|
(6)
-3%
|
(15)
-127%
|
(16)
-11%
|
(16)
-1%
|
(18)
-9%
|
(10)
+46%
|
(7)
+26%
|
(7)
+6%
|
(4)
+34%
|
(5)
-13%
|
(5)
-3%
|
(6)
-11%
|
(7)
-24%
|
(12)
-67%
|
(11)
+6%
|
(11)
+4%
|
(9)
+16%
|
|
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)
|
|
Income from Continuing Operations |
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(7)
|
(6)
|
(6)
|
(6)
|
(15)
|
(16)
|
(16)
|
(18)
|
(10)
|
(7)
|
(7)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(12)
|
(11)
|
(11)
|
(9)
|
|
Net Income (Common) |
(1)
N/A
|
(3)
-122%
|
(3)
+1%
|
(3)
-19%
|
(2)
+24%
|
(2)
+19%
|
(3)
-34%
|
(1)
+71%
|
(2)
-141%
|
(2)
-13%
|
(2)
-22%
|
(5)
-96%
|
(5)
-5%
|
(5)
+1%
|
(5)
-4%
|
(6)
-8%
|
(6)
-8%
|
(5)
+17%
|
(6)
-16%
|
(6)
+5%
|
(7)
-23%
|
(9)
-25%
|
(8)
+6%
|
(8)
+3%
|
(6)
+16%
|
(15)
-127%
|
(16)
-12%
|
(16)
-1%
|
(18)
-9%
|
(10)
+45%
|
(7)
+27%
|
(7)
+6%
|
(4)
+34%
|
(5)
-13%
|
(5)
-3%
|
(6)
-11%
|
(7)
-24%
|
(12)
-67%
|
(11)
+6%
|
(11)
+3%
|
(9)
+16%
|
|
EPS (Diluted) |
-2.46
N/A
|
-5.37
-118%
|
-4.26
+21%
|
-5.06
-19%
|
-3.85
+24%
|
-3.03
+21%
|
-3.63
-20%
|
-1.05
+71%
|
-2.55
-143%
|
-2.89
-13%
|
-3.53
-22%
|
-6.91
-96%
|
-7.27
-5%
|
-7.12
+2%
|
-6.84
+4%
|
-7.01
-2%
|
-7.41
-6%
|
-6.08
+18%
|
-5.95
+2%
|
-3.9
+34%
|
-4.15
-6%
|
-5.86
-41%
|
-4.54
+23%
|
-4.36
+4%
|
-3.57
+18%
|
-8.21
-130%
|
-8.56
-4%
|
-6.28
+27%
|
-2.77
+56%
|
-2.08
+25%
|
-0.92
+56%
|
-0.86
+7%
|
-0.57
+34%
|
-0.65
-14%
|
-0.67
-3%
|
-0.73
-9%
|
-0.89
-22%
|
-1.47
-65%
|
-1.25
+15%
|
-1.2
+4%
|
-18.1
-1 408%
|