Bonso Electronics International Inc
NASDAQ:BNSO
Income Statement
Earnings Waterfall
Bonso Electronics International Inc
Revenue
|
14.8m
USD
|
Cost of Revenue
|
-7.7m
USD
|
Gross Profit
|
7.1m
USD
|
Operating Expenses
|
-9.3m
USD
|
Operating Income
|
-2.2m
USD
|
Other Expenses
|
-542k
USD
|
Net Income
|
-2.8m
USD
|
Income Statement
Bonso Electronics International Inc
Sep-1999 | Dec-1999 | Mar-2000 | Jun-2000 | Sep-2000 | Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2021 | Mar-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||||||
Revenue |
14
N/A
|
15
+5%
|
15
+4%
|
20
+31%
|
23
+14%
|
26
+12%
|
30
+14%
|
33
+11%
|
40
+23%
|
49
+21%
|
53
+9%
|
51
-5%
|
48
-6%
|
47
-2%
|
46
-1%
|
56
+21%
|
67
+19%
|
70
+5%
|
75
+7%
|
73
-3%
|
71
-2%
|
72
+2%
|
70
-3%
|
70
+0%
|
66
-5%
|
64
-3%
|
65
+1%
|
63
-3%
|
67
+8%
|
70
+4%
|
66
-5%
|
66
0%
|
65
-2%
|
5
-92%
|
11
+106%
|
10
-9%
|
9
-12%
|
13
+49%
|
6
-54%
|
15
+146%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(9)
|
(9)
|
(11)
|
(15)
|
(17)
|
(19)
|
(22)
|
(26)
|
(32)
|
(39)
|
(40)
|
(38)
|
(35)
|
(33)
|
(36)
|
(45)
|
(54)
|
(57)
|
(57)
|
(56)
|
(54)
|
(56)
|
(53)
|
(53)
|
(50)
|
(49)
|
(51)
|
(49)
|
(54)
|
(57)
|
(54)
|
(54)
|
(55)
|
(2)
|
(6)
|
(6)
|
(6)
|
(6)
|
(3)
|
(8)
|
|
Gross Profit |
5
N/A
|
5
+6%
|
4
-19%
|
5
+26%
|
6
+17%
|
7
+12%
|
7
+2%
|
7
+3%
|
8
+14%
|
10
+13%
|
13
+38%
|
13
+1%
|
13
-3%
|
13
+3%
|
11
-19%
|
12
+9%
|
13
+10%
|
13
+4%
|
17
+28%
|
17
-1%
|
17
-3%
|
17
0%
|
16
0%
|
16
0%
|
16
-3%
|
15
-6%
|
13
-10%
|
13
-2%
|
14
+4%
|
13
-2%
|
13
-6%
|
12
-2%
|
10
-19%
|
3
-71%
|
5
+71%
|
4
-19%
|
3
-27%
|
7
+156%
|
3
-64%
|
7
+168%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(4)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(10)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(15)
|
(15)
|
(15)
|
(14)
|
(13)
|
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
(13)
|
(13)
|
(12)
|
(13)
|
(12)
|
(3)
|
(6)
|
(4)
|
(4)
|
(7)
|
(5)
|
(9)
|
|
Selling, General & Administrative |
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
(13)
|
(14)
|
(14)
|
(14)
|
(13)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(12)
|
(11)
|
(11)
|
(11)
|
(5)
|
(7)
|
(5)
|
(5)
|
(7)
|
(5)
|
(10)
|
|
Research & Development |
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
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
|
0
|
0
|
0
|
0
|
|
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
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
1
N/A
|
1
N/A
|
0
-62%
|
1
+263%
|
2
+64%
|
2
+40%
|
2
-22%
|
1
-16%
|
1
-18%
|
1
-3%
|
3
+132%
|
3
-8%
|
2
-23%
|
2
+4%
|
(1)
N/A
|
(1)
+16%
|
0
N/A
|
0
-54%
|
2
+2 000%
|
2
+3%
|
2
-15%
|
2
+14%
|
4
+59%
|
4
-3%
|
3
-13%
|
2
-27%
|
1
-48%
|
1
-40%
|
1
+59%
|
1
-56%
|
0
-12%
|
(1)
N/A
|
(2)
-219%
|
(1)
+76%
|
(1)
-9%
|
(1)
+14%
|
(2)
-178%
|
0
N/A
|
(2)
N/A
|
(2)
-15%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
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
|
(1)
|
0
|
(1)
|
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
|
|
Total Other Income |
0
|
0
|
0
|
0
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
1
N/A
|
1
+16%
|
0
-49%
|
1
+235%
|
2
+57%
|
3
+40%
|
2
-31%
|
1
-29%
|
1
-46%
|
0
-42%
|
2
+413%
|
2
-9%
|
1
-20%
|
2
+3%
|
(2)
N/A
|
(1)
+8%
|
(1)
+61%
|
(1)
+6%
|
3
N/A
|
3
+1%
|
2
-7%
|
3
+9%
|
4
+33%
|
4
+0%
|
3
-15%
|
2
-29%
|
1
-73%
|
0
-35%
|
1
+72%
|
0
-84%
|
(0)
N/A
|
(1)
-53%
|
(3)
-300%
|
(1)
+75%
|
(1)
-13%
|
(0)
+40%
|
(1)
-108%
|
0
N/A
|
(2)
N/A
|
(2)
-11%
|
|
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)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
Income from Continuing Operations |
1
|
1
|
0
|
1
|
2
|
2
|
2
|
1
|
1
|
0
|
2
|
2
|
1
|
1
|
(2)
|
(1)
|
(1)
|
(1)
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
0
|
0
|
1
|
(0)
|
(1)
|
(2)
|
(4)
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
(2)
|
(3)
|
|
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
|
|
Net Income (Common) |
1
N/A
|
1
+34%
|
0
-51%
|
1
+229%
|
2
+51%
|
2
+33%
|
2
-30%
|
1
-32%
|
1
-39%
|
0
-48%
|
2
+420%
|
2
-8%
|
1
-23%
|
1
+5%
|
(2)
N/A
|
(1)
+12%
|
(1)
+53%
|
(1)
+16%
|
2
N/A
|
2
-1%
|
2
0%
|
2
N/A
|
3
+50%
|
3
-1%
|
3
-17%
|
2
-25%
|
0
-77%
|
0
-40%
|
1
+83%
|
(0)
N/A
|
(1)
-6 750%
|
(2)
-16%
|
(4)
-130%
|
(1)
+81%
|
(1)
-13%
|
(0)
+40%
|
(1)
-108%
|
0
N/A
|
(2)
N/A
|
(3)
-31%
|
|
EPS (Diluted) |
0.14
N/A
|
0.2
+43%
|
0.1
-50%
|
0.21
+110%
|
0.31
+48%
|
0.41
+32%
|
0.28
-32%
|
0.2
-29%
|
0.12
-40%
|
0.06
-50%
|
0.3
+400%
|
0.29
-3%
|
0.23
-21%
|
0.24
+4%
|
-0.29
N/A
|
-0.25
+14%
|
-0.12
+52%
|
-0.1
+17%
|
0.32
N/A
|
0.39
+22%
|
0.38
-3%
|
0.38
N/A
|
0.6
+58%
|
0.59
-2%
|
0.46
-22%
|
0.37
-20%
|
0.09
-76%
|
0.05
-44%
|
0.09
+80%
|
0
N/A
|
-0.25
N/A
|
-0.28
-12%
|
-0.66
-136%
|
-0.14
+79%
|
-0.16
-14%
|
-0.1
+38%
|
-0.21
-110%
|
0.08
N/A
|
-0.44
N/A
|
-0.57
-30%
|