BOS Better Online Solutions Ltd
NASDAQ:BOSC
Income Statement
Earnings Waterfall
BOS Better Online Solutions Ltd
Revenue
|
44.2m
USD
|
Cost of Revenue
|
-35m
USD
|
Gross Profit
|
9.2m
USD
|
Operating Expenses
|
-6.8m
USD
|
Operating Income
|
2.5m
USD
|
Other Expenses
|
-445k
USD
|
Net Income
|
2m
USD
|
Income Statement
BOS Better Online Solutions 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 |
26
N/A
|
27
+5%
|
27
+1%
|
28
+2%
|
28
-1%
|
26
-5%
|
25
-3%
|
25
-2%
|
26
+3%
|
28
+9%
|
28
+1%
|
28
0%
|
27
-2%
|
26
-4%
|
27
+2%
|
28
+4%
|
29
+4%
|
30
+4%
|
31
+3%
|
31
+2%
|
33
+4%
|
32
-2%
|
33
+4%
|
34
+1%
|
34
+1%
|
34
-1%
|
32
-4%
|
32
+1%
|
34
+3%
|
33
0%
|
35
+5%
|
35
-1%
|
34
-4%
|
37
+10%
|
38
+3%
|
39
+3%
|
42
+6%
|
43
+3%
|
44
+2%
|
45
+2%
|
44
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(21)
|
(22)
|
(22)
|
(22)
|
(22)
|
(21)
|
(21)
|
(20)
|
(20)
|
(22)
|
(22)
|
(23)
|
(22)
|
(21)
|
(21)
|
(22)
|
(23)
|
(24)
|
(24)
|
(25)
|
(26)
|
(25)
|
(26)
|
(27)
|
(27)
|
(27)
|
(26)
|
(26)
|
(27)
|
(27)
|
(28)
|
(28)
|
(27)
|
(30)
|
(30)
|
(31)
|
(32)
|
(33)
|
(34)
|
(35)
|
(35)
|
|
Gross Profit |
5
N/A
|
6
+7%
|
6
+1%
|
6
-1%
|
5
-1%
|
5
-11%
|
5
-2%
|
5
-2%
|
5
+11%
|
6
+7%
|
6
+3%
|
5
-4%
|
5
-2%
|
5
-2%
|
5
+3%
|
6
+9%
|
6
+9%
|
7
+3%
|
7
+2%
|
7
+2%
|
7
0%
|
7
0%
|
7
+3%
|
7
-3%
|
7
0%
|
7
+0%
|
6
-3%
|
7
+6%
|
6
-11%
|
7
+12%
|
7
+1%
|
7
-2%
|
7
-3%
|
7
+9%
|
8
+9%
|
8
+5%
|
9
+10%
|
9
+5%
|
10
+2%
|
10
+1%
|
9
-5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
|
Selling, General & Administrative |
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
1
N/A
|
1
+15%
|
1
-9%
|
1
-27%
|
1
-4%
|
0
-92%
|
0
+275%
|
0
+20%
|
1
+283%
|
1
+29%
|
1
+9%
|
1
-32%
|
1
+8%
|
1
-10%
|
1
+5%
|
1
+48%
|
1
+10%
|
1
+5%
|
1
-1%
|
1
+6%
|
1
N/A
|
1
-9%
|
1
-7%
|
1
-38%
|
0
-46%
|
0
-18%
|
0
+54%
|
1
+98%
|
0
-60%
|
1
+256%
|
1
-14%
|
1
-20%
|
1
-37%
|
1
+58%
|
1
+50%
|
1
+7%
|
2
+41%
|
2
+24%
|
2
+7%
|
3
+8%
|
2
-8%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(1)
|
(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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(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
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(1)
|
(2)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
0
N/A
|
0
+2 300%
|
0
-13%
|
0
-81%
|
(0)
N/A
|
(0)
-12%
|
(0)
+32%
|
(0)
+32%
|
0
N/A
|
1
+77%
|
1
+18%
|
0
-49%
|
0
+12%
|
0
-19%
|
0
+13%
|
1
+100%
|
1
+16%
|
1
+8%
|
1
+2%
|
1
+10%
|
1
-1%
|
1
-3%
|
1
-18%
|
(0)
N/A
|
(1)
-200%
|
(1)
-14%
|
(3)
-134%
|
(2)
+40%
|
(1)
+37%
|
(1)
+7%
|
1
N/A
|
1
-13%
|
0
-32%
|
1
+46%
|
1
+3%
|
1
+29%
|
1
+60%
|
2
+27%
|
2
+28%
|
2
+2%
|
2
-5%
|
|
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 |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
|
Net Income (Common) |
0
N/A
|
0
N/A
|
0
-14%
|
(0)
N/A
|
(0)
-2 050%
|
(0)
-9%
|
(0)
+26%
|
(0)
+31%
|
0
N/A
|
1
+76%
|
1
+17%
|
0
-49%
|
0
+3%
|
0
-19%
|
0
+14%
|
1
+103%
|
1
+15%
|
1
+9%
|
1
+2%
|
1
+10%
|
1
+4%
|
1
-4%
|
1
-18%
|
(0)
N/A
|
(1)
-379%
|
(1)
-12%
|
(2)
-143%
|
(2)
+38%
|
(1)
+38%
|
(1)
+7%
|
1
N/A
|
1
-13%
|
0
-25%
|
1
+42%
|
1
+3%
|
1
+27%
|
1
+52%
|
2
+27%
|
2
+28%
|
2
+2%
|
2
-5%
|
|
EPS (Diluted) |
0
N/A
|
0.16
N/A
|
0.14
-13%
|
0
N/A
|
-0.3
N/A
|
-0.25
+17%
|
-0.2
+20%
|
-0.11
+45%
|
0.17
N/A
|
0.24
+41%
|
0.26
+8%
|
0.13
-50%
|
0.14
+8%
|
0.1
-29%
|
0.1
N/A
|
0.22
+120%
|
0.24
+9%
|
0.25
+4%
|
0.25
N/A
|
0.27
+8%
|
0.28
+4%
|
0.26
-7%
|
0.21
-19%
|
-0.03
N/A
|
-0.23
-667%
|
-0.25
-9%
|
-0.59
-136%
|
-0.37
+37%
|
-0.22
+41%
|
-0.17
+23%
|
0.12
N/A
|
0.1
-17%
|
0.08
-20%
|
0.13
+63%
|
0.13
N/A
|
0.16
+23%
|
0.23
+44%
|
0.28
+22%
|
0.35
+25%
|
0.35
N/A
|
0.34
-3%
|