Dogness International Corp
NASDAQ:DOGZ
Income Statement
Earnings Waterfall
Dogness International Corp
Revenue
|
13.9m
USD
|
Cost of Revenue
|
-11.6m
USD
|
Gross Profit
|
2.3m
USD
|
Operating Expenses
|
-11.9m
USD
|
Operating Income
|
-9.6m
USD
|
Other Expenses
|
2.2m
USD
|
Net Income
|
-7.4m
USD
|
Income Statement
Dogness International Corp
Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||
Revenue |
21
N/A
|
36
+70%
|
30
-16%
|
28
-7%
|
26
-7%
|
25
-5%
|
19
-23%
|
20
+4%
|
24
+22%
|
30
+24%
|
27
-10%
|
19
-29%
|
18
-9%
|
14
-21%
|
|
Gross Profit | |||||||||||||||
Cost of Revenue |
(13)
|
(22)
|
(18)
|
(17)
|
(17)
|
(16)
|
(17)
|
(17)
|
(15)
|
(19)
|
(17)
|
(14)
|
(14)
|
(12)
|
|
Gross Profit |
8
N/A
|
14
+72%
|
12
-15%
|
11
-11%
|
9
-12%
|
9
-9%
|
2
-72%
|
3
+42%
|
9
+169%
|
11
+25%
|
10
-11%
|
6
-43%
|
4
-37%
|
2
-38%
|
|
Operating Income | |||||||||||||||
Operating Expenses |
(3)
|
(5)
|
(6)
|
(8)
|
(9)
|
(8)
|
(10)
|
(9)
|
(7)
|
(9)
|
(10)
|
(11)
|
(13)
|
(12)
|
|
Selling, General & Administrative |
(2)
|
(4)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(12)
|
(11)
|
|
Research & Development |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Operating Income |
6
N/A
|
10
+64%
|
6
-38%
|
2
-61%
|
1
-72%
|
0
-55%
|
(7)
N/A
|
(6)
+22%
|
2
N/A
|
3
+39%
|
0
-84%
|
(6)
N/A
|
(10)
-73%
|
(10)
-1%
|
|
Pre-Tax Income | |||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(1)
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
|
Total Other Income |
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
6
N/A
|
9
+58%
|
6
-40%
|
3
-42%
|
2
-44%
|
0
-77%
|
(8)
N/A
|
(7)
+19%
|
2
N/A
|
3
+31%
|
0
-91%
|
(5)
N/A
|
(9)
-74%
|
(9)
-1%
|
|
Net Income | |||||||||||||||
Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
3
|
4
|
1
|
1
|
|
Income from Continuing Operations |
5
|
8
|
5
|
2
|
1
|
0
|
(9)
|
(7)
|
1
|
2
|
3
|
(1)
|
(7)
|
(8)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
5
N/A
|
8
+58%
|
5
-41%
|
2
-47%
|
1
-42%
|
0
-77%
|
(8)
N/A
|
(7)
+14%
|
2
N/A
|
2
+24%
|
3
+73%
|
(1)
N/A
|
(7)
-691%
|
(7)
-3%
|
|
EPS (Diluted) |
6.18
N/A
|
9.92
+61%
|
4.42
-55%
|
1.89
-57%
|
1.1
-42%
|
0.24
-78%
|
-6.49
N/A
|
-5.57
+14%
|
1.1
N/A
|
1.16
+5%
|
1.9
+64%
|
-0.46
N/A
|
-3.63
-689%
|
-0.7
+81%
|