Franklin Wireless Corp
NASDAQ:FKWL
Income Statement
Earnings Waterfall
Franklin Wireless Corp
Income Statement
Franklin Wireless Corp
| Sep-1999 | Dec-1999 | Mar-2000 | Jun-2000 | Sep-2000 | Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | 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 | 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 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
10
N/A
|
10
-3%
|
7
-35%
|
3
-52%
|
3
-10%
|
2
-14%
|
2
-23%
|
1
-37%
|
1
-24%
|
1
-40%
|
0
-15%
|
0
-98%
|
0
+1 100%
|
0
+25%
|
0
+100%
|
0
+27%
|
0
-8%
|
0
+37%
|
1
+108%
|
2
+89%
|
4
+91%
|
7
+85%
|
10
+56%
|
18
+74%
|
24
+34%
|
28
+17%
|
35
+23%
|
32
-7%
|
29
-10%
|
25
-14%
|
24
-4%
|
23
-5%
|
43
+90%
|
72
+65%
|
102
+42%
|
113
+11%
|
104
-8%
|
82
-21%
|
47
-43%
|
33
-29%
|
21
-38%
|
14
-33%
|
24
+78%
|
34
+41%
|
37
+7%
|
41
+11%
|
33
-19%
|
21
-36%
|
23
+10%
|
27
+15%
|
31
+16%
|
43
+39%
|
48
+11%
|
48
+0%
|
46
-4%
|
45
-4%
|
52
+17%
|
56
+8%
|
60
+6%
|
61
+1%
|
55
-10%
|
50
-8%
|
49
-3%
|
44
-10%
|
38
-14%
|
34
-8%
|
30
-12%
|
36
+19%
|
37
+2%
|
39
+7%
|
37
-6%
|
32
-12%
|
36
+13%
|
43
+18%
|
75
+76%
|
129
+71%
|
182
+41%
|
211
+16%
|
184
-13%
|
125
-32%
|
60
-52%
|
23
-62%
|
24
+5%
|
29
+20%
|
36
+25%
|
41
+14%
|
46
+12%
|
47
+3%
|
47
0%
|
42
-12%
|
31
-26%
|
34
+12%
|
43
+26%
|
45
+4%
|
46
+2%
|
46
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
(5)
|
(8)
|
(14)
|
(18)
|
(22)
|
(27)
|
(25)
|
(22)
|
(19)
|
(19)
|
(19)
|
(38)
|
(62)
|
(88)
|
(95)
|
(83)
|
(62)
|
(32)
|
(23)
|
(16)
|
(11)
|
(19)
|
(26)
|
(28)
|
(31)
|
(26)
|
(17)
|
(18)
|
(22)
|
(27)
|
(36)
|
(41)
|
(40)
|
(38)
|
(37)
|
(44)
|
(47)
|
(50)
|
(50)
|
(45)
|
(41)
|
(39)
|
(35)
|
(31)
|
(28)
|
(25)
|
(30)
|
(31)
|
(33)
|
(31)
|
(26)
|
(29)
|
(34)
|
(61)
|
(105)
|
(149)
|
(173)
|
(152)
|
(104)
|
(50)
|
(19)
|
(20)
|
(24)
|
(30)
|
(35)
|
(39)
|
(41)
|
(41)
|
(36)
|
(27)
|
(30)
|
(37)
|
(38)
|
(38)
|
(37)
|
|
| Gross Profit |
5
N/A
|
4
-16%
|
1
-78%
|
(2)
N/A
|
(2)
-16%
|
(2)
+6%
|
(2)
-9%
|
(4)
-120%
|
(4)
+3%
|
(4)
+3%
|
(3)
+29%
|
0
N/A
|
0
N/A
|
0
+300%
|
0
+150%
|
0
+60%
|
0
+19%
|
0
-5%
|
0
+67%
|
1
+83%
|
1
+80%
|
2
+96%
|
3
+39%
|
4
+61%
|
6
+33%
|
7
+14%
|
8
+16%
|
8
-1%
|
7
-11%
|
6
-15%
|
5
-10%
|
4
-21%
|
6
+44%
|
9
+59%
|
14
+50%
|
18
+30%
|
21
+16%
|
19
-8%
|
14
-26%
|
10
-30%
|
5
-53%
|
2
-49%
|
5
+113%
|
8
+51%
|
8
+5%
|
9
+13%
|
7
-23%
|
4
-44%
|
5
+33%
|
5
-9%
|
4
-11%
|
7
+52%
|
7
+4%
|
8
+13%
|
8
+7%
|
8
-4%
|
9
+8%
|
9
+7%
|
10
+6%
|
10
+3%
|
10
-3%
|
9
-5%
|
9
-3%
|
8
-9%
|
7
-18%
|
6
-7%
|
5
-19%
|
6
+14%
|
6
-2%
|
6
+3%
|
6
-4%
|
6
-2%
|
7
+23%
|
8
+21%
|
15
+74%
|
24
+67%
|
33
+36%
|
37
+14%
|
33
-13%
|
21
-35%
|
10
-51%
|
4
-60%
|
4
-8%
|
5
+29%
|
6
+12%
|
6
+13%
|
7
+13%
|
7
-1%
|
7
-2%
|
5
-22%
|
4
-34%
|
4
+16%
|
6
+59%
|
7
+13%
|
8
+8%
|
9
+11%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(7)
|
(6)
|
(5)
|
(4)
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(5)
|
(6)
|
(9)
|
(9)
|
(9)
|
(9)
|
(6)
|
(5)
|
(6)
|
(8)
|
(8)
|
(9)
|
(9)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(11)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
|
| Selling, General & Administrative |
(7)
|
(7)
|
(7)
|
(8)
|
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(5)
|
(6)
|
(9)
|
(9)
|
(9)
|
(9)
|
(7)
|
(6)
|
(5)
|
(8)
|
(6)
|
(7)
|
(7)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
|
| Research & Development |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(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)
|
0
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(4)
N/A
|
(5)
-11%
|
(8)
-62%
|
(11)
-39%
|
(10)
+8%
|
(10)
+2%
|
(9)
+9%
|
(10)
-8%
|
(9)
+2%
|
(8)
+14%
|
(5)
+36%
|
(0)
+94%
|
(0)
-52%
|
(1)
-11%
|
(1)
-15%
|
(0)
+30%
|
(0)
+5%
|
(0)
-15%
|
(0)
+35%
|
(0)
+63%
|
0
N/A
|
1
+208%
|
1
+76%
|
3
+99%
|
3
+32%
|
4
+15%
|
4
+12%
|
4
-14%
|
3
-12%
|
3
-19%
|
2
-14%
|
2
-24%
|
3
+49%
|
5
+75%
|
8
+68%
|
9
+22%
|
12
+23%
|
10
-13%
|
6
-44%
|
4
-22%
|
(0)
N/A
|
(4)
-1 368%
|
(2)
+37%
|
(0)
+97%
|
(0)
-371%
|
1
N/A
|
(0)
N/A
|
(3)
-1 360%
|
(2)
+45%
|
(2)
-38%
|
(3)
-31%
|
0
N/A
|
1
+1 567%
|
1
+54%
|
1
-35%
|
0
-8%
|
1
+128%
|
1
+42%
|
2
+41%
|
2
+14%
|
2
-20%
|
1
-28%
|
1
-35%
|
(0)
N/A
|
(1)
-1 036%
|
(2)
-28%
|
(3)
-69%
|
(2)
+27%
|
(2)
-10%
|
(2)
+2%
|
(2)
+1%
|
(2)
+8%
|
(0)
+78%
|
1
N/A
|
7
+507%
|
16
+125%
|
24
+50%
|
28
+17%
|
23
-18%
|
13
-45%
|
2
-88%
|
(5)
N/A
|
(5)
-3%
|
(4)
+19%
|
(4)
+9%
|
(3)
+17%
|
(2)
+23%
|
(4)
-95%
|
(3)
+44%
|
(4)
-43%
|
(6)
-65%
|
(6)
+4%
|
(3)
+41%
|
(4)
-12%
|
(3)
+24%
|
(2)
+34%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
1
|
1
|
1
|
1
|
0
|
1
|
(0)
|
(0)
|
1
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
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
|
2
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| 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
|
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)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
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
|
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
|
1
|
1
|
1
|
0
|
0
|
1
|
0
|
|
| Pre-Tax Income |
(4)
N/A
|
(5)
-12%
|
(8)
-67%
|
(12)
-43%
|
(10)
+10%
|
(10)
+2%
|
(10)
+5%
|
(11)
-14%
|
(10)
+13%
|
(8)
+14%
|
(6)
+25%
|
(0)
+95%
|
(0)
-52%
|
(1)
-11%
|
(1)
-35%
|
(0)
+40%
|
(0)
+7%
|
(0)
-15%
|
(0)
+33%
|
(0)
+67%
|
0
N/A
|
1
+204%
|
1
+78%
|
3
+103%
|
4
+34%
|
4
+16%
|
5
+10%
|
4
-13%
|
3
-12%
|
3
-20%
|
2
-13%
|
2
-24%
|
3
+46%
|
5
+75%
|
8
+63%
|
9
+25%
|
12
+22%
|
12
+1%
|
8
-34%
|
5
-39%
|
0
-97%
|
(3)
N/A
|
(2)
+38%
|
(0)
+99%
|
(0)
-1 300%
|
1
N/A
|
(0)
N/A
|
(3)
-2 800%
|
(1)
+51%
|
(1)
-4%
|
(2)
-2%
|
0
N/A
|
1
+118%
|
1
+26%
|
1
-17%
|
1
-30%
|
1
+59%
|
2
+48%
|
2
+34%
|
3
+14%
|
2
-14%
|
2
-28%
|
1
-29%
|
0
-76%
|
(1)
N/A
|
(1)
-31%
|
(2)
-71%
|
(2)
+32%
|
(2)
-9%
|
(2)
+2%
|
(2)
-9%
|
(2)
+9%
|
(0)
+88%
|
1
N/A
|
7
+410%
|
16
+121%
|
24
+51%
|
28
+17%
|
23
-18%
|
13
-45%
|
2
-84%
|
(4)
N/A
|
(5)
-7%
|
(5)
-1%
|
(3)
+35%
|
(2)
+21%
|
(4)
-56%
|
(3)
+29%
|
(4)
-34%
|
(5)
-35%
|
(5)
-6%
|
(4)
+21%
|
(3)
+24%
|
(2)
+32%
|
(0)
+91%
|
(0)
-56%
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
0
|
(3)
|
(4)
|
(5)
|
(5)
|
(3)
|
(2)
|
(1)
|
1
|
1
|
0
|
1
|
0
|
(0)
|
1
|
0
|
1
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(1)
|
(3)
|
(5)
|
(6)
|
(5)
|
(3)
|
(0)
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(4)
|
(5)
|
(8)
|
(12)
|
(10)
|
(10)
|
(10)
|
(11)
|
(10)
|
(8)
|
(6)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
3
|
3
|
4
|
4
|
3
|
3
|
2
|
4
|
3
|
4
|
5
|
5
|
5
|
7
|
7
|
4
|
3
|
(0)
|
(3)
|
(1)
|
0
|
0
|
1
|
(0)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
6
|
13
|
19
|
22
|
18
|
10
|
2
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(0)
|
(0)
|
|
| 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
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
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
|
|
| Net Income (Common) |
(4)
N/A
|
(5)
-14%
|
(8)
-67%
|
(12)
-43%
|
(10)
+10%
|
(10)
+2%
|
(10)
+5%
|
(11)
-10%
|
(9)
+13%
|
(8)
+14%
|
(6)
+26%
|
(0)
+95%
|
(0)
-52%
|
(1)
-11%
|
(1)
-35%
|
(0)
+40%
|
(0)
+7%
|
(0)
-15%
|
(0)
+33%
|
(0)
+67%
|
0
N/A
|
1
+204%
|
1
+78%
|
3
+98%
|
3
+33%
|
4
+10%
|
4
+3%
|
3
-18%
|
3
-17%
|
2
-25%
|
4
+82%
|
3
-13%
|
3
+10%
|
5
+37%
|
5
+2%
|
6
+20%
|
7
+21%
|
7
+2%
|
5
-37%
|
3
-34%
|
0
-85%
|
(2)
N/A
|
(0)
+94%
|
1
N/A
|
1
-21%
|
1
+69%
|
0
-86%
|
(2)
N/A
|
(1)
+52%
|
(1)
-10%
|
(1)
-14%
|
0
N/A
|
1
+71%
|
1
+21%
|
1
-6%
|
0
-39%
|
1
+41%
|
1
+54%
|
2
+51%
|
2
+16%
|
2
-5%
|
1
-18%
|
1
-38%
|
0
-81%
|
(1)
N/A
|
(1)
-19%
|
(2)
-62%
|
(1)
+30%
|
(1)
+14%
|
(1)
-2%
|
(1)
-2%
|
(1)
+7%
|
(0)
+91%
|
1
N/A
|
6
+438%
|
12
+118%
|
19
+51%
|
21
+16%
|
18
-17%
|
10
-45%
|
2
-83%
|
(3)
N/A
|
(4)
-23%
|
(4)
+0%
|
(3)
+21%
|
(2)
+34%
|
(3)
-48%
|
(2)
+31%
|
(2)
-19%
|
(4)
-60%
|
(4)
-4%
|
(3)
+19%
|
(2)
+31%
|
(2)
+24%
|
(0)
+85%
|
(0)
+52%
|
|
| EPS (Diluted) |
-11.28
N/A
|
-11.9
-5%
|
-18.9
-59%
|
-28.99
-53%
|
-20.86
+28%
|
-17.7
+15%
|
-16.04
+9%
|
-18
-12%
|
-15.65
+13%
|
-12.98
+17%
|
-9.41
+28%
|
-0.03
+100%
|
-0.04
-33%
|
-0.04
N/A
|
-0.06
-50%
|
-0.03
+50%
|
-0.03
N/A
|
-0.04
-33%
|
-0.02
+50%
|
-0.01
+50%
|
0.02
N/A
|
0.06
+200%
|
0.1
+67%
|
0.19
+90%
|
0.25
+32%
|
0.28
+12%
|
0.3
+7%
|
0.25
-17%
|
0.21
-16%
|
0.15
-29%
|
0.27
+80%
|
0.23
-15%
|
0.25
+9%
|
0.35
+40%
|
0.35
N/A
|
0.41
+17%
|
0.74
+80%
|
0.59
-20%
|
0.36
-39%
|
0.27
-25%
|
0.04
-85%
|
-0.14
N/A
|
-0.01
+93%
|
0.09
N/A
|
0.08
-11%
|
0.13
+63%
|
0.02
-85%
|
-0.17
N/A
|
-0.09
+47%
|
-0.09
N/A
|
-0.09
N/A
|
0.04
N/A
|
0.07
+75%
|
0.08
+14%
|
0.07
-12%
|
0.04
-43%
|
0.06
+50%
|
0.1
+67%
|
0.15
+50%
|
0.18
+20%
|
0.17
-6%
|
0.14
-18%
|
0.08
-43%
|
0.02
-75%
|
-0.1
N/A
|
-0.12
-20%
|
-0.2
-67%
|
-0.13
+35%
|
-0.11
+15%
|
-0.12
-9%
|
-0.12
N/A
|
-0.11
+8%
|
-0.01
+91%
|
0.09
N/A
|
0.52
+478%
|
1.13
+117%
|
1.57
+39%
|
1.81
+15%
|
1.53
-15%
|
0.83
-46%
|
0.13
-84%
|
-0.27
N/A
|
-0.32
-19%
|
-0.33
-3%
|
-0.26
+21%
|
-0.17
+35%
|
-0.24
-41%
|
-0.17
+29%
|
-0.21
-24%
|
-0.33
-57%
|
-0.34
-3%
|
-0.27
+21%
|
-0.19
+30%
|
-0.14
+26%
|
-0.02
+86%
|
-0.01
+50%
|
|