Forian Inc
NASDAQ:FORA
Income Statement
Earnings Waterfall
Forian Inc
Revenue
|
20.5m
USD
|
Cost of Revenue
|
-5.5m
USD
|
Gross Profit
|
15m
USD
|
Operating Expenses
|
-20.3m
USD
|
Operating Income
|
-5.3m
USD
|
Other Expenses
|
16.5m
USD
|
Net Income
|
11.1m
USD
|
Income Statement
Forian Inc
Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | 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 |
4
N/A
|
4
-6%
|
4
-1%
|
4
+0%
|
4
+5%
|
4
+5%
|
4
-4%
|
4
-5%
|
4
-3%
|
0
-90%
|
1
+126%
|
1
+71%
|
2
+44%
|
2
+15%
|
3
+22%
|
3
+18%
|
4
+15%
|
4
+11%
|
5
+19%
|
7
+37%
|
10
+31%
|
12
+23%
|
12
-2%
|
11
-3%
|
15
+36%
|
13
-14%
|
13
-2%
|
13
+1%
|
1
-96%
|
(2)
N/A
|
1
N/A
|
3
+259%
|
17
+488%
|
22
+28%
|
24
+9%
|
23
-3%
|
28
+22%
|
24
-16%
|
22
-7%
|
23
+5%
|
20
-11%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(6)
|
(6)
|
(8)
|
(6)
|
(5)
|
(5)
|
(0)
|
2
|
0
|
(0)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(6)
|
(6)
|
(5)
|
|
Gross Profit |
2
N/A
|
2
+7%
|
2
+2%
|
2
+2%
|
2
+11%
|
2
+9%
|
2
-3%
|
2
-9%
|
2
-3%
|
0
-99%
|
0
+1 600%
|
0
+94%
|
0
-12%
|
(1)
N/A
|
(1)
+12%
|
(1)
+23%
|
1
N/A
|
1
+24%
|
2
+28%
|
3
+50%
|
4
+32%
|
5
+31%
|
5
+14%
|
6
+4%
|
7
+28%
|
7
+2%
|
8
+5%
|
8
+7%
|
1
-94%
|
(1)
N/A
|
1
N/A
|
3
+165%
|
12
+359%
|
16
+30%
|
17
+9%
|
17
-4%
|
21
+27%
|
18
-17%
|
16
-7%
|
17
+6%
|
15
-14%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
(0)
|
(1)
|
(1)
|
(3)
|
(2)
|
(2)
|
(3)
|
(5)
|
(7)
|
(9)
|
(12)
|
(14)
|
(15)
|
(16)
|
(16)
|
(17)
|
(17)
|
(16)
|
(15)
|
(5)
|
35
|
28
|
20
|
(39)
|
(50)
|
(50)
|
(45)
|
(47)
|
(32)
|
(27)
|
(25)
|
(20)
|
|
Selling, General & Administrative |
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(0)
|
(1)
|
(1)
|
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(6)
|
(8)
|
(10)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(12)
|
(11)
|
(11)
|
(3)
|
(3)
|
(9)
|
(14)
|
(28)
|
(37)
|
(36)
|
(33)
|
(32)
|
(23)
|
(21)
|
(21)
|
(19)
|
|
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
|
(3)
|
(2)
|
(3)
|
(6)
|
(9)
|
(11)
|
(12)
|
(10)
|
(12)
|
(7)
|
(4)
|
(4)
|
(1)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
0
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
|
Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
42
|
42
|
42
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(2)
N/A
|
(2)
+16%
|
(2)
-14%
|
(2)
+4%
|
(2)
-10%
|
(3)
-17%
|
(3)
-5%
|
(4)
-22%
|
(3)
+6%
|
(0)
+92%
|
(0)
-75%
|
(1)
-67%
|
(3)
-215%
|
(3)
N/A
|
(3)
-8%
|
(3)
-14%
|
(4)
-19%
|
(6)
-51%
|
(7)
-27%
|
(9)
-28%
|
(10)
-9%
|
(10)
-3%
|
(11)
-5%
|
(11)
+0%
|
(10)
+6%
|
(10)
+7%
|
(8)
+15%
|
(7)
+13%
|
(5)
+30%
|
34
N/A
|
29
-17%
|
23
-20%
|
(26)
N/A
|
(34)
-30%
|
(33)
+4%
|
(29)
+14%
|
(26)
+9%
|
(14)
+46%
|
(10)
+26%
|
(8)
+24%
|
(5)
+32%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
7
|
7
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(7)
|
(6)
|
(6)
|
(5)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(41)
|
0
|
(41)
|
(41)
|
(1)
|
(1)
|
0
|
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
|
0
|
|
Total Other Income |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
(5)
|
(4)
|
(2)
|
0
|
2
|
2
|
2
|
(8)
|
(0)
|
2
|
2
|
11
|
2
|
(1)
|
0
|
(2)
|
0
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(2)
N/A
|
(2)
+16%
|
(2)
-15%
|
(2)
+3%
|
(3)
-10%
|
(3)
-22%
|
(3)
-3%
|
(4)
-27%
|
(4)
+3%
|
(1)
+83%
|
(2)
-230%
|
(2)
-18%
|
(7)
-193%
|
(14)
-87%
|
(15)
-7%
|
(14)
+1%
|
(11)
+26%
|
(6)
+41%
|
(5)
+19%
|
(8)
-48%
|
(8)
-6%
|
(18)
-123%
|
(12)
+34%
|
(10)
+13%
|
(10)
+6%
|
(2)
+83%
|
(10)
-482%
|
(51)
-427%
|
(5)
+90%
|
(6)
-29%
|
(10)
-59%
|
25
N/A
|
(27)
N/A
|
(34)
-27%
|
(32)
+5%
|
(28)
+12%
|
(26)
+8%
|
(14)
+45%
|
(10)
+31%
|
(1)
+87%
|
2
N/A
|
|
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 |
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(1)
|
(2)
|
(2)
|
(7)
|
(14)
|
(15)
|
(14)
|
(11)
|
(6)
|
(5)
|
(8)
|
(8)
|
(18)
|
(12)
|
(10)
|
(10)
|
(2)
|
(10)
|
(51)
|
(5)
|
(6)
|
(10)
|
25
|
(27)
|
(34)
|
(32)
|
(28)
|
(26)
|
(14)
|
(10)
|
(1)
|
2
|
|
Net Income (Common) |
(3)
N/A
|
(3)
-3%
|
(3)
-8%
|
(3)
+4%
|
(3)
-6%
|
(3)
0%
|
(3)
-3%
|
(4)
-27%
|
(4)
+3%
|
(1)
+83%
|
(2)
-230%
|
(2)
-18%
|
(7)
-193%
|
(14)
-87%
|
(18)
-30%
|
(26)
-45%
|
(33)
-28%
|
(43)
-32%
|
(46)
-7%
|
(41)
+12%
|
(30)
+26%
|
(25)
+17%
|
(12)
+53%
|
(10)
+12%
|
(10)
+7%
|
(2)
+81%
|
(10)
-436%
|
(51)
-419%
|
(5)
+90%
|
(6)
-29%
|
(10)
-59%
|
25
N/A
|
(27)
N/A
|
(34)
-27%
|
(32)
+5%
|
(30)
+5%
|
(26)
+15%
|
(8)
+71%
|
(3)
+57%
|
6
N/A
|
11
+80%
|
|
EPS (Diluted) |
-7.52
N/A
|
-6.61
+12%
|
-6.54
+1%
|
-6.26
+4%
|
-6.48
-4%
|
-6.51
0%
|
-6.7
-3%
|
-8.33
-24%
|
-8.06
+3%
|
-0.04
+100%
|
-0.07
-75%
|
-0.08
-14%
|
-0.27
-238%
|
-0.51
-89%
|
-0.57
-12%
|
-0.89
-56%
|
-1.15
-29%
|
-1.49
-30%
|
-0.51
+66%
|
-0.57
-12%
|
-0.56
+2%
|
-0.34
+39%
|
-0.16
+53%
|
-0.13
+19%
|
-0.12
+8%
|
-0.01
+92%
|
-0.08
-700%
|
-0.43
-438%
|
-0.23
+47%
|
-0.26
-13%
|
-0.33
-27%
|
0.79
N/A
|
-0.9
N/A
|
-1.06
-18%
|
-1.01
+5%
|
-0.94
+7%
|
-0.81
+14%
|
-0.23
+72%
|
-0.1
+57%
|
0.17
N/A
|
0.34
+100%
|