GSE Systems Inc
NASDAQ:GVP
Income Statement
Earnings Waterfall
GSE Systems Inc
Revenue
|
45m
USD
|
Cost of Revenue
|
-33.1m
USD
|
Gross Profit
|
11.9m
USD
|
Operating Expenses
|
-17.4m
USD
|
Operating Income
|
-5.4m
USD
|
Other Expenses
|
-3.3m
USD
|
Net Income
|
-8.7m
USD
|
Income Statement
GSE Systems Inc
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 |
48
N/A
|
44
-8%
|
41
-6%
|
37
-10%
|
38
+1%
|
43
+14%
|
48
+13%
|
55
+15%
|
57
+3%
|
56
-2%
|
54
-2%
|
54
-1%
|
53
-2%
|
56
+6%
|
61
+8%
|
62
+2%
|
71
+14%
|
77
+9%
|
85
+10%
|
91
+8%
|
92
+1%
|
92
-1%
|
90
-1%
|
89
-2%
|
83
-6%
|
78
-5%
|
69
-12%
|
62
-10%
|
58
-7%
|
53
-8%
|
52
-2%
|
54
+3%
|
55
+2%
|
54
-1%
|
54
-1%
|
51
-5%
|
48
-6%
|
46
-3%
|
46
-1%
|
46
-1%
|
45
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(35)
|
(32)
|
(30)
|
(26)
|
(27)
|
(31)
|
(36)
|
(42)
|
(42)
|
(41)
|
(39)
|
(38)
|
(38)
|
(40)
|
(44)
|
(44)
|
(52)
|
(58)
|
(64)
|
(70)
|
(69)
|
(69)
|
(68)
|
(67)
|
(63)
|
(59)
|
(52)
|
(46)
|
(43)
|
(39)
|
(39)
|
(41)
|
(43)
|
(43)
|
(42)
|
(39)
|
(36)
|
(34)
|
(34)
|
(33)
|
(33)
|
|
Gross Profit |
13
N/A
|
12
-7%
|
12
-1%
|
11
-5%
|
11
-1%
|
12
+10%
|
12
+2%
|
13
+9%
|
14
+9%
|
15
+1%
|
15
+5%
|
16
+3%
|
15
-3%
|
16
+5%
|
17
+9%
|
18
+1%
|
19
+5%
|
19
+4%
|
21
+7%
|
22
+6%
|
23
+6%
|
23
-1%
|
23
-2%
|
22
-3%
|
20
-7%
|
20
-3%
|
17
-12%
|
16
-8%
|
15
-8%
|
14
-8%
|
13
-6%
|
13
-1%
|
12
-6%
|
11
-4%
|
12
+4%
|
12
+1%
|
12
0%
|
12
0%
|
12
+0%
|
12
+4%
|
12
-4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(17)
|
(23)
|
(17)
|
(17)
|
(18)
|
(18)
|
(17)
|
(17)
|
(17)
|
(15)
|
(14)
|
(13)
|
(13)
|
(14)
|
(16)
|
(17)
|
(18)
|
(19)
|
(20)
|
(20)
|
(20)
|
(21)
|
(21)
|
(19)
|
(20)
|
(21)
|
(20)
|
(20)
|
(18)
|
(17)
|
(16)
|
(15)
|
(17)
|
(18)
|
(19)
|
(20)
|
(19)
|
(27)
|
(26)
|
(18)
|
(17)
|
|
Selling, General & Administrative |
(16)
|
(16)
|
(16)
|
(17)
|
(16)
|
(15)
|
(15)
|
(15)
|
(14)
|
(14)
|
(13)
|
(12)
|
(11)
|
(12)
|
(12)
|
(14)
|
(15)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(16)
|
(16)
|
(17)
|
(16)
|
(17)
|
(15)
|
(14)
|
(14)
|
(13)
|
(15)
|
(16)
|
(17)
|
(18)
|
(17)
|
(17)
|
(17)
|
(17)
|
(16)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Other Operating Expenses |
0
|
(7)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(8)
|
0
|
0
|
|
Operating Income |
(4)
N/A
|
(11)
-185%
|
(5)
+52%
|
(7)
-19%
|
(8)
-15%
|
(6)
+25%
|
(5)
+12%
|
(4)
+30%
|
(3)
+26%
|
(0)
+83%
|
1
N/A
|
2
+71%
|
2
-13%
|
2
-17%
|
2
+15%
|
1
-58%
|
1
+23%
|
1
-20%
|
1
+14%
|
2
+73%
|
3
+66%
|
2
-15%
|
2
-11%
|
2
+16%
|
1
-72%
|
(1)
N/A
|
(2)
-195%
|
(4)
-62%
|
(3)
+13%
|
(3)
+13%
|
(3)
-12%
|
(3)
+16%
|
(5)
-83%
|
(6)
-23%
|
(7)
-6%
|
(8)
-14%
|
(7)
+10%
|
(15)
-112%
|
(14)
+6%
|
(6)
+60%
|
(5)
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
Non-Reccuring Items |
(7)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(3)
|
(2)
|
(3)
|
(4)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(6)
|
(6)
|
(6)
|
(8)
|
(7)
|
(8)
|
(6)
|
(6)
|
(3)
|
(2)
|
(2)
|
9
|
0
|
0
|
(7)
|
(8)
|
0
|
0
|
(1)
|
(1)
|
|
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
|
2
|
2
|
2
|
2
|
0
|
(0)
|
5
|
17
|
7
|
17
|
12
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
Pre-Tax Income |
(10)
N/A
|
(11)
-8%
|
(5)
+56%
|
(6)
-16%
|
(7)
-25%
|
(6)
+22%
|
(5)
+9%
|
(7)
-37%
|
(4)
+39%
|
(4)
+11%
|
(2)
+43%
|
2
N/A
|
2
-3%
|
1
-23%
|
2
+62%
|
1
-35%
|
0
-72%
|
(1)
N/A
|
(1)
-83%
|
(1)
+26%
|
1
N/A
|
(4)
N/A
|
(4)
-8%
|
(5)
-10%
|
(6)
-29%
|
(7)
-8%
|
(9)
-31%
|
(9)
+1%
|
(10)
-14%
|
(6)
+41%
|
(1)
+86%
|
11
N/A
|
11
-5%
|
10
-10%
|
5
-48%
|
(16)
N/A
|
(15)
+3%
|
(15)
+2%
|
(15)
0%
|
(8)
+47%
|
(9)
-10%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
4
|
3
|
4
|
4
|
(1)
|
1
|
0
|
(0)
|
(6)
|
(7)
|
(7)
|
(7)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
|
Income from Continuing Operations |
(11)
|
(11)
|
(5)
|
(6)
|
(7)
|
(6)
|
(5)
|
(7)
|
(5)
|
(4)
|
(3)
|
1
|
1
|
1
|
2
|
1
|
4
|
3
|
3
|
3
|
(0)
|
(3)
|
(4)
|
(5)
|
(12)
|
(14)
|
(16)
|
(16)
|
(11)
|
(6)
|
(1)
|
11
|
11
|
9
|
5
|
(16)
|
(15)
|
(15)
|
(15)
|
(8)
|
(9)
|
|
Net Income (Common) |
(11)
N/A
|
(11)
-8%
|
(5)
+55%
|
(6)
-17%
|
(7)
-21%
|
(6)
+21%
|
(5)
+8%
|
(7)
-35%
|
(5)
+34%
|
(4)
+10%
|
(3)
+38%
|
1
N/A
|
1
+11%
|
1
-29%
|
2
+71%
|
1
-45%
|
7
+591%
|
5
-19%
|
5
+3%
|
6
+2%
|
(0)
N/A
|
(3)
-803%
|
(4)
-38%
|
(5)
-16%
|
(12)
-139%
|
(14)
-18%
|
(16)
-13%
|
(16)
+3%
|
(11)
+33%
|
(6)
+38%
|
(1)
+83%
|
11
N/A
|
11
-3%
|
9
-12%
|
5
-49%
|
(16)
N/A
|
(15)
+2%
|
(15)
+3%
|
(15)
-1%
|
(8)
+47%
|
(9)
-9%
|
|
EPS (Diluted) |
-5.87
N/A
|
-6.35
-8%
|
-2.88
+55%
|
-3.39
-18%
|
-4.1
-21%
|
-3.23
+21%
|
-2.96
+8%
|
-4
-35%
|
-2.63
+34%
|
-2.35
+11%
|
-1.44
+39%
|
0.71
N/A
|
0.77
+8%
|
0.53
-31%
|
0.89
+68%
|
0.49
-45%
|
3.34
+582%
|
2.72
-19%
|
2.73
+0%
|
2.8
+3%
|
-0.18
N/A
|
-1.58
-778%
|
-2.18
-38%
|
-2.53
-16%
|
-6.02
-138%
|
-7.04
-17%
|
-7.95
-13%
|
-7.6
+4%
|
-5.16
+32%
|
-3.16
+39%
|
-0.55
+83%
|
5.25
N/A
|
5.11
-3%
|
4.46
-13%
|
2.28
-49%
|
-7.36
N/A
|
-7.18
+2%
|
-6.48
+10%
|
-6.18
+5%
|
-3.22
+48%
|
-3.51
-9%
|