Logan Ridge Finance Corp
NASDAQ:LRFC
Income Statement
Earnings Waterfall
Logan Ridge Finance Corp
Revenue
|
20.2m
USD
|
Cost of Revenue
|
-12m
USD
|
Gross Profit
|
8.2m
USD
|
Operating Expenses
|
-4.3m
USD
|
Operating Income
|
3.8m
USD
|
Other Expenses
|
-6.3m
USD
|
Net Income
|
-2.5m
USD
|
Income Statement
Logan Ridge Finance Corp
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 |
35
N/A
|
42
+17%
|
46
+10%
|
48
+5%
|
50
+3%
|
51
+3%
|
54
+5%
|
61
+13%
|
64
+5%
|
67
+5%
|
69
+3%
|
68
-1%
|
68
0%
|
66
-4%
|
61
-7%
|
56
-8%
|
51
-9%
|
49
-4%
|
48
-1%
|
48
-2%
|
47
-1%
|
47
+0%
|
47
-1%
|
46
-3%
|
44
-4%
|
38
-13%
|
34
-12%
|
30
-10%
|
26
-13%
|
24
-8%
|
22
-8%
|
19
-15%
|
17
-12%
|
15
-9%
|
13
-11%
|
14
+3%
|
15
+8%
|
17
+13%
|
19
+12%
|
20
+7%
|
20
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(15)
|
(18)
|
(20)
|
(24)
|
(29)
|
(32)
|
(35)
|
(37)
|
(36)
|
(37)
|
(38)
|
(37)
|
(37)
|
(36)
|
(35)
|
(32)
|
(30)
|
(28)
|
(27)
|
(27)
|
(27)
|
(27)
|
(27)
|
(27)
|
(27)
|
(25)
|
(24)
|
(23)
|
(22)
|
(20)
|
(18)
|
(16)
|
(15)
|
(14)
|
(13)
|
(12)
|
(12)
|
(11)
|
(12)
|
(12)
|
(12)
|
|
Gross Profit |
20
N/A
|
24
+16%
|
25
+7%
|
24
-5%
|
21
-15%
|
19
-8%
|
19
+0%
|
24
+23%
|
28
+21%
|
31
+8%
|
32
+4%
|
31
-2%
|
31
+1%
|
30
-5%
|
26
-11%
|
24
-10%
|
21
-10%
|
21
-3%
|
21
+4%
|
21
-2%
|
21
-1%
|
20
-3%
|
20
-2%
|
19
-4%
|
17
-8%
|
14
-21%
|
9
-32%
|
7
-25%
|
5
-31%
|
4
-20%
|
4
+15%
|
3
-39%
|
1
-51%
|
1
-28%
|
0
-87%
|
1
+992%
|
3
+129%
|
5
+66%
|
7
+36%
|
8
+12%
|
8
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1)
|
(2)
|
(3)
|
(3)
|
(1)
|
0
|
(0)
|
(1)
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(7)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
Selling, General & Administrative |
(1)
|
(2)
|
(3)
|
(4)
|
(1)
|
(0)
|
(0)
|
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
Other Operating Expenses |
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
2
|
2
|
1
|
1
|
1
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Operating Income |
19
N/A
|
22
+12%
|
23
+4%
|
21
-8%
|
20
-5%
|
19
-5%
|
19
-2%
|
23
+23%
|
25
+10%
|
28
+10%
|
30
+8%
|
30
-1%
|
29
-2%
|
28
-4%
|
24
-14%
|
21
-13%
|
18
-12%
|
14
-25%
|
17
+26%
|
17
-3%
|
16
-4%
|
16
-2%
|
16
-1%
|
15
-6%
|
13
-11%
|
9
-32%
|
4
-52%
|
2
-53%
|
0
-98%
|
(1)
N/A
|
(0)
+89%
|
(2)
-3 750%
|
(4)
-55%
|
(5)
-36%
|
(5)
+1%
|
(3)
+35%
|
(1)
+63%
|
1
N/A
|
3
+205%
|
4
+33%
|
4
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
9
|
6
|
(1)
|
(6)
|
(23)
|
(14)
|
(15)
|
(11)
|
(11)
|
(28)
|
(28)
|
(38)
|
(20)
|
(10)
|
(16)
|
(14)
|
(21)
|
(24)
|
(19)
|
(27)
|
(34)
|
(34)
|
(66)
|
(52)
|
(40)
|
(78)
|
(42)
|
(38)
|
(36)
|
20
|
9
|
5
|
3
|
(10)
|
(8)
|
(9)
|
(11)
|
(13)
|
(6)
|
(6)
|
(6)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
29
N/A
|
28
-5%
|
22
-20%
|
15
-34%
|
(3)
N/A
|
5
N/A
|
4
-24%
|
12
+194%
|
14
+19%
|
(0)
N/A
|
2
N/A
|
(8)
N/A
|
9
N/A
|
18
+99%
|
5
-70%
|
4
-20%
|
(6)
N/A
|
(10)
-82%
|
(1)
+88%
|
(10)
-692%
|
(18)
-80%
|
(18)
-2%
|
(50)
-175%
|
(37)
+27%
|
(27)
+27%
|
(69)
-156%
|
(38)
+46%
|
(36)
+4%
|
(35)
+2%
|
19
N/A
|
9
-55%
|
2
-79%
|
(2)
N/A
|
(15)
-688%
|
(13)
+17%
|
(12)
+4%
|
(12)
+0%
|
(12)
+2%
|
(4)
+70%
|
(3)
+29%
|
(2)
+2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(2)
|
(2)
|
(0)
|
2
|
2
|
2
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
29
|
28
|
22
|
15
|
(3)
|
5
|
4
|
12
|
14
|
(0)
|
2
|
(8)
|
9
|
18
|
5
|
2
|
(7)
|
(12)
|
(2)
|
(8)
|
(16)
|
(16)
|
(50)
|
(37)
|
(28)
|
(70)
|
(38)
|
(36)
|
(35)
|
19
|
9
|
2
|
(2)
|
(15)
|
(13)
|
(12)
|
(12)
|
(12)
|
(4)
|
(3)
|
(2)
|
|
Net Income (Common) |
29
N/A
|
28
-5%
|
22
-20%
|
15
-34%
|
(3)
N/A
|
5
N/A
|
4
-24%
|
12
+194%
|
14
+19%
|
(0)
N/A
|
2
N/A
|
(8)
N/A
|
9
N/A
|
18
+99%
|
5
-70%
|
2
-69%
|
(7)
N/A
|
(12)
-68%
|
(1)
+89%
|
(7)
-494%
|
(16)
-116%
|
(16)
-2%
|
(50)
-209%
|
(37)
+27%
|
(28)
+25%
|
(70)
-153%
|
(38)
+46%
|
(36)
+4%
|
(35)
+2%
|
19
N/A
|
9
-55%
|
2
-79%
|
(2)
N/A
|
(15)
-688%
|
(13)
+17%
|
(12)
+4%
|
(12)
+0%
|
(12)
+2%
|
(4)
+70%
|
(3)
+29%
|
(2)
+2%
|
|
EPS (Diluted) |
13.35
N/A
|
12.74
-5%
|
10.1
-21%
|
6.73
-33%
|
-1.59
N/A
|
2.4
N/A
|
1.48
-38%
|
4.32
+192%
|
5.46
+26%
|
-0.07
N/A
|
0.8
N/A
|
-2.99
N/A
|
3.47
N/A
|
6.89
+99%
|
2.05
-70%
|
0.64
-69%
|
-2.63
N/A
|
-4.4
-67%
|
-0.38
+91%
|
-2.77
-629%
|
-6.01
-117%
|
-6.08
-1%
|
-18.8
-209%
|
-13.66
+27%
|
-10.29
+25%
|
-25.9
-152%
|
-13.9
+46%
|
-13.3
+4%
|
-13.08
+2%
|
5.93
N/A
|
3.21
-46%
|
0.68
-79%
|
-0.71
N/A
|
-5.59
-687%
|
-4.66
+17%
|
-4.46
+4%
|
-4.44
+0%
|
-4.36
+2%
|
-1.09
+75%
|
-0.94
+14%
|
-0.92
+2%
|