Pro-Dex Inc
NASDAQ:PDEX
Income Statement
Earnings Waterfall
Pro-Dex Inc
Revenue
|
48.2m
USD
|
Cost of Revenue
|
-34.6m
USD
|
Gross Profit
|
13.6m
USD
|
Operating Expenses
|
-7.3m
USD
|
Operating Income
|
6.3m
USD
|
Other Expenses
|
-1.3m
USD
|
Net Income
|
5m
USD
|
Income Statement
Pro-Dex 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 |
11
N/A
|
10
-6%
|
11
+5%
|
11
+0%
|
11
+1%
|
13
+14%
|
13
+7%
|
15
+9%
|
17
+17%
|
18
+7%
|
19
+5%
|
21
+7%
|
20
-3%
|
21
+7%
|
22
+3%
|
22
+0%
|
23
+4%
|
22
-5%
|
22
+3%
|
24
+8%
|
25
+3%
|
26
+5%
|
27
+3%
|
27
+1%
|
29
+6%
|
31
+6%
|
35
+13%
|
36
+4%
|
36
+1%
|
40
+9%
|
38
-4%
|
39
+4%
|
41
+5%
|
39
-6%
|
42
+8%
|
43
+3%
|
44
+3%
|
48
+9%
|
46
-4%
|
47
+2%
|
48
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(11)
|
(13)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(14)
|
(15)
|
(14)
|
(15)
|
(15)
|
(16)
|
(17)
|
(17)
|
(18)
|
(19)
|
(19)
|
(22)
|
(22)
|
(23)
|
(25)
|
(24)
|
(26)
|
(27)
|
(26)
|
(29)
|
(30)
|
(32)
|
(35)
|
(33)
|
(33)
|
(35)
|
|
Gross Profit |
3
N/A
|
3
-12%
|
3
+14%
|
3
-4%
|
3
+5%
|
4
+17%
|
4
+5%
|
4
+2%
|
5
+19%
|
5
+6%
|
5
+3%
|
5
+11%
|
5
-2%
|
6
+22%
|
7
+11%
|
8
+6%
|
8
+5%
|
8
-6%
|
8
+5%
|
9
+11%
|
9
+6%
|
10
+3%
|
10
+2%
|
10
+1%
|
10
+6%
|
11
+9%
|
13
+15%
|
14
+5%
|
14
-2%
|
15
+9%
|
14
-8%
|
14
0%
|
14
+6%
|
13
-11%
|
13
+2%
|
13
-4%
|
12
-6%
|
13
+8%
|
13
-1%
|
13
+5%
|
14
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
|
Selling, General & Administrative |
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
|
Research & Development |
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
Operating Income |
(2)
N/A
|
(1)
+18%
|
(1)
+46%
|
(1)
-27%
|
(1)
-1%
|
(1)
+5%
|
(1)
+9%
|
(1)
+13%
|
0
N/A
|
1
+820%
|
1
+15%
|
2
+44%
|
1
-38%
|
2
+135%
|
3
+27%
|
3
+16%
|
4
+9%
|
3
-20%
|
3
+18%
|
4
+26%
|
5
+14%
|
5
+6%
|
5
-3%
|
5
-5%
|
5
+10%
|
6
+15%
|
7
+17%
|
7
+1%
|
6
-16%
|
6
+3%
|
5
-26%
|
4
-5%
|
5
+25%
|
5
-16%
|
5
+14%
|
5
-8%
|
4
-10%
|
5
+25%
|
6
+7%
|
7
+15%
|
6
-5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
2
|
3
|
3
|
2
|
0
|
1
|
1
|
1
|
1
|
4
|
1
|
0
|
|
Non-Reccuring Items |
0
|
0
|
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(2)
N/A
|
(1)
+20%
|
(1)
+48%
|
(1)
-26%
|
(1)
+4%
|
(1)
+46%
|
(0)
+10%
|
(0)
+29%
|
0
N/A
|
1
+102%
|
1
+14%
|
1
+32%
|
1
-13%
|
2
+65%
|
3
+29%
|
3
+22%
|
3
+4%
|
3
-19%
|
3
-8%
|
3
+34%
|
5
+33%
|
5
+5%
|
5
+12%
|
5
-6%
|
5
+1%
|
6
+14%
|
8
+33%
|
8
0%
|
8
+3%
|
9
+13%
|
8
-17%
|
8
-1%
|
7
-9%
|
5
-30%
|
6
+19%
|
6
-1%
|
6
-1%
|
7
+20%
|
9
+41%
|
7
-23%
|
7
-8%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
3
|
2
|
2
|
2
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
|
Income from Continuing Operations |
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
4
|
4
|
5
|
5
|
2
|
2
|
2
|
2
|
3
|
4
|
4
|
4
|
4
|
4
|
6
|
6
|
7
|
8
|
6
|
6
|
5
|
4
|
5
|
5
|
5
|
5
|
7
|
5
|
5
|
|
Net Income (Common) |
(2)
N/A
|
(1)
+23%
|
(0)
+59%
|
(1)
-80%
|
(1)
+17%
|
(0)
+42%
|
(0)
+12%
|
(0)
+11%
|
0
N/A
|
1
+180%
|
1
+17%
|
1
+51%
|
4
+226%
|
5
+13%
|
5
+11%
|
5
+7%
|
3
-52%
|
2
-16%
|
2
-26%
|
2
+45%
|
3
+35%
|
3
+8%
|
4
+21%
|
4
-6%
|
4
+2%
|
4
+12%
|
6
+37%
|
6
+1%
|
7
+8%
|
8
+14%
|
6
-19%
|
6
-2%
|
5
-14%
|
4
-32%
|
5
+28%
|
5
+0%
|
5
-1%
|
5
+19%
|
7
+31%
|
5
-24%
|
5
-7%
|
|
EPS (Diluted) |
-0.45
N/A
|
-0.35
+22%
|
-0.14
+60%
|
-0.2
-43%
|
-0.19
+5%
|
-0.1
+47%
|
-0.1
N/A
|
-0.07
+30%
|
0.05
N/A
|
0.16
+220%
|
0.19
+19%
|
0.3
+58%
|
0.98
+227%
|
1.12
+14%
|
1.24
+11%
|
1.29
+4%
|
0.58
-55%
|
0.49
-16%
|
0.37
-24%
|
0.53
+43%
|
0.75
+42%
|
0.8
+7%
|
0.96
+20%
|
0.93
-3%
|
0.98
+5%
|
1.11
+13%
|
1.5
+35%
|
1.55
+3%
|
1.65
+6%
|
1.91
+16%
|
1.57
-18%
|
1.6
+2%
|
1.39
-13%
|
0.95
-32%
|
1.21
+27%
|
1.23
+2%
|
1.24
+1%
|
1.48
+19%
|
1.95
+32%
|
1.51
-23%
|
1.39
-8%
|