SIM Acquisition I Corp
NASDAQ:SIMA
Income Statement
Earnings Waterfall
SIM Acquisition I Corp
Income Statement
SIM Acquisition I Corp
| Dec-1995 | Mar-1996 | Jun-1996 | Sep-1996 | Dec-1996 | Mar-1997 | Jun-1997 | Sep-1997 | Dec-1997 | Mar-1998 | Jun-1998 | Sep-1998 | Dec-1998 | Mar-1999 | Jun-1999 | Sep-1999 | Dec-1999 | Mar-2000 | Jun-2000 | Sep-2000 | Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | Jun-2002 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||
| Revenue |
9
N/A
|
9
+2%
|
9
-1%
|
10
+4%
|
10
+6%
|
10
-1%
|
11
+6%
|
11
+5%
|
11
+1%
|
12
+4%
|
12
+1%
|
12
+3%
|
13
+1%
|
13
+3%
|
12
-4%
|
12
+1%
|
13
+2%
|
13
+3%
|
14
+9%
|
14
-5%
|
13
-2%
|
12
-7%
|
11
-9%
|
11
-6%
|
10
-3%
|
10
-5%
|
9
-6%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
5
N/A
|
5
-2%
|
4
-13%
|
4
+3%
|
5
+5%
|
5
N/A
|
4
-5%
|
5
+2%
|
4
-1%
|
4
+0%
|
5
+12%
|
5
+1%
|
5
-1%
|
5
+2%
|
5
+5%
|
5
-5%
|
5
0%
|
5
+1%
|
5
0%
|
5
-2%
|
5
-4%
|
5
-6%
|
4
-22%
|
3
-7%
|
3
-1%
|
3
-5%
|
4
+15%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||
| Operating Expenses |
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Selling, General & Administrative |
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
|
| Research & Development |
(0)
|
(0)
|
(0)
|
(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
|
|
| Depreciation & Amortization |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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)
|
(1)
|
0
|
0
|
0
|
|
| Operating Income |
1
N/A
|
1
-17%
|
0
-56%
|
0
-8%
|
0
-2%
|
0
-25%
|
0
-95%
|
(0)
N/A
|
(0)
-113%
|
(0)
-112%
|
(0)
-8%
|
(0)
+20%
|
(0)
+68%
|
0
N/A
|
1
+247%
|
1
-5%
|
1
N/A
|
1
-1%
|
1
-3%
|
0
-30%
|
0
-63%
|
0
-29%
|
(1)
N/A
|
(2)
-143%
|
(1)
+24%
|
(1)
-7%
|
0
N/A
|
(0)
N/A
|
(0)
-2 111%
|
(1)
-103%
|
(1)
-37%
|
(1)
-21%
|
(1)
+1%
|
|
| 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
|
3
|
5
|
8
|
10
|
10
|
|
| Non-Reccuring Items |
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
|
|
| 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
|
|
| 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
|
|
| Pre-Tax Income |
1
N/A
|
1
-17%
|
0
-60%
|
0
-14%
|
0
+18%
|
0
-16%
|
0
-87%
|
(0)
N/A
|
(0)
-275%
|
(0)
-127%
|
(0)
-4%
|
(0)
+4%
|
(0)
+18%
|
(0)
+68%
|
0
N/A
|
0
-7%
|
0
+9%
|
0
-8%
|
0
-8%
|
0
-70%
|
(0)
N/A
|
(0)
-14%
|
(2)
-735%
|
(2)
+7%
|
(1)
+25%
|
(1)
0%
|
0
N/A
|
(0)
N/A
|
2
N/A
|
5
+102%
|
7
+47%
|
9
+33%
|
9
-1%
|
|
| 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
|
|
| Income from Continuing Operations |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
(0)
|
2
|
5
|
7
|
9
|
9
|
|
| Net Income (Common) |
1
N/A
|
1
-20%
|
0
-33%
|
0
-43%
|
0
+16%
|
0
-17%
|
0
-88%
|
(0)
N/A
|
(0)
-300%
|
(0)
-163%
|
(0)
-88%
|
(0)
+9%
|
(0)
+14%
|
(0)
+58%
|
0
N/A
|
0
+4%
|
0
+3%
|
0
-15%
|
0
-72%
|
(0)
N/A
|
(0)
-280%
|
(0)
-11%
|
(2)
-395%
|
(2)
+7%
|
(1)
+23%
|
(1)
+0%
|
0
N/A
|
(0)
N/A
|
2
N/A
|
5
+102%
|
7
+47%
|
9
+33%
|
9
-1%
|
|
| EPS (Diluted) |
0.32
N/A
|
0.19
-41%
|
0.13
-32%
|
0.06
-54%
|
0.07
+17%
|
0.06
-14%
|
0.01
-83%
|
-0.01
N/A
|
-0.02
-100%
|
-0.06
-200%
|
-0.11
-83%
|
-0.1
+9%
|
-0.09
+10%
|
-0.04
+56%
|
0.1
N/A
|
0.1
N/A
|
0.1
N/A
|
0.09
-10%
|
0.02
-78%
|
-0.01
N/A
|
-0.09
-800%
|
-0.11
-22%
|
-0.59
-436%
|
-0.56
+5%
|
-0.43
+23%
|
-0.42
+2%
|
0.14
N/A
|
0
N/A
|
0.08
N/A
|
0.15
+87%
|
0.23
+53%
|
0.3
+30%
|
0.3
N/A
|
|