Sono-Tek Corp
NASDAQ:SOTK
Income Statement
Earnings Waterfall
Sono-Tek Corp
Revenue
|
18.6m
USD
|
Cost of Revenue
|
-9.3m
USD
|
Gross Profit
|
9.3m
USD
|
Operating Expenses
|
-8.1m
USD
|
Operating Income
|
1.2m
USD
|
Other Expenses
|
119.7k
USD
|
Net Income
|
1.3m
USD
|
Income Statement
Sono-Tek Corp
Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
10
N/A
|
10
+6%
|
10
+0%
|
10
+1%
|
11
+2%
|
11
+2%
|
11
+4%
|
12
+3%
|
12
+2%
|
12
+0%
|
11
-5%
|
11
-6%
|
10
-4%
|
10
-4%
|
10
+3%
|
10
+3%
|
11
+3%
|
11
+3%
|
11
+1%
|
11
+2%
|
12
+2%
|
12
+1%
|
12
+1%
|
12
+5%
|
13
+4%
|
15
+20%
|
16
+4%
|
16
+1%
|
16
+1%
|
15
-9%
|
15
+1%
|
16
+4%
|
16
+4%
|
17
+6%
|
18
+2%
|
17
-2%
|
16
-5%
|
15
-8%
|
15
-3%
|
16
+13%
|
19
+13%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(7)
|
(7)
|
(8)
|
(9)
|
|
Gross Profit |
5
N/A
|
5
+4%
|
5
+0%
|
5
+1%
|
5
+4%
|
5
+5%
|
5
+4%
|
6
+3%
|
6
+1%
|
6
-1%
|
5
-6%
|
5
-9%
|
5
-5%
|
4
-2%
|
5
+4%
|
5
+6%
|
5
+4%
|
5
+3%
|
5
N/A
|
5
+0%
|
5
-3%
|
5
+2%
|
5
+1%
|
5
+4%
|
6
+9%
|
7
+22%
|
8
+4%
|
8
+1%
|
8
+2%
|
7
-10%
|
7
+4%
|
8
+6%
|
8
+3%
|
9
+9%
|
9
+3%
|
9
-2%
|
8
-4%
|
8
-9%
|
7
-4%
|
8
+12%
|
9
+13%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
|
Selling, General & Administrative |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
Research & Development |
(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)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
|
Operating Income |
1
N/A
|
1
+16%
|
1
-6%
|
1
-3%
|
1
+3%
|
1
+25%
|
1
+16%
|
1
+4%
|
1
-1%
|
1
-27%
|
0
-49%
|
0
-87%
|
(0)
N/A
|
(0)
+17%
|
0
N/A
|
0
+1 800%
|
0
+74%
|
0
+15%
|
0
-3%
|
0
-22%
|
0
-48%
|
0
-47%
|
0
-38%
|
0
+160%
|
0
+169%
|
1
+220%
|
1
+15%
|
1
+9%
|
2
+13%
|
1
-15%
|
2
+12%
|
2
+17%
|
2
+2%
|
2
+5%
|
2
+3%
|
2
-14%
|
1
-23%
|
1
-46%
|
0
-69%
|
1
+186%
|
1
+103%
|
|
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
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
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)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
1
N/A
|
1
+20%
|
1
-3%
|
1
+3%
|
1
+3%
|
1
+32%
|
1
+16%
|
1
+1%
|
1
N/A
|
1
-24%
|
1
-19%
|
0
-48%
|
0
-71%
|
0
-11%
|
0
-63%
|
0
+633%
|
0
+77%
|
0
+18%
|
0
+2%
|
0
-6%
|
0
-48%
|
0
-22%
|
0
-6%
|
0
+29%
|
0
+123%
|
1
+147%
|
1
+15%
|
1
+6%
|
2
+11%
|
1
-17%
|
2
+84%
|
3
+10%
|
3
+1%
|
3
+4%
|
2
-33%
|
2
-15%
|
1
-22%
|
1
-39%
|
0
-44%
|
1
+114%
|
2
+81%
|
|
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 |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
2
|
1
|
1
|
1
|
0
|
1
|
1
|
|
Net Income (Common) |
0
N/A
|
0
+23%
|
0
N/A
|
0
+2%
|
1
+6%
|
1
+17%
|
1
+13%
|
1
+3%
|
1
+6%
|
1
-27%
|
0
-18%
|
0
-51%
|
0
-82%
|
0
+150%
|
0
-40%
|
0
+233%
|
0
+65%
|
0
+12%
|
0
-3%
|
0
+3%
|
0
-46%
|
0
-20%
|
0
+6%
|
0
+29%
|
0
+118%
|
1
+131%
|
1
+13%
|
1
+6%
|
1
+3%
|
1
-18%
|
2
+98%
|
2
+7%
|
2
+3%
|
3
+4%
|
2
-37%
|
1
-11%
|
1
-20%
|
1
-43%
|
0
-42%
|
1
+103%
|
1
+79%
|
|
EPS (Diluted) |
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.04
+33%
|
0.04
N/A
|
0.04
N/A
|
0.05
+25%
|
0.04
-20%
|
0.03
-25%
|
0.01
-67%
|
-0.01
N/A
|
0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0.01
N/A
|
0.03
+200%
|
0.02
-33%
|
0.02
N/A
|
0.01
-50%
|
0.01
N/A
|
0
N/A
|
0.01
N/A
|
0.03
+200%
|
0.07
+133%
|
0.08
+14%
|
0.08
N/A
|
0.08
N/A
|
0.07
-13%
|
0.14
+100%
|
0.15
+7%
|
0.15
N/A
|
0.16
+7%
|
0.1
-38%
|
0.09
-10%
|
0.08
-11%
|
0.04
-50%
|
0.02
-50%
|
0.04
+100%
|
0.07
+75%
|