Blackline Safety Corp
OTC:BLKLF
Income Statement
Earnings Waterfall
Blackline Safety Corp
Income Statement
Blackline Safety Corp
| Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Jan-2009 | Apr-2009 | Jul-2009 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest 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
|
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
|
2
|
1
|
1
|
2
|
2
|
|
| Revenue |
0
N/A
|
0
+100%
|
0
+33%
|
0
N/A
|
0
+275%
|
1
+110%
|
1
+25%
|
2
+103%
|
2
+27%
|
2
+10%
|
3
+20%
|
2
-21%
|
2
+3%
|
2
-8%
|
2
-2%
|
2
-2%
|
2
+14%
|
2
+6%
|
2
+3%
|
3
+11%
|
3
-2%
|
3
+7%
|
3
+1%
|
3
+3%
|
3
+3%
|
3
0%
|
3
+3%
|
4
+36%
|
5
+25%
|
6
+17%
|
7
+16%
|
7
+3%
|
8
+5%
|
8
+5%
|
8
+2%
|
8
-2%
|
8
+6%
|
9
+7%
|
9
+4%
|
12
+23%
|
13
+11%
|
14
+10%
|
17
+17%
|
18
+8%
|
20
+14%
|
25
+22%
|
28
+14%
|
33
+19%
|
36
+8%
|
36
+1%
|
38
+4%
|
38
+2%
|
40
+5%
|
43
+8%
|
47
+8%
|
54
+17%
|
59
+9%
|
64
+8%
|
70
+9%
|
73
+4%
|
78
+7%
|
86
+9%
|
92
+7%
|
100
+9%
|
105
+5%
|
113
+7%
|
122
+8%
|
127
+5%
|
139
+9%
|
143
+3%
|
147
+3%
|
150
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(11)
|
(14)
|
(15)
|
(18)
|
(19)
|
(18)
|
(19)
|
(18)
|
(18)
|
(20)
|
(23)
|
(28)
|
(32)
|
(36)
|
(39)
|
(41)
|
(42)
|
(44)
|
(45)
|
(47)
|
(48)
|
(50)
|
(53)
|
(53)
|
(57)
|
(56)
|
(56)
|
(55)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-1 200%
|
0
N/A
|
0
-25%
|
0
+250%
|
1
+148%
|
0
-6%
|
1
+14%
|
0
-13%
|
0
-14%
|
1
+31%
|
1
+35%
|
1
+20%
|
1
+17%
|
1
+10%
|
1
-3%
|
1
+13%
|
1
+3%
|
1
-3%
|
1
+6%
|
1
-2%
|
1
+6%
|
2
+31%
|
2
+28%
|
3
+18%
|
3
+13%
|
3
+11%
|
4
+5%
|
4
+8%
|
4
+7%
|
4
-7%
|
4
+6%
|
4
-1%
|
4
N/A
|
5
+26%
|
6
+9%
|
6
+12%
|
7
+14%
|
8
+9%
|
9
+15%
|
11
+22%
|
13
+20%
|
16
+20%
|
17
+8%
|
18
+7%
|
19
+5%
|
20
+8%
|
22
+7%
|
23
+6%
|
24
+4%
|
26
+11%
|
27
+3%
|
28
+4%
|
31
+9%
|
32
+5%
|
36
+12%
|
42
+15%
|
47
+12%
|
53
+13%
|
57
+8%
|
62
+10%
|
69
+10%
|
74
+8%
|
82
+11%
|
87
+6%
|
91
+5%
|
95
+5%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(5)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
(12)
|
(14)
|
(14)
|
(16)
|
(17)
|
(17)
|
(18)
|
(21)
|
(23)
|
(26)
|
(28)
|
(28)
|
(28)
|
(29)
|
(32)
|
(39)
|
(48)
|
(59)
|
(68)
|
(75)
|
(83)
|
(84)
|
(84)
|
(83)
|
(79)
|
(79)
|
(80)
|
(82)
|
(86)
|
(87)
|
(91)
|
(94)
|
(96)
|
(102)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(6)
|
(7)
|
(6)
|
(7)
|
(9)
|
(9)
|
(11)
|
(11)
|
(11)
|
(13)
|
(15)
|
(17)
|
(19)
|
(21)
|
(20)
|
(20)
|
(19)
|
(21)
|
(27)
|
(34)
|
(42)
|
(49)
|
(54)
|
(59)
|
(60)
|
(59)
|
(59)
|
(58)
|
(61)
|
(63)
|
(65)
|
(67)
|
(67)
|
(71)
|
(74)
|
(75)
|
(79)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(10)
|
(12)
|
(15)
|
(16)
|
(18)
|
(21)
|
(24)
|
(25)
|
(25)
|
(24)
|
(20)
|
(19)
|
(18)
|
(18)
|
(18)
|
(19)
|
(20)
|
(20)
|
(21)
|
(21)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
|
| 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
|
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
|
0
|
0
|
|
| Operating Income |
(0)
N/A
|
(0)
N/A
|
(0)
-19%
|
(0)
-11%
|
(1)
-200%
|
(2)
-176%
|
(2)
-29%
|
(3)
-40%
|
(4)
-43%
|
(4)
+8%
|
(4)
-7%
|
(3)
+32%
|
(3)
0%
|
(3)
-7%
|
(3)
+1%
|
(3)
-1%
|
(3)
-2%
|
(3)
+3%
|
(3)
-3%
|
(3)
+5%
|
(3)
0%
|
(3)
+2%
|
(3)
0%
|
(4)
-17%
|
(4)
-1%
|
(4)
-14%
|
(5)
-9%
|
(5)
N/A
|
(5)
+1%
|
(4)
+14%
|
(4)
-5%
|
(4)
-3%
|
(5)
-12%
|
(6)
-21%
|
(6)
-1%
|
(7)
-17%
|
(7)
-11%
|
(7)
0%
|
(8)
-8%
|
(9)
-7%
|
(8)
+5%
|
(9)
-15%
|
(9)
+1%
|
(9)
+2%
|
(10)
-4%
|
(10)
-3%
|
(10)
-4%
|
(11)
-6%
|
(11)
-5%
|
(10)
+9%
|
(10)
+6%
|
(8)
+13%
|
(10)
-23%
|
(16)
-59%
|
(25)
-50%
|
(32)
-32%
|
(41)
-26%
|
(47)
-15%
|
(52)
-11%
|
(52)
0%
|
(48)
+8%
|
(41)
+14%
|
(32)
+22%
|
(26)
+17%
|
(24)
+11%
|
(20)
+15%
|
(17)
+16%
|
(13)
+22%
|
(9)
+33%
|
(7)
+20%
|
(6)
+19%
|
(6)
-11%
|
|
| 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
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
1
|
2
|
2
|
1
|
0
|
1
|
2
|
3
|
3
|
1
|
1
|
|
| 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
|
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
|
0
|
|
| Pre-Tax Income |
(0)
N/A
|
(0)
N/A
|
(0)
-19%
|
(0)
-11%
|
(1)
-214%
|
(2)
-173%
|
(2)
-29%
|
(3)
-36%
|
(5)
-42%
|
(4)
+8%
|
(4)
-6%
|
(3)
+31%
|
(3)
+1%
|
(3)
-6%
|
(3)
+1%
|
(3)
-1%
|
(3)
-2%
|
(3)
+3%
|
(3)
-3%
|
(3)
+5%
|
(3)
N/A
|
(3)
+2%
|
(3)
N/A
|
(4)
-18%
|
(4)
-1%
|
(4)
-14%
|
(5)
-9%
|
(5)
-1%
|
(4)
+1%
|
(4)
+14%
|
(4)
-5%
|
(4)
-2%
|
(5)
-13%
|
(6)
-21%
|
(6)
-1%
|
(7)
-17%
|
(7)
-11%
|
(7)
0%
|
(8)
-8%
|
(9)
-7%
|
(8)
+5%
|
(9)
-15%
|
(9)
+1%
|
(9)
+3%
|
(9)
-2%
|
(9)
-1%
|
(9)
-2%
|
(10)
-5%
|
(11)
-6%
|
(10)
+9%
|
(9)
+5%
|
(8)
+12%
|
(11)
-31%
|
(17)
-60%
|
(25)
-50%
|
(33)
-31%
|
(41)
-24%
|
(47)
-14%
|
(53)
-13%
|
(53)
0%
|
(48)
+10%
|
(40)
+17%
|
(30)
+24%
|
(24)
+20%
|
(22)
+8%
|
(20)
+11%
|
(15)
+22%
|
(11)
+27%
|
(6)
+48%
|
(4)
+28%
|
(4)
-1%
|
(5)
-18%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
|
| Income from Continuing Operations |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(11)
|
(10)
|
(9)
|
(8)
|
(11)
|
(17)
|
(25)
|
(33)
|
(41)
|
(47)
|
(53)
|
(54)
|
(48)
|
(40)
|
(31)
|
(26)
|
(24)
|
(21)
|
(17)
|
(13)
|
(8)
|
(7)
|
(8)
|
(9)
|
|
| Net Income (Common) |
(0)
N/A
|
(0)
N/A
|
(0)
-19%
|
(0)
-11%
|
(1)
-214%
|
(2)
-173%
|
(2)
-29%
|
(3)
-36%
|
(5)
-42%
|
(4)
+8%
|
(4)
-6%
|
(3)
+31%
|
(3)
+1%
|
(3)
-6%
|
(3)
+1%
|
(3)
-1%
|
(3)
-2%
|
(3)
+3%
|
(3)
-3%
|
(3)
+5%
|
(3)
N/A
|
(3)
+2%
|
(3)
N/A
|
(4)
-18%
|
(4)
-1%
|
(4)
-14%
|
(5)
-9%
|
(5)
-1%
|
(4)
+1%
|
(4)
+14%
|
(4)
-5%
|
(4)
-2%
|
(5)
-13%
|
(6)
-21%
|
(6)
-1%
|
(7)
-17%
|
(7)
-11%
|
(7)
0%
|
(8)
-8%
|
(9)
-7%
|
(8)
+5%
|
(9)
-15%
|
(9)
+1%
|
(9)
+3%
|
(9)
-2%
|
(9)
-1%
|
(9)
-2%
|
(10)
-5%
|
(11)
-6%
|
(10)
+9%
|
(9)
+5%
|
(8)
+12%
|
(11)
-31%
|
(17)
-61%
|
(25)
-50%
|
(33)
-31%
|
(41)
-24%
|
(47)
-14%
|
(53)
-13%
|
(54)
-1%
|
(48)
+10%
|
(40)
+16%
|
(31)
+23%
|
(26)
+18%
|
(24)
+7%
|
(21)
+10%
|
(17)
+20%
|
(13)
+26%
|
(8)
+37%
|
(7)
+7%
|
(8)
-10%
|
(9)
-7%
|
|
| EPS (Diluted) |
-0.22
N/A
|
-0.16
+27%
|
-0.19
-19%
|
-0.18
+5%
|
-0.26
-44%
|
-0.37
-42%
|
-0.32
+14%
|
-0.57
-78%
|
-0.57
N/A
|
-0.53
+7%
|
-0.58
-9%
|
-0.38
+34%
|
-0.33
+13%
|
-0.25
+24%
|
-0.22
+12%
|
-0.25
-14%
|
-0.24
+4%
|
-0.22
+8%
|
-0.23
-5%
|
-0.2
+13%
|
-0.17
+15%
|
-0.19
-12%
|
-0.18
+5%
|
-0.2
-11%
|
-0.21
-5%
|
-0.2
+5%
|
-0.21
-5%
|
-0.23
-10%
|
-0.23
N/A
|
-0.19
+17%
|
-0.16
+16%
|
-0.18
-12%
|
-0.19
-6%
|
-0.22
-16%
|
-0.22
N/A
|
-0.26
-18%
|
-0.26
N/A
|
-0.26
N/A
|
-0.23
+12%
|
-0.27
-17%
|
-0.25
+7%
|
-0.23
+8%
|
-0.22
+4%
|
-0.23
-5%
|
-0.19
+17%
|
-0.21
-11%
|
-0.21
N/A
|
-0.21
N/A
|
-0.22
-5%
|
-0.2
+9%
|
-0.19
+5%
|
-0.16
+16%
|
-0.2
-25%
|
-0.32
-60%
|
-0.47
-47%
|
-0.67
-43%
|
-0.68
-1%
|
-0.78
-15%
|
-0.87
-12%
|
-0.86
+1%
|
-0.67
+22%
|
-0.56
+16%
|
-0.44
+21%
|
-0.35
+20%
|
-0.33
+6%
|
-0.29
+12%
|
-0.23
+21%
|
-0.17
+26%
|
-0.1
+41%
|
-0.09
+10%
|
-0.09
N/A
|
-0.1
-11%
|
|