Bonso Electronics International Inc
OTC:BNSOF
Income Statement
Earnings Waterfall
Bonso Electronics International Inc
Income Statement
Bonso Electronics International Inc
| Mar-1994 | Jun-1994 | Sep-1994 | Dec-1994 | Mar-1995 | Jun-1995 | Sep-1995 | 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 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2021 | Mar-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
13
N/A
|
13
+3%
|
13
+3%
|
13
0%
|
13
0%
|
13
-4%
|
13
N/A
|
4
-67%
|
7
+64%
|
10
+40%
|
13
+34%
|
13
+1%
|
14
+6%
|
15
+5%
|
15
+4%
|
20
+31%
|
23
+14%
|
26
+12%
|
30
+14%
|
33
+11%
|
40
+23%
|
49
+21%
|
53
+9%
|
51
-5%
|
48
-6%
|
47
-2%
|
46
-1%
|
56
+21%
|
67
+19%
|
70
+5%
|
75
+7%
|
73
-3%
|
71
-2%
|
72
+2%
|
70
-3%
|
70
+0%
|
66
-5%
|
64
-3%
|
65
+1%
|
63
-3%
|
67
+8%
|
70
+4%
|
48
-31%
|
66
+38%
|
65
-2%
|
12
-82%
|
11
-5%
|
10
-9%
|
9
-12%
|
13
+49%
|
6
-54%
|
15
+146%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(3)
|
(5)
|
(7)
|
(9)
|
(9)
|
(9)
|
(9)
|
(11)
|
(15)
|
(17)
|
(19)
|
(22)
|
(26)
|
(32)
|
(39)
|
(40)
|
(38)
|
(35)
|
(33)
|
(36)
|
(45)
|
(54)
|
(57)
|
(57)
|
(56)
|
(54)
|
(56)
|
(53)
|
(53)
|
(50)
|
(49)
|
(51)
|
(49)
|
(54)
|
(57)
|
(40)
|
(54)
|
(55)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(3)
|
(8)
|
|
| Gross Profit |
4
N/A
|
4
+6%
|
4
+4%
|
4
0%
|
4
-2%
|
4
-6%
|
4
+3%
|
1
-74%
|
2
+69%
|
3
+50%
|
4
+50%
|
4
+6%
|
5
+10%
|
5
+6%
|
4
-19%
|
5
+26%
|
6
+17%
|
7
+12%
|
7
+2%
|
7
+3%
|
8
+14%
|
10
+13%
|
13
+38%
|
13
+1%
|
13
-3%
|
13
+3%
|
11
-19%
|
12
+8%
|
13
+10%
|
13
+4%
|
17
+30%
|
17
-3%
|
17
-3%
|
17
0%
|
16
0%
|
16
N/A
|
16
-3%
|
15
-6%
|
13
-10%
|
13
-3%
|
14
+4%
|
13
-2%
|
8
-40%
|
12
+55%
|
10
-19%
|
5
-54%
|
5
+7%
|
4
-19%
|
3
-27%
|
7
+156%
|
3
-64%
|
7
+158%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(10)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(15)
|
(15)
|
(15)
|
(14)
|
(13)
|
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
(13)
|
(13)
|
(7)
|
(13)
|
(12)
|
(4)
|
(6)
|
(4)
|
(4)
|
(7)
|
(5)
|
(9)
|
|
| Selling, General & Administrative |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
(13)
|
(14)
|
(14)
|
(14)
|
(13)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(12)
|
(6)
|
(11)
|
(11)
|
(5)
|
(7)
|
(5)
|
(5)
|
(7)
|
(5)
|
(9)
|
|
| Research & Development |
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)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
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)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
1
N/A
|
2
+7%
|
2
+6%
|
1
-12%
|
1
-7%
|
1
-28%
|
1
-5%
|
0
-74%
|
0
+8%
|
0
+42%
|
0
-32%
|
0
+72%
|
1
+65%
|
1
N/A
|
0
-62%
|
1
+263%
|
2
+64%
|
2
+40%
|
2
-23%
|
1
-16%
|
1
-18%
|
1
-3%
|
3
+132%
|
3
-8%
|
2
-23%
|
2
+4%
|
(1)
N/A
|
(1)
+8%
|
0
N/A
|
0
-54%
|
3
+2 473%
|
2
-16%
|
2
-15%
|
2
+14%
|
4
+58%
|
4
-3%
|
3
-13%
|
2
-27%
|
1
-48%
|
1
-39%
|
1
+59%
|
1
-56%
|
1
+148%
|
(1)
N/A
|
(2)
-219%
|
0
N/A
|
(1)
N/A
|
(1)
+14%
|
(2)
-178%
|
0
N/A
|
(2)
N/A
|
(2)
+12%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
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
+12%
|
1
+24%
|
2
+46%
|
2
-13%
|
1
-21%
|
1
-21%
|
0
-86%
|
0
-31%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
1
+176%
|
1
+16%
|
0
-48%
|
1
+226%
|
2
+57%
|
3
+40%
|
2
-31%
|
1
-29%
|
1
-46%
|
0
-42%
|
2
+413%
|
2
-9%
|
1
-20%
|
2
+3%
|
(2)
N/A
|
(1)
+8%
|
(1)
+61%
|
(1)
+6%
|
3
N/A
|
3
+1%
|
2
-7%
|
3
+9%
|
4
+33%
|
4
+0%
|
3
-15%
|
2
-29%
|
1
-72%
|
0
-37%
|
1
+72%
|
0
-84%
|
1
+809%
|
(1)
N/A
|
(3)
-300%
|
0
N/A
|
(1)
N/A
|
(0)
+40%
|
(1)
-109%
|
0
N/A
|
(2)
N/A
|
(2)
-11%
|
|
| 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)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Income from Continuing Operations |
1
|
1
|
1
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
2
|
2
|
2
|
1
|
1
|
0
|
2
|
2
|
1
|
1
|
(2)
|
(1)
|
(1)
|
(1)
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
0
|
0
|
1
|
(0)
|
0
|
(2)
|
(4)
|
0
|
(1)
|
(0)
|
(1)
|
0
|
(2)
|
(3)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
1
N/A
|
1
+10%
|
1
+24%
|
2
+45%
|
2
-8%
|
2
-18%
|
1
-24%
|
0
-86%
|
0
-31%
|
0
N/A
|
0
-91%
|
0
+2 300%
|
1
+121%
|
1
+34%
|
0
-51%
|
1
+229%
|
2
+51%
|
2
+33%
|
2
-31%
|
1
-32%
|
1
-39%
|
0
-48%
|
2
+417%
|
2
-8%
|
1
-23%
|
1
+5%
|
(2)
N/A
|
(1)
+12%
|
(1)
+53%
|
(1)
+16%
|
2
N/A
|
2
-1%
|
2
0%
|
2
N/A
|
3
+50%
|
3
-1%
|
3
-17%
|
2
-25%
|
0
-76%
|
0
-41%
|
1
+83%
|
(0)
N/A
|
(1)
-6 750%
|
(2)
-16%
|
(4)
-130%
|
0
N/A
|
(1)
N/A
|
(0)
+40%
|
(1)
-109%
|
0
N/A
|
(2)
N/A
|
(3)
-31%
|
|
| EPS (Diluted) |
0.68
N/A
|
0.66
-3%
|
0.89
+35%
|
1.08
+21%
|
1.19
+10%
|
0.76
-36%
|
0.59
-22%
|
0.05
-92%
|
0.03
-40%
|
0.03
N/A
|
0
N/A
|
0.07
N/A
|
0.15
+114%
|
0.2
+33%
|
0.09
-55%
|
0.19
+111%
|
0.31
+63%
|
0.41
+32%
|
0.28
-32%
|
0.19
-32%
|
0.11
-42%
|
0.06
-45%
|
0.32
+433%
|
0.29
-9%
|
0.22
-24%
|
0.23
+5%
|
-0.29
N/A
|
-0.27
+7%
|
-0.13
+52%
|
-0.11
+15%
|
0.37
N/A
|
0.39
+5%
|
0.38
-3%
|
0.37
-3%
|
0.55
+49%
|
0.58
+5%
|
0.46
-21%
|
0.38
-17%
|
0.08
-79%
|
0.05
-38%
|
0.09
+80%
|
-0.01
N/A
|
-0.24
-2 300%
|
-0.29
-21%
|
-0.66
-128%
|
0
N/A
|
-0.16
N/A
|
-0.1
+38%
|
-0.21
-110%
|
0.08
N/A
|
-0.44
N/A
|
-0.57
-30%
|
|