Cambex Corp
OTC:CBEX
Income Statement
Earnings Waterfall
Cambex Corp
Income Statement
Cambex Corp
| Aug-1990 | Dec-1990 | Mar-1991 | Jun-1991 | Aug-1991 | Nov-1991 | Feb-1992 | May-1992 | Aug-1992 | Nov-1992 | Feb-1993 | May-1993 | Aug-1993 | Nov-1993 | Feb-1994 | May-1994 | Aug-1994 | Dec-1994 | Mar-1995 | Jun-1995 | Aug-1995 | Nov-1995 | Mar-1996 | Jun-1996 | Sep-1996 | Dec-1996 | Mar-1997 | Jun-1997 | Sep-1997 | Dec-1997 | Apr-1998 | Jul-1998 | Oct-1998 | Dec-1998 | Apr-1999 | Jul-1999 | Oct-1999 | Dec-1999 | Apr-2000 | Jul-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 | Apr-2004 | Jul-2004 | Oct-2004 | Dec-2004 | Apr-2005 | Jul-2005 | Oct-2005 | Dec-2005 | Apr-2006 | Jul-2006 | Sep-2006 | Dec-2006 | Mar-2007 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
30
N/A
|
32
+7%
|
34
+5%
|
36
+7%
|
40
+11%
|
43
+7%
|
46
+7%
|
49
+7%
|
52
+6%
|
56
+7%
|
55
0%
|
53
-5%
|
46
-12%
|
41
-12%
|
39
-5%
|
39
+2%
|
41
+3%
|
42
+3%
|
42
+1%
|
42
0%
|
35
-16%
|
33
-7%
|
30
-8%
|
26
-13%
|
27
+3%
|
23
-15%
|
18
-22%
|
15
-15%
|
12
-19%
|
10
-18%
|
8
-21%
|
5
-43%
|
4
-11%
|
4
-7%
|
4
+13%
|
4
-8%
|
4
+3%
|
3
-16%
|
3
-21%
|
2
-8%
|
2
-7%
|
2
+5%
|
2
-10%
|
2
+3%
|
2
-9%
|
2
-9%
|
4
+98%
|
9
+147%
|
12
+32%
|
14
+20%
|
15
+4%
|
12
-23%
|
10
-12%
|
10
-7%
|
8
-20%
|
6
-24%
|
5
-21%
|
3
-28%
|
3
-7%
|
3
+6%
|
3
-13%
|
2
-20%
|
3
+27%
|
3
-8%
|
2
-6%
|
2
-6%
|
1
-51%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(15)
|
(16)
|
(17)
|
(18)
|
(20)
|
(21)
|
(22)
|
(22)
|
(23)
|
(24)
|
(25)
|
(24)
|
(23)
|
(21)
|
(20)
|
(21)
|
(21)
|
(22)
|
(23)
|
(23)
|
(23)
|
(22)
|
(21)
|
(18)
|
(14)
|
(17)
|
(15)
|
(14)
|
(13)
|
(10)
|
(9)
|
(6)
|
(6)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(7)
|
(9)
|
(11)
|
(11)
|
(8)
|
(6)
|
(6)
|
(5)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Gross Profit |
15
N/A
|
16
+7%
|
17
+5%
|
18
+9%
|
20
+11%
|
22
+9%
|
24
+11%
|
27
+10%
|
29
+8%
|
31
+7%
|
31
-1%
|
29
-7%
|
24
-18%
|
20
-14%
|
19
-8%
|
18
-1%
|
19
+6%
|
19
+0%
|
19
-1%
|
19
-2%
|
12
-38%
|
11
-10%
|
10
-10%
|
8
-11%
|
13
+49%
|
6
-56%
|
3
-42%
|
1
-70%
|
(1)
N/A
|
1
N/A
|
(1)
N/A
|
(2)
-243%
|
(2)
-6%
|
1
N/A
|
2
+92%
|
2
+13%
|
2
+32%
|
2
-12%
|
2
-24%
|
1
-11%
|
1
-13%
|
1
+9%
|
1
-8%
|
1
+3%
|
1
-8%
|
1
-13%
|
2
+56%
|
2
+63%
|
3
+27%
|
4
+22%
|
4
+12%
|
4
-7%
|
4
-2%
|
4
-1%
|
3
-19%
|
3
-13%
|
3
-7%
|
2
-15%
|
2
+8%
|
2
+8%
|
2
-14%
|
2
-14%
|
2
+34%
|
2
-8%
|
2
-7%
|
2
-5%
|
1
-56%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(10)
|
(11)
|
(11)
|
(12)
|
(13)
|
(13)
|
(14)
|
(15)
|
(16)
|
(17)
|
(18)
|
(19)
|
(19)
|
(18)
|
(18)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(18)
|
(17)
|
(16)
|
(15)
|
(12)
|
(11)
|
(10)
|
(8)
|
(7)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Selling, General & Administrative |
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(13)
|
(14)
|
(14)
|
(15)
|
(14)
|
(13)
|
(12)
|
(11)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(15)
|
(15)
|
(15)
|
(10)
|
(9)
|
(8)
|
(7)
|
(6)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Research & Development |
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(2)
|
(2)
|
(1)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Operating Income |
5
N/A
|
5
+9%
|
5
+7%
|
6
+16%
|
7
+18%
|
9
+17%
|
10
+17%
|
12
+18%
|
13
+9%
|
14
+7%
|
13
-9%
|
9
-28%
|
5
-48%
|
2
-57%
|
1
-48%
|
2
+71%
|
3
+42%
|
3
0%
|
2
-17%
|
2
-6%
|
(5)
N/A
|
(7)
-28%
|
(7)
-7%
|
(8)
-4%
|
(2)
+73%
|
(7)
-231%
|
(8)
-12%
|
(9)
-15%
|
(9)
0%
|
(6)
+29%
|
(6)
+5%
|
(6)
+0%
|
(5)
+10%
|
(3)
+51%
|
(2)
+38%
|
(1)
+16%
|
(0)
+65%
|
(1)
-6%
|
(1)
-100%
|
(1)
-26%
|
(2)
-33%
|
(2)
+1%
|
(2)
+1%
|
(1)
+14%
|
(1)
+23%
|
(1)
+10%
|
(1)
+29%
|
(1)
-33%
|
(1)
-15%
|
(1)
+9%
|
(1)
+18%
|
(0)
+68%
|
0
N/A
|
0
+204%
|
0
-78%
|
0
+250%
|
0
+90%
|
0
+12%
|
1
+63%
|
1
+11%
|
0
-44%
|
0
-72%
|
1
+405%
|
0
-25%
|
0
-36%
|
0
-2%
|
(1)
N/A
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
0
|
1
|
1
|
(0)
|
0
|
2
|
2
|
(0)
|
1
|
0
|
0
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
1
|
1
|
1
|
(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)
|
(1)
|
(1)
|
(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
|
(8)
|
(8)
|
(8)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
2
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| Pre-Tax Income |
5
N/A
|
6
+12%
|
6
+11%
|
7
+16%
|
8
+6%
|
9
+20%
|
12
+32%
|
13
+12%
|
15
+12%
|
15
+1%
|
13
-15%
|
2
-87%
|
(3)
N/A
|
(6)
-86%
|
(8)
-34%
|
(0)
+99%
|
1
N/A
|
1
+1%
|
1
+10%
|
1
-27%
|
(12)
N/A
|
(13)
-14%
|
(15)
-9%
|
(14)
+0%
|
(4)
+72%
|
(9)
-119%
|
(9)
-2%
|
(10)
-9%
|
(10)
+2%
|
(7)
+31%
|
(6)
+3%
|
(6)
-1%
|
(6)
+12%
|
(3)
+51%
|
(2)
+39%
|
(1)
+18%
|
(0)
+65%
|
(1)
-38%
|
(1)
-86%
|
(2)
-25%
|
(2)
-31%
|
(2)
-2%
|
(2)
-2%
|
(2)
+9%
|
(2)
+15%
|
(2)
+7%
|
(1)
+14%
|
(2)
-20%
|
(2)
-5%
|
(1)
+11%
|
(1)
+21%
|
(0)
+65%
|
(0)
+85%
|
0
N/A
|
0
+233%
|
0
+23%
|
1
+45%
|
1
+76%
|
1
-15%
|
1
+8%
|
1
-31%
|
0
-71%
|
1
+231%
|
1
-20%
|
1
+70%
|
1
-13%
|
0
-59%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(1)
|
1
|
2
|
3
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
2
|
2
|
2
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
4
|
4
|
5
|
5
|
6
|
7
|
8
|
9
|
10
|
10
|
8
|
1
|
(2)
|
(4)
|
(6)
|
(0)
|
1
|
1
|
1
|
1
|
(10)
|
(11)
|
(13)
|
(12)
|
(4)
|
(9)
|
(9)
|
(10)
|
(9)
|
(7)
|
(6)
|
(6)
|
(6)
|
(3)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
|
| Net Income (Common) |
4
N/A
|
4
+8%
|
5
+7%
|
5
+13%
|
6
+9%
|
7
+14%
|
8
+27%
|
9
+9%
|
10
+9%
|
10
+0%
|
8
-15%
|
1
-88%
|
(2)
N/A
|
(4)
-76%
|
(6)
-33%
|
(0)
+94%
|
1
N/A
|
1
+5%
|
1
+11%
|
1
-25%
|
(10)
N/A
|
(11)
-15%
|
(13)
-10%
|
(12)
+1%
|
(4)
+67%
|
(9)
-113%
|
(9)
-3%
|
(10)
-9%
|
(9)
+2%
|
(7)
+30%
|
(6)
+3%
|
(6)
-1%
|
(6)
+12%
|
(3)
+51%
|
(2)
+39%
|
(1)
+48%
|
0
N/A
|
0
-63%
|
(0)
N/A
|
(1)
-219%
|
(2)
-62%
|
(2)
-3%
|
(2)
-7%
|
(2)
+9%
|
(2)
+15%
|
(2)
+7%
|
(1)
+14%
|
(2)
-20%
|
(2)
-5%
|
(1)
+11%
|
(1)
+21%
|
(0)
+65%
|
(0)
+85%
|
0
N/A
|
0
+233%
|
0
+23%
|
1
+45%
|
1
+76%
|
1
-15%
|
1
+8%
|
1
-31%
|
0
-71%
|
1
+231%
|
1
-20%
|
1
+70%
|
1
-13%
|
0
-59%
|
|
| EPS (Diluted) |
0.45
N/A
|
0.5
+11%
|
0.55
+10%
|
0.59
+7%
|
0.7
+19%
|
0.75
+7%
|
0.96
+28%
|
1.04
+8%
|
1.13
+9%
|
1.15
+2%
|
0.97
-16%
|
0.12
-88%
|
-0.28
N/A
|
-0.5
-79%
|
-0.64
-28%
|
-0.03
+95%
|
0.07
N/A
|
0.07
N/A
|
0.08
+14%
|
0.06
-25%
|
-1.14
N/A
|
-1.27
-11%
|
-1.4
-10%
|
-1.38
+1%
|
-0.45
+67%
|
-0.96
-113%
|
-0.98
-2%
|
-1.06
-8%
|
-1.04
+2%
|
-0.72
+31%
|
-0.7
+3%
|
-0.71
-1%
|
-0.62
+13%
|
-0.3
+52%
|
-0.18
+40%
|
-0.09
+50%
|
0.02
N/A
|
0.01
-50%
|
-0.03
N/A
|
-0.11
-267%
|
-0.2
-82%
|
-0.21
-5%
|
-0.22
-5%
|
-0.21
+5%
|
-0.18
+14%
|
-0.16
+11%
|
-0.12
+25%
|
-0.12
N/A
|
-0.09
+25%
|
-0.09
N/A
|
-0.08
+11%
|
-0.03
+63%
|
-0.01
+67%
|
0.01
N/A
|
0.02
+100%
|
0.03
+50%
|
0.04
+33%
|
0.07
+75%
|
0.06
-14%
|
0.06
N/A
|
0.05
-17%
|
0.01
-80%
|
0.04
+300%
|
0.03
-25%
|
0.04
+33%
|
0.04
N/A
|
0.02
-50%
|
|