Circuit Research Labs Inc
OTC:CRLI
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
C
|
Circuit Research Labs Inc
OTC:CRLI
|
US |
|
Promisia Healthcare Ltd
NZX:PHL
|
NZ |
Income Statement
Earnings Waterfall
Circuit Research Labs Inc
Income Statement
Circuit Research Labs Inc
| 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 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
2
N/A
|
2
-8%
|
1
-10%
|
1
-4%
|
1
-17%
|
1
-7%
|
1
-16%
|
2
+88%
|
5
+180%
|
8
+66%
|
11
+49%
|
14
+27%
|
14
0%
|
13
-8%
|
12
-7%
|
11
-10%
|
10
-5%
|
11
+4%
|
11
-2%
|
11
+6%
|
12
+6%
|
12
+4%
|
13
+4%
|
13
-2%
|
13
+2%
|
13
+3%
|
13
0%
|
14
+9%
|
15
+3%
|
15
+2%
|
15
-3%
|
14
-4%
|
13
-9%
|
13
-2%
|
13
-1%
|
12
-5%
|
12
+2%
|
13
+6%
|
14
+9%
|
14
+2%
|
15
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(2)
|
(4)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
|
| Gross Profit |
1
N/A
|
0
-71%
|
0
-64%
|
(0)
N/A
|
(0)
-467%
|
1
N/A
|
1
-3%
|
1
+55%
|
3
+117%
|
3
+25%
|
5
+64%
|
7
+40%
|
7
+2%
|
6
-13%
|
6
-12%
|
5
-21%
|
4
-8%
|
5
+16%
|
5
+1%
|
6
+13%
|
6
+10%
|
7
+12%
|
7
+7%
|
7
-2%
|
7
+2%
|
7
-1%
|
7
0%
|
8
+12%
|
8
+5%
|
9
+3%
|
8
-7%
|
8
-1%
|
7
-11%
|
7
-4%
|
7
+2%
|
7
-6%
|
6
-2%
|
7
+11%
|
8
+10%
|
8
-2%
|
8
+7%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
| Research & Development |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(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)
|
|
| 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
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(0)
N/A
|
(1)
-127%
|
(1)
-22%
|
(1)
+12%
|
(1)
-10%
|
(0)
+72%
|
(0)
-10%
|
(1)
-100%
|
(1)
-24%
|
(1)
-49%
|
(1)
+37%
|
0
N/A
|
0
+130%
|
(1)
N/A
|
(1)
-35%
|
(2)
-51%
|
(2)
-6%
|
(1)
+34%
|
(1)
+6%
|
(1)
+50%
|
0
N/A
|
1
+4 560%
|
1
+32%
|
1
-36%
|
1
-1%
|
0
-53%
|
0
-43%
|
1
+281%
|
1
-10%
|
1
+49%
|
3
+136%
|
1
-74%
|
0
-85%
|
(0)
N/A
|
(0)
+50%
|
(1)
-194%
|
(1)
-16%
|
0
N/A
|
1
+366%
|
0
-72%
|
1
+244%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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)
|
(1)
|
(1)
|
1
|
2
|
2
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
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)
|
(1)
|
(0)
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
1
N/A
|
0
-98%
|
(1)
N/A
|
(1)
+10%
|
(1)
-10%
|
(0)
+78%
|
(0)
-19%
|
(1)
-129%
|
(1)
-51%
|
(2)
-85%
|
(2)
+8%
|
(1)
+37%
|
(1)
+6%
|
(2)
-90%
|
(2)
-18%
|
(3)
-29%
|
(3)
-4%
|
(2)
+34%
|
(2)
+4%
|
(1)
+32%
|
(1)
+46%
|
(0)
+49%
|
(0)
+77%
|
(1)
-467%
|
(1)
-61%
|
(2)
-84%
|
(2)
-9%
|
1
N/A
|
2
+39%
|
3
+53%
|
2
-34%
|
(0)
N/A
|
(1)
-1 320%
|
(2)
-205%
|
(2)
+28%
|
(2)
-26%
|
(2)
+12%
|
0
N/A
|
1
+487%
|
0
-80%
|
0
+218%
|
|
| 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 |
1
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
1
|
2
|
3
|
2
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
1
|
0
|
0
|
|
| Net Income (Common) |
1
N/A
|
0
-98%
|
(1)
N/A
|
(1)
+10%
|
(1)
-10%
|
(0)
+78%
|
(0)
-19%
|
(1)
-129%
|
(1)
-51%
|
(2)
-85%
|
(2)
+8%
|
(1)
+37%
|
(1)
+6%
|
(2)
-90%
|
(2)
-19%
|
(3)
-29%
|
(3)
-4%
|
(2)
+35%
|
(2)
+5%
|
(1)
+33%
|
(1)
+47%
|
(0)
+47%
|
(0)
+77%
|
(1)
-467%
|
(1)
-61%
|
(2)
-84%
|
(2)
-9%
|
1
N/A
|
2
+39%
|
3
+51%
|
2
-35%
|
(0)
N/A
|
(1)
-733%
|
(2)
-189%
|
(2)
+28%
|
(2)
-26%
|
(2)
+12%
|
0
N/A
|
1
+466%
|
0
-90%
|
0
+368%
|
|
| EPS (Diluted) |
0.71
N/A
|
0.01
-99%
|
-1.42
N/A
|
-1.28
+10%
|
-1.41
-10%
|
-0.28
+80%
|
-0.25
+11%
|
-0.91
-264%
|
-0.51
+44%
|
-1.12
-120%
|
-0.8
+29%
|
-0.5
+38%
|
-0.46
+8%
|
-0.88
-91%
|
-0.65
+26%
|
-0.84
-29%
|
-0.88
-5%
|
-0.58
+34%
|
-0.53
+9%
|
-0.35
+34%
|
-0.14
+60%
|
-0.1
+29%
|
-0.03
+70%
|
-0.13
-333%
|
-0.2
-54%
|
-0.36
-80%
|
-0.38
-6%
|
0.18
N/A
|
0.13
-28%
|
0.24
+85%
|
0.19
-21%
|
0
N/A
|
-0.08
N/A
|
-0.25
-212%
|
-0.18
+28%
|
-0.16
+11%
|
-0.22
-38%
|
0.01
N/A
|
0.06
+500%
|
0.01
-83%
|
0.03
+200%
|
|