DataLogic International Inc
OTC:DLGI
Income Statement
Earnings Waterfall
DataLogic International Inc
Revenue
|
20.7m
|
Cost of Revenue
|
-19.1m
|
Gross Profit
|
1.7m
|
Operating Expenses
|
-6m
|
Operating Income
|
-4.4m
|
Other Expenses
|
-2.7m
|
Net Income
|
-7.1m
|
Income Statement
DataLogic International Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||
Revenue |
3
N/A
|
2
-22%
|
2
-11%
|
2
-19%
|
2
-12%
|
2
+16%
|
2
+16%
|
4
+91%
|
6
+59%
|
8
+33%
|
11
+27%
|
12
+16%
|
14
+11%
|
14
+2%
|
14
+2%
|
14
-4%
|
14
+3%
|
16
+13%
|
18
+10%
|
18
+5%
|
22
+21%
|
21
-7%
|
|
Gross Profit | |||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(5)
|
(7)
|
(10)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(15)
|
(15)
|
(16)
|
(20)
|
(19)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-34%
|
0
+33%
|
1
+77%
|
1
-17%
|
1
+111%
|
2
+82%
|
3
+3%
|
3
+4%
|
2
-21%
|
1
-33%
|
1
-5%
|
2
+62%
|
2
-9%
|
2
+3%
|
2
-18%
|
|
Operating Income | |||||||||||||||||||||||
Operating Expenses |
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(5)
|
(6)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
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
|
|
Other Operating Expenses |
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(4)
|
(4)
|
(4)
|
(0)
|
(4)
|
(5)
|
(6)
|
|
Operating Income |
0
N/A
|
0
-64%
|
(1)
N/A
|
(1)
-24%
|
(1)
-5%
|
(1)
+6%
|
(0)
+74%
|
(0)
+87%
|
(1)
-2 133%
|
(0)
+31%
|
(1)
-30%
|
(0)
+82%
|
1
N/A
|
1
-38%
|
(1)
N/A
|
(2)
-103%
|
(3)
-35%
|
(2)
+14%
|
(1)
+74%
|
(2)
-164%
|
(3)
-88%
|
(4)
-44%
|
|
Pre-Tax Income | |||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(2)
|
(3)
|
(3)
|
|
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
|
|
Total Other Income |
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
|
Pre-Tax Income |
0
N/A
|
(0)
N/A
|
(1)
-40%
|
(1)
-28%
|
(1)
-8%
|
(0)
+74%
|
(0)
-8%
|
(0)
+81%
|
(1)
-1 320%
|
(1)
+18%
|
(1)
-53%
|
(0)
+55%
|
1
N/A
|
0
-54%
|
(2)
N/A
|
(2)
-24%
|
(2)
-32%
|
(2)
+12%
|
(0)
+81%
|
(3)
-526%
|
(5)
-106%
|
(6)
-17%
|
|
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)
|
|
Income from Continuing Operations |
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
0
|
(2)
|
(2)
|
(3)
|
(2)
|
(0)
|
(3)
|
(5)
|
(6)
|
|
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
|
|
Net Income (Common) |
0
N/A
|
(0)
N/A
|
(1)
-38%
|
(1)
-29%
|
(1)
-8%
|
(0)
+74%
|
(0)
-9%
|
(0)
+81%
|
(1)
-1 320%
|
(1)
+15%
|
(1)
-52%
|
(1)
+35%
|
1
N/A
|
0
-71%
|
(1)
N/A
|
(2)
-14%
|
(2)
-36%
|
(2)
+14%
|
(0)
+79%
|
(3)
-521%
|
(5)
-111%
|
(7)
-29%
|
|
EPS (Diluted) |
0.01
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.03
-50%
|
-0.02
+33%
|
0.01
N/A
|
0
N/A
|
-0.04
N/A
|
-0.04
N/A
|
-0.05
-25%
|
-0.04
+20%
|
-0.01
+75%
|
-0.05
-400%
|
-0.12
-140%
|
-0.13
-8%
|