Dlt ASA
OTC:DLTXF
Income Statement
Earnings Waterfall
Dlt ASA
Income Statement
Dlt ASA
| Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
2
+146%
|
3
+58%
|
3
+3%
|
3
-14%
|
2
-29%
|
1
-58%
|
1
-12%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(3)
|
(2)
|
(2)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(1)
-44%
|
(1)
-12%
|
(1)
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(4)
|
(3)
|
(2)
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(7)
|
(10)
|
(12)
|
(14)
|
(22)
|
(21)
|
(18)
|
|
| Selling, General & Administrative |
(5)
|
(5)
|
(3)
|
(5)
|
(5)
|
(4)
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(3)
|
(3)
|
(2)
|
(3)
|
(6)
|
(7)
|
(6)
|
|
| Research & Development |
(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
|
0
|
0
|
0
|
0
|
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
|
(1)
|
(1)
|
(2)
|
(3)
|
(9)
|
(8)
|
(7)
|
|
| Other Operating Expenses |
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(6)
|
(6)
|
(7)
|
(7)
|
(5)
|
(4)
|
|
| Operating Income |
(8)
N/A
|
(8)
-1%
|
(7)
+4%
|
(7)
+9%
|
(6)
+17%
|
(4)
+20%
|
(3)
+29%
|
(2)
+24%
|
(4)
-52%
|
(3)
+15%
|
(4)
-39%
|
(4)
+2%
|
(3)
+39%
|
(3)
+1%
|
(2)
+29%
|
(2)
+1%
|
(2)
+2%
|
(2)
+6%
|
(2)
-23%
|
(2)
-14%
|
(3)
-14%
|
(4)
-37%
|
(4)
-5%
|
(4)
-1%
|
(4)
-5%
|
(4)
+12%
|
(3)
+13%
|
(3)
+6%
|
(3)
+13%
|
(2)
+29%
|
(2)
-6%
|
(2)
+21%
|
(2)
-65%
|
(3)
-8%
|
(5)
-89%
|
(6)
-26%
|
(8)
-29%
|
(12)
-48%
|
(23)
-83%
|
(22)
+2%
|
(19)
+15%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(2)
|
(6)
|
(0)
|
(12)
|
(11)
|
(7)
|
0
|
(3)
|
(3)
|
(3)
|
2
|
(0)
|
4
|
8
|
0
|
(1)
|
(7)
|
(8)
|
2
|
(13)
|
(17)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
|
| Pre-Tax Income |
(7)
N/A
|
(8)
-4%
|
(8)
+1%
|
(7)
+7%
|
(6)
+15%
|
(5)
+18%
|
(3)
+38%
|
(2)
+24%
|
(4)
-55%
|
(3)
+14%
|
(4)
-40%
|
(4)
+1%
|
(3)
+35%
|
(3)
+1%
|
(2)
+28%
|
(2)
-13%
|
(2)
+9%
|
(2)
+5%
|
(3)
-73%
|
(3)
-3%
|
(5)
-49%
|
(10)
-99%
|
(13)
-31%
|
(16)
-20%
|
(15)
+5%
|
(11)
+28%
|
(9)
+14%
|
(6)
+39%
|
(5)
+3%
|
(4)
+21%
|
(1)
+68%
|
(2)
-33%
|
1
N/A
|
5
+273%
|
(5)
N/A
|
(8)
-52%
|
(15)
-101%
|
(21)
-36%
|
(37)
-80%
|
(36)
+4%
|
(36)
+0%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2)
|
(2)
|
(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)
|
|
| Income from Continuing Operations |
(9)
|
(9)
|
(10)
|
(9)
|
(8)
|
(7)
|
(3)
|
(2)
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(10)
|
(13)
|
(16)
|
(15)
|
(11)
|
(9)
|
(6)
|
(5)
|
(4)
|
(1)
|
(2)
|
1
|
5
|
(5)
|
(8)
|
(15)
|
(21)
|
(37)
|
(36)
|
(36)
|
|
| 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
|
1
|
0
|
(0)
|
0
|
|
| Net Income (Common) |
(10)
N/A
|
(9)
+10%
|
(10)
-3%
|
(9)
+6%
|
(8)
+12%
|
(7)
+14%
|
(6)
+13%
|
(6)
+7%
|
(7)
-33%
|
(7)
+3%
|
(20)
-186%
|
(20)
+3%
|
(18)
+9%
|
(18)
+0%
|
(3)
+83%
|
(3)
-6%
|
(3)
+8%
|
(3)
+8%
|
(4)
-45%
|
(4)
-1%
|
(6)
-40%
|
(11)
-90%
|
(14)
-32%
|
(17)
-20%
|
(16)
+4%
|
(13)
+17%
|
(14)
-6%
|
(10)
+26%
|
(9)
+16%
|
(6)
+32%
|
(0)
+95%
|
(1)
-100%
|
1
N/A
|
5
+270%
|
(5)
N/A
|
(7)
-57%
|
(15)
-108%
|
(20)
-38%
|
(37)
-84%
|
(39)
-6%
|
(28)
+28%
|
|
| EPS (Diluted) |
-8.76
N/A
|
-7.92
+10%
|
-8.91
-13%
|
-7.67
+14%
|
-6.77
+12%
|
-5.84
+14%
|
-5.53
+5%
|
-5.57
-1%
|
-6.47
-16%
|
-6.06
+6%
|
-17.97
-197%
|
-24.27
-35%
|
-15.71
+35%
|
-9.62
+39%
|
-1.6
+83%
|
-1.54
+4%
|
-0.91
+41%
|
-1.29
-42%
|
-1.51
-17%
|
-1.14
+25%
|
-1.47
-29%
|
-2.29
-56%
|
-2.93
-28%
|
-2.7
+8%
|
-1.54
+43%
|
-0.75
+51%
|
-0.73
+3%
|
-0.53
+27%
|
-0.44
+17%
|
-0.52
-18%
|
-0.01
+98%
|
-0.01
N/A
|
0.02
N/A
|
0.08
+300%
|
-0.08
N/A
|
-0.1
-25%
|
-0.22
-120%
|
-0.32
-45%
|
-0.51
-59%
|
-0.54
-6%
|
-0.25
+54%
|
|