Elcom International Inc
OTC:ELCO
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Elcom International Inc
OTC:ELCO
|
US |
Income Statement
Earnings Waterfall
Elcom International Inc
Income Statement
Elcom International Inc
| Sep-1995 | Dec-1995 | Mar-1996 | Jun-1996 | Sep-1996 | Dec-1996 | Mar-1997 | Jun-1997 | Sep-1997 | Dec-1997 | Mar-1998 | 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 | Dec-2007 | Mar-2008 | Jun-2008 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
1
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
5
|
5
|
6
|
7
|
8
|
8
|
8
|
6
|
5
|
3
|
2
|
2
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
215
N/A
|
311
+45%
|
410
+32%
|
494
+20%
|
553
+12%
|
620
+12%
|
655
+6%
|
707
+8%
|
748
+6%
|
760
+2%
|
774
+2%
|
768
-1%
|
764
0%
|
764
0%
|
748
-2%
|
706
-6%
|
602
-15%
|
486
-19%
|
392
-19%
|
326
-17%
|
312
-4%
|
318
+2%
|
238
-25%
|
155
-35%
|
78
-50%
|
62
-20%
|
4
-93%
|
6
+25%
|
6
+15%
|
5
-24%
|
5
+3%
|
4
-16%
|
3
-20%
|
3
-8%
|
4
+35%
|
4
+2%
|
5
+7%
|
4
-15%
|
3
-29%
|
3
+7%
|
3
-7%
|
3
+1%
|
3
+11%
|
3
+3%
|
3
+6%
|
3
-2%
|
3
-1%
|
4
+25%
|
5
+18%
|
5
+14%
|
6
+7%
|
6
0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(188)
|
(272)
|
(360)
|
(435)
|
(489)
|
(550)
|
(581)
|
(627)
|
(662)
|
(670)
|
(682)
|
(675)
|
(677)
|
(687)
|
(676)
|
(643)
|
(551)
|
(442)
|
(359)
|
(299)
|
(285)
|
(287)
|
(213)
|
(138)
|
(69)
|
(47)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Gross Profit |
28
N/A
|
39
+43%
|
50
+27%
|
59
+18%
|
64
+8%
|
70
+10%
|
74
+5%
|
80
+8%
|
86
+8%
|
90
+5%
|
92
+2%
|
92
0%
|
88
-5%
|
77
-12%
|
72
-6%
|
63
-13%
|
51
-19%
|
43
-15%
|
33
-25%
|
27
-18%
|
27
+1%
|
31
+15%
|
25
-20%
|
17
-32%
|
9
-47%
|
15
+70%
|
3
-79%
|
4
+42%
|
5
+16%
|
4
-27%
|
4
-1%
|
3
-14%
|
3
-16%
|
3
+2%
|
4
+39%
|
4
+5%
|
4
+8%
|
3
-22%
|
2
-31%
|
2
+4%
|
2
-8%
|
2
-9%
|
2
+15%
|
2
N/A
|
3
+9%
|
3
+2%
|
2
-6%
|
3
+31%
|
3
+11%
|
4
+20%
|
5
+10%
|
5
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(28)
|
(37)
|
(45)
|
(52)
|
(55)
|
(59)
|
(61)
|
(65)
|
(69)
|
(72)
|
(73)
|
(74)
|
(78)
|
(81)
|
(81)
|
(77)
|
(70)
|
(65)
|
(61)
|
(58)
|
(56)
|
(53)
|
(46)
|
(41)
|
(33)
|
(38)
|
(21)
|
(18)
|
(15)
|
(14)
|
(12)
|
(11)
|
(10)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(9)
|
(10)
|
(10)
|
(10)
|
(8)
|
(8)
|
(7)
|
|
| Selling, General & Administrative |
(27)
|
(36)
|
(44)
|
(51)
|
(54)
|
(58)
|
(60)
|
(64)
|
(68)
|
(70)
|
(72)
|
(72)
|
(76)
|
(80)
|
(80)
|
(76)
|
(69)
|
(63)
|
(60)
|
(56)
|
(54)
|
(51)
|
(45)
|
(40)
|
(33)
|
(37)
|
(20)
|
(17)
|
(14)
|
(13)
|
(11)
|
(11)
|
(9)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(8)
|
(9)
|
(9)
|
(9)
|
(7)
|
(7)
|
(7)
|
|
| Research & Development |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Operating Income |
(1)
N/A
|
2
N/A
|
5
+114%
|
7
+55%
|
9
+23%
|
11
+26%
|
13
+12%
|
14
+13%
|
17
+22%
|
19
+9%
|
19
+3%
|
19
-5%
|
10
-47%
|
(5)
N/A
|
(9)
-96%
|
(14)
-60%
|
(19)
-33%
|
(21)
-13%
|
(29)
-35%
|
(31)
-8%
|
(29)
+8%
|
(22)
+25%
|
(21)
+2%
|
(24)
-12%
|
(25)
-3%
|
(23)
+8%
|
(18)
+19%
|
(14)
+25%
|
(10)
+26%
|
(10)
0%
|
(8)
+19%
|
(8)
+6%
|
(7)
+14%
|
(6)
+14%
|
(4)
+33%
|
(3)
+29%
|
(3)
+7%
|
(3)
-20%
|
(4)
-36%
|
(4)
+2%
|
(4)
N/A
|
(4)
-6%
|
(4)
-1%
|
(5)
-7%
|
(5)
-11%
|
(7)
-34%
|
(8)
-10%
|
(7)
+7%
|
(6)
+13%
|
(4)
+32%
|
(3)
+19%
|
(3)
+14%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(7)
|
(5)
|
(4)
|
(3)
|
(1)
|
(1)
|
1
|
(2)
|
1
|
1
|
0
|
(0)
|
(0)
|
0
|
1
|
(0)
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(13)
|
(13)
|
(32)
|
(20)
|
(19)
|
(19)
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(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)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(2)
N/A
|
0
N/A
|
3
+833%
|
5
+89%
|
7
+32%
|
9
+29%
|
10
+11%
|
11
+11%
|
14
+23%
|
15
+9%
|
14
-5%
|
12
-14%
|
(10)
N/A
|
(25)
-161%
|
(28)
-13%
|
(52)
-83%
|
(43)
+17%
|
(43)
+0%
|
(50)
-15%
|
(32)
+36%
|
(28)
+12%
|
(21)
+26%
|
(21)
-2%
|
(24)
-13%
|
(26)
-11%
|
(25)
+6%
|
(20)
+20%
|
(15)
+23%
|
(10)
+37%
|
(10)
-3%
|
(8)
+23%
|
(7)
+5%
|
(7)
+3%
|
(6)
+15%
|
(4)
+28%
|
(3)
+26%
|
(3)
+6%
|
(3)
-9%
|
(4)
-28%
|
(4)
+2%
|
(4)
N/A
|
(6)
-42%
|
(6)
+1%
|
(6)
-3%
|
(6)
-7%
|
(7)
-7%
|
(7)
-8%
|
(7)
+8%
|
(6)
+12%
|
(4)
+37%
|
(3)
+18%
|
(3)
+9%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
0
|
1
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(3)
|
(1)
|
1
|
3
|
4
|
6
|
7
|
7
|
10
|
10
|
10
|
8
|
(10)
|
(26)
|
(28)
|
(52)
|
(44)
|
(43)
|
(49)
|
(30)
|
(27)
|
(20)
|
(20)
|
(23)
|
(26)
|
(25)
|
(20)
|
(15)
|
(10)
|
(10)
|
(7)
|
(7)
|
(7)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(4)
|
(3)
|
(3)
|
|
| Net Income (Common) |
(3)
N/A
|
(1)
+68%
|
1
N/A
|
3
+225%
|
4
+54%
|
6
+40%
|
7
+16%
|
7
+14%
|
10
+28%
|
10
+8%
|
10
-5%
|
8
-16%
|
(10)
N/A
|
(26)
-151%
|
(28)
-11%
|
(52)
-82%
|
(44)
+15%
|
(43)
+4%
|
(49)
-15%
|
(30)
+38%
|
(27)
+12%
|
(20)
+26%
|
(19)
+4%
|
(21)
-8%
|
(24)
-14%
|
(20)
+15%
|
(18)
+10%
|
(14)
+20%
|
(9)
+38%
|
(10)
-6%
|
(6)
+35%
|
(6)
+10%
|
(6)
-4%
|
(5)
+6%
|
(4)
+23%
|
(4)
+17%
|
(3)
+11%
|
(3)
-6%
|
(4)
-28%
|
(4)
+2%
|
(4)
N/A
|
(6)
-42%
|
(6)
+1%
|
(6)
-3%
|
(6)
-7%
|
(7)
-7%
|
(7)
-8%
|
(7)
+8%
|
(6)
+12%
|
(4)
+37%
|
(3)
+18%
|
(3)
+9%
|
|
| EPS (Diluted) |
-233.5
N/A
|
-55.2
+76%
|
16.52
N/A
|
96.76
+486%
|
150.18
+55%
|
208.29
+39%
|
239.64
+15%
|
276.47
+15%
|
355.62
+29%
|
388.01
+9%
|
366.91
-5%
|
307.78
-16%
|
-431.53
N/A
|
-1 039.5
-141%
|
-1 156.47
-11%
|
-2 088.34
-81%
|
-1 775.25
+15%
|
-1 697.35
+4%
|
-1 918.48
-13%
|
-1 163.43
+39%
|
-1 002.97
+14%
|
-719.94
+28%
|
-724.7
-1%
|
-827.1
-14%
|
-943.94
-14%
|
-882.76
+6%
|
-708.95
+20%
|
-542.49
+23%
|
-343.25
+37%
|
-343.65
0%
|
-256.72
+25%
|
-242.81
+5%
|
-234
+4%
|
-196
+16%
|
-148.78
+24%
|
-100.53
+32%
|
-31
+69%
|
-69.24
-123%
|
-42
+39%
|
-40.99
+2%
|
-41
0%
|
-89.91
-119%
|
-14.5
+84%
|
-15
-3%
|
-16
-7%
|
-18.24
-14%
|
-14.8
+19%
|
-13.76
+7%
|
-12.06
+12%
|
-7.67
+36%
|
-6.2
+19%
|
-5.63
+9%
|
|