Mad Catz Interactive Inc
OTC:MCZAF
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Mad Catz Interactive Inc
OTC:MCZAF
|
CA |
|
Alumindo Light Metal Industry Tbk PT
IDX:ALMI
|
ID |
|
D
|
Daiwa Office Investment Corp
TSE:8976
|
JP |
|
Dow Inc
NYSE:DOW
|
US |
Income Statement
Earnings Waterfall
Mad Catz Interactive Inc
Income Statement
Mad Catz Interactive Inc
| 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 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
21
N/A
|
22
+1%
|
29
+34%
|
60
+105%
|
72
+19%
|
75
+5%
|
78
+4%
|
82
+5%
|
59
-28%
|
67
+14%
|
68
+2%
|
63
-7%
|
83
+31%
|
82
-2%
|
84
+2%
|
86
+3%
|
92
+7%
|
97
+6%
|
101
+4%
|
103
+2%
|
102
-1%
|
101
-1%
|
100
-1%
|
111
+11%
|
112
+1%
|
110
-2%
|
113
+3%
|
105
-7%
|
101
-4%
|
104
+3%
|
106
+2%
|
98
-8%
|
100
+2%
|
96
-4%
|
87
-9%
|
85
-2%
|
88
+3%
|
96
+10%
|
105
+9%
|
112
+6%
|
113
+1%
|
112
-1%
|
107
-4%
|
115
+7%
|
119
+3%
|
117
-2%
|
132
+14%
|
177
+33%
|
184
+4%
|
181
-2%
|
169
-6%
|
122
-28%
|
118
-4%
|
123
+5%
|
128
+4%
|
127
-1%
|
123
-4%
|
120
-3%
|
106
-11%
|
94
-11%
|
90
-5%
|
88
-2%
|
92
+5%
|
90
-3%
|
86
-4%
|
82
-4%
|
99
+20%
|
133
+35%
|
134
+0%
|
132
-2%
|
108
-18%
|
62
-43%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(17)
|
(17)
|
(23)
|
(45)
|
(55)
|
(58)
|
(61)
|
(66)
|
(46)
|
(52)
|
(52)
|
(48)
|
(65)
|
(65)
|
(67)
|
(67)
|
(71)
|
(74)
|
(77)
|
(79)
|
(79)
|
(77)
|
(77)
|
(84)
|
(84)
|
(84)
|
(88)
|
(87)
|
(87)
|
(89)
|
(90)
|
(78)
|
(75)
|
(70)
|
(62)
|
(57)
|
(59)
|
(64)
|
(70)
|
(79)
|
(81)
|
(81)
|
(78)
|
(81)
|
(83)
|
(81)
|
(93)
|
(127)
|
(131)
|
(129)
|
(121)
|
(89)
|
(86)
|
(89)
|
(93)
|
(90)
|
(88)
|
(86)
|
(77)
|
(70)
|
(67)
|
(65)
|
(68)
|
(65)
|
(62)
|
(61)
|
(75)
|
(106)
|
(112)
|
(112)
|
(97)
|
(61)
|
|
| Gross Profit |
4
N/A
|
5
+9%
|
7
+41%
|
15
+123%
|
17
+14%
|
17
+1%
|
17
0%
|
16
-5%
|
13
-19%
|
15
+17%
|
16
+9%
|
15
-8%
|
18
+22%
|
17
-9%
|
16
-1%
|
18
+11%
|
21
+14%
|
22
+7%
|
24
+7%
|
24
+0%
|
23
-4%
|
24
+4%
|
24
-1%
|
27
+15%
|
28
+2%
|
26
-7%
|
25
-4%
|
18
-26%
|
13
-27%
|
15
+9%
|
16
+10%
|
20
+22%
|
25
+26%
|
26
+5%
|
26
-2%
|
28
+10%
|
29
+2%
|
32
+13%
|
35
+9%
|
33
-6%
|
32
-3%
|
30
-5%
|
29
-3%
|
35
+18%
|
36
+5%
|
36
-1%
|
39
+10%
|
50
+27%
|
53
+7%
|
51
-4%
|
48
-6%
|
33
-31%
|
32
-5%
|
34
+7%
|
35
+5%
|
37
+5%
|
35
-7%
|
34
-3%
|
29
-13%
|
24
-17%
|
23
-6%
|
23
-1%
|
25
+9%
|
25
+1%
|
24
-4%
|
22
-9%
|
24
+11%
|
27
+13%
|
22
-17%
|
19
-13%
|
11
-44%
|
1
-92%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3)
|
(3)
|
(5)
|
(10)
|
(13)
|
(16)
|
(18)
|
(18)
|
(13)
|
(13)
|
(12)
|
(11)
|
(14)
|
(14)
|
(15)
|
(15)
|
(17)
|
(19)
|
(20)
|
(22)
|
(20)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(20)
|
(20)
|
(23)
|
(24)
|
(23)
|
(20)
|
(19)
|
(19)
|
(18)
|
(20)
|
(24)
|
(28)
|
(33)
|
(34)
|
(32)
|
(57)
|
(28)
|
(27)
|
(28)
|
(28)
|
(29)
|
(31)
|
(34)
|
(36)
|
(36)
|
(35)
|
(34)
|
(33)
|
(33)
|
(32)
|
(32)
|
(32)
|
(32)
|
(31)
|
(29)
|
(28)
|
(27)
|
(26)
|
(25)
|
(26)
|
(27)
|
(30)
|
(29)
|
(27)
|
(23)
|
(18)
|
|
| Selling, General & Administrative |
(2)
|
(2)
|
(4)
|
(8)
|
(11)
|
(13)
|
(15)
|
(15)
|
(11)
|
(12)
|
(11)
|
(10)
|
(12)
|
(12)
|
(13)
|
(13)
|
(16)
|
(17)
|
(19)
|
(21)
|
(18)
|
(18)
|
(17)
|
(17)
|
(17)
|
(18)
|
(19)
|
(18)
|
(20)
|
(21)
|
(20)
|
(18)
|
(17)
|
(17)
|
(16)
|
(18)
|
(21)
|
(25)
|
(29)
|
(30)
|
(28)
|
(26)
|
(24)
|
(23)
|
(24)
|
(24)
|
(25)
|
(27)
|
(28)
|
(29)
|
(29)
|
(27)
|
(28)
|
(27)
|
(27)
|
(27)
|
(27)
|
(27)
|
(27)
|
(26)
|
(24)
|
(24)
|
(23)
|
(22)
|
(22)
|
(22)
|
(23)
|
(25)
|
(25)
|
(23)
|
(19)
|
(16)
|
|
| Research & Development |
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)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(28)
|
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
|
|
| Operating Income |
1
N/A
|
1
+32%
|
2
+30%
|
5
+171%
|
4
-29%
|
1
-72%
|
(1)
N/A
|
(2)
-114%
|
(0)
+91%
|
2
N/A
|
5
+124%
|
4
-4%
|
4
-4%
|
2
-41%
|
2
-22%
|
4
+92%
|
4
+5%
|
4
-1%
|
4
+9%
|
2
-44%
|
3
+23%
|
4
+54%
|
5
+2%
|
8
+71%
|
9
+16%
|
7
-27%
|
4
-34%
|
(2)
N/A
|
(9)
-417%
|
(9)
+3%
|
(7)
+23%
|
(0)
+94%
|
6
N/A
|
7
+16%
|
8
+8%
|
8
+2%
|
5
-40%
|
4
-11%
|
2
-45%
|
(1)
N/A
|
0
N/A
|
(27)
N/A
|
2
N/A
|
8
+354%
|
8
0%
|
8
-6%
|
10
+35%
|
19
+79%
|
20
+5%
|
16
-19%
|
12
-24%
|
(2)
N/A
|
(3)
-69%
|
1
N/A
|
3
+329%
|
5
+76%
|
2
-57%
|
1
-42%
|
(3)
N/A
|
(7)
-116%
|
(6)
+5%
|
(6)
+14%
|
(2)
+57%
|
(1)
+58%
|
(2)
-66%
|
(4)
-160%
|
(3)
+30%
|
(2)
+20%
|
(6)
-168%
|
(7)
-15%
|
(12)
-62%
|
(18)
-48%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
0
|
(1)
|
(0)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(0)
|
1
|
2
|
1
|
0
|
(2)
|
(1)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
1
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(29)
|
(28)
|
0
|
(28)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(12)
|
(11)
|
(11)
|
(11)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
5
|
5
|
|
| Gain/Loss on Disposition of Assets |
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
|
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
|
|
| Total Other Income |
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)
|
(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
|
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
|
3
+20%
|
3
+15%
|
5
+60%
|
3
-41%
|
0
-90%
|
(2)
N/A
|
(4)
-92%
|
(2)
+56%
|
1
N/A
|
3
+477%
|
3
+8%
|
3
-9%
|
2
-44%
|
1
-51%
|
2
+159%
|
2
-6%
|
1
-28%
|
2
+43%
|
1
-73%
|
2
+209%
|
3
+101%
|
4
+7%
|
7
+89%
|
7
+6%
|
5
-38%
|
3
-44%
|
(4)
N/A
|
(11)
-148%
|
(9)
+17%
|
(7)
+20%
|
(1)
+90%
|
6
N/A
|
7
+18%
|
8
+15%
|
8
+2%
|
6
-28%
|
5
-19%
|
2
-60%
|
(29)
N/A
|
(30)
-1%
|
(29)
+2%
|
(29)
+2%
|
4
N/A
|
6
+34%
|
5
-12%
|
8
+57%
|
15
+87%
|
17
+13%
|
15
-14%
|
12
-16%
|
(0)
N/A
|
(3)
-641%
|
(0)
+90%
|
(0)
+14%
|
2
N/A
|
(9)
N/A
|
(10)
-8%
|
(14)
-44%
|
(18)
-25%
|
(8)
+56%
|
(7)
+12%
|
(3)
+51%
|
(2)
+35%
|
(2)
-12%
|
(5)
-112%
|
(5)
+7%
|
(4)
+17%
|
(11)
-173%
|
(11)
-5%
|
(6)
+45%
|
(12)
-86%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
(1)
|
1
|
1
|
1
|
1
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
2
|
4
|
4
|
3
|
0
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(1)
|
(0)
|
(3)
|
(4)
|
(4)
|
(4)
|
(2)
|
(1)
|
(2)
|
(5)
|
(6)
|
(6)
|
(5)
|
(1)
|
1
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
0
|
0
|
0
|
1
|
7
|
7
|
6
|
5
|
(1)
|
(1)
|
(0)
|
0
|
|
| Income from Continuing Operations |
3
|
3
|
4
|
4
|
4
|
1
|
(1)
|
(3)
|
(5)
|
(3)
|
(0)
|
0
|
1
|
(0)
|
(0)
|
1
|
1
|
1
|
2
|
1
|
1
|
2
|
2
|
4
|
5
|
3
|
1
|
(3)
|
(7)
|
(5)
|
(4)
|
(0)
|
4
|
4
|
5
|
5
|
3
|
3
|
0
|
(30)
|
(33)
|
(33)
|
(33)
|
(0)
|
5
|
4
|
6
|
10
|
11
|
9
|
7
|
(1)
|
(2)
|
0
|
0
|
2
|
(11)
|
(12)
|
(16)
|
(19)
|
(7)
|
(7)
|
(3)
|
(1)
|
5
|
2
|
1
|
1
|
(12)
|
(12)
|
(7)
|
(11)
|
|
| Net Income (Common) |
3
N/A
|
3
+14%
|
4
+10%
|
4
+9%
|
4
-4%
|
1
-62%
|
(1)
N/A
|
(3)
-244%
|
(24)
-830%
|
(15)
+36%
|
(13)
+15%
|
(13)
+4%
|
1
N/A
|
0
-80%
|
(0)
N/A
|
1
N/A
|
2
+31%
|
1
-7%
|
2
+8%
|
1
-67%
|
1
+108%
|
2
+82%
|
2
+7%
|
4
+109%
|
5
+3%
|
3
-42%
|
1
-58%
|
(3)
N/A
|
(7)
-146%
|
(5)
+19%
|
(4)
+26%
|
(0)
+92%
|
4
N/A
|
4
+19%
|
5
+15%
|
5
-7%
|
3
-32%
|
3
-20%
|
0
-82%
|
(30)
N/A
|
(33)
-10%
|
(33)
-1%
|
(33)
+1%
|
(0)
+100%
|
5
N/A
|
4
-9%
|
6
+51%
|
10
+67%
|
11
+6%
|
9
-19%
|
7
-18%
|
(1)
N/A
|
(2)
-71%
|
0
N/A
|
0
+31%
|
2
+941%
|
(11)
N/A
|
(12)
-3%
|
(16)
-35%
|
(19)
-24%
|
(7)
+62%
|
(7)
+11%
|
(3)
+55%
|
(1)
+64%
|
5
N/A
|
2
-57%
|
1
-34%
|
1
-11%
|
(12)
N/A
|
(12)
-7%
|
(7)
+46%
|
(11)
-69%
|
|
| EPS (Diluted) |
0.14
N/A
|
0.11
-21%
|
0.1
-9%
|
0.13
+30%
|
0.08
-38%
|
0.05
-38%
|
0
N/A
|
-0.06
N/A
|
-0.52
-767%
|
-0.31
+40%
|
-0.25
+19%
|
-0.23
+8%
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0.02
N/A
|
0.03
+50%
|
0.03
N/A
|
0.03
N/A
|
0.01
-67%
|
0.02
+100%
|
0.04
+100%
|
0.05
+25%
|
0.09
+80%
|
0.08
-11%
|
0.05
-38%
|
0.02
-60%
|
-0.05
N/A
|
-0.12
-140%
|
-0.1
+17%
|
-0.08
+20%
|
-0.01
+88%
|
0.07
N/A
|
0.08
+14%
|
0.1
+25%
|
0.09
-10%
|
0.06
-33%
|
0.05
-17%
|
0.01
-80%
|
-0.54
N/A
|
-0.59
-9%
|
-0.6
-2%
|
-0.6
N/A
|
-0.01
+98%
|
0.08
N/A
|
0.08
N/A
|
0.12
+50%
|
0.17
+42%
|
0.18
+6%
|
0.14
-22%
|
0.11
-21%
|
-0.02
N/A
|
-0.03
-50%
|
-0.01
+67%
|
-0.01
N/A
|
0.02
N/A
|
-0.18
N/A
|
-0.18
N/A
|
-0.24
-33%
|
-0.3
-25%
|
-0.12
+60%
|
-0.1
+17%
|
-0.04
+60%
|
-0.01
+75%
|
0.07
N/A
|
0.04
-43%
|
0.03
-25%
|
0.03
N/A
|
-0.16
N/A
|
-0.17
-6%
|
-0.09
+47%
|
-0.16
-78%
|
|