Metalink Ltd
OTC:MTLK
Income Statement
Earnings Waterfall
Metalink Ltd
Income Statement
Metalink Ltd
| 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 | Dec-2013 | Dec-2014 | Dec-2015 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
17
N/A
|
19
+17%
|
21
+8%
|
22
+5%
|
20
-10%
|
17
-15%
|
16
-6%
|
15
-8%
|
15
+0%
|
15
+4%
|
15
+1%
|
14
-5%
|
14
-5%
|
13
-7%
|
12
-3%
|
10
-18%
|
8
-17%
|
9
+2%
|
6
-36%
|
7
+30%
|
8
+14%
|
7
-12%
|
6
-11%
|
3
-48%
|
2
-48%
|
0
-85%
|
1
+138%
|
1
+31%
|
1
+6%
|
1
+70%
|
1
-8%
|
2
+53%
|
2
+20%
|
2
-11%
|
3
+16%
|
2
-35%
|
1
-32%
|
1
-48%
|
0
N/A
|
0
N/A
|
1
+1 388%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(8)
|
(10)
|
(11)
|
(12)
|
(11)
|
(9)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Gross Profit |
8
N/A
|
9
+15%
|
10
+9%
|
10
+2%
|
9
-13%
|
8
-15%
|
8
-1%
|
8
-1%
|
8
+2%
|
8
+5%
|
8
+1%
|
7
-9%
|
7
-5%
|
7
-6%
|
6
-3%
|
5
-16%
|
4
-20%
|
5
+12%
|
3
-36%
|
4
+34%
|
5
+24%
|
5
-12%
|
4
-11%
|
2
-44%
|
1
-50%
|
0
-83%
|
1
+179%
|
1
+36%
|
1
+6%
|
1
+50%
|
1
-16%
|
1
+39%
|
2
+20%
|
1
-14%
|
2
+17%
|
1
-34%
|
1
-33%
|
0
-48%
|
(0)
N/A
|
0
N/A
|
0
+2 527%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(23)
|
(23)
|
(24)
|
(25)
|
(26)
|
(26)
|
(26)
|
(25)
|
(24)
|
(24)
|
(25)
|
(25)
|
(25)
|
(26)
|
(27)
|
(31)
|
(35)
|
(36)
|
(33)
|
(27)
|
(17)
|
(10)
|
(6)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Selling, General & Administrative |
(10)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(8)
|
(7)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Research & Development |
(13)
|
(14)
|
(14)
|
(15)
|
(16)
|
(16)
|
(17)
|
(17)
|
(16)
|
(17)
|
(18)
|
(18)
|
(18)
|
(19)
|
(19)
|
(23)
|
(26)
|
(27)
|
(24)
|
(19)
|
(12)
|
(5)
|
(3)
|
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
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(15)
N/A
|
(14)
+7%
|
(14)
+0%
|
(14)
-5%
|
(17)
-17%
|
(18)
-9%
|
(18)
N/A
|
(17)
+4%
|
(16)
+7%
|
(16)
+1%
|
(17)
-3%
|
(18)
-6%
|
(18)
-5%
|
(20)
-7%
|
(21)
-6%
|
(26)
-23%
|
(30)
-19%
|
(31)
-3%
|
(30)
+5%
|
(23)
+24%
|
(12)
+47%
|
(5)
+58%
|
(2)
+69%
|
(0)
+90%
|
(1)
-644%
|
(1)
-13%
|
(1)
+33%
|
(0)
+49%
|
(0)
+87%
|
0
N/A
|
0
-26%
|
1
+204%
|
1
+9%
|
1
-24%
|
1
+38%
|
0
-63%
|
0
-59%
|
(0)
N/A
|
(0)
-188%
|
(0)
+18%
|
0
N/A
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
0
|
(1)
|
(3)
|
(4)
|
(3)
|
(1)
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
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 |
(13)
N/A
|
(12)
+6%
|
(12)
0%
|
(13)
-6%
|
(15)
-19%
|
(17)
-10%
|
(17)
-1%
|
(16)
+5%
|
(15)
+7%
|
(15)
+1%
|
(15)
-2%
|
(16)
-6%
|
(17)
-5%
|
(18)
-8%
|
(20)
-7%
|
(24)
-24%
|
(29)
-20%
|
(30)
-3%
|
(28)
+7%
|
(21)
+25%
|
(12)
+45%
|
(6)
+45%
|
(5)
+23%
|
(4)
+25%
|
(4)
-6%
|
(3)
+36%
|
(1)
+72%
|
(0)
+96%
|
1
N/A
|
1
+72%
|
1
-20%
|
1
+1%
|
1
+12%
|
1
-23%
|
1
+32%
|
0
-60%
|
0
-61%
|
(0)
N/A
|
(0)
-204%
|
(0)
+15%
|
0
N/A
|
|
| 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 |
(13)
|
(12)
|
(12)
|
(13)
|
(15)
|
(17)
|
(17)
|
(16)
|
(15)
|
(15)
|
(15)
|
(16)
|
(17)
|
(18)
|
(20)
|
(24)
|
(29)
|
(30)
|
(28)
|
(21)
|
(12)
|
(6)
|
(5)
|
(4)
|
(4)
|
(3)
|
(1)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
|
| Net Income (Common) |
(13)
N/A
|
(12)
+6%
|
(12)
0%
|
(13)
-6%
|
(15)
-19%
|
(17)
-10%
|
(17)
-1%
|
(16)
+5%
|
(15)
+7%
|
(15)
+1%
|
(15)
-2%
|
(16)
-6%
|
(17)
-5%
|
(18)
-8%
|
(20)
-7%
|
(24)
-24%
|
(29)
-20%
|
(30)
-3%
|
(28)
+7%
|
(21)
+25%
|
(15)
+30%
|
(12)
+15%
|
(13)
-7%
|
(13)
-1%
|
(4)
+71%
|
1
N/A
|
5
+679%
|
7
+43%
|
1
-90%
|
1
+41%
|
1
-20%
|
1
+1%
|
1
+12%
|
1
-23%
|
1
+32%
|
0
-60%
|
0
-61%
|
(0)
N/A
|
(0)
-204%
|
(0)
+15%
|
0
N/A
|
|
| EPS (Diluted) |
-6.82
N/A
|
-6.35
+7%
|
-6.33
+0%
|
-6.69
-6%
|
-7.97
-19%
|
-8.8
-10%
|
-8.8
N/A
|
-8.39
+5%
|
-7.74
+8%
|
-7.6
+2%
|
-7.79
-3%
|
-8.23
-6%
|
-8.62
-5%
|
-9.24
-7%
|
-8.91
+4%
|
-10.39
-17%
|
-12.41
-19%
|
-12.84
-3%
|
-11.93
+7%
|
-8.81
+26%
|
-6.13
+30%
|
-5.28
+14%
|
-5.23
+1%
|
-5.24
0%
|
-1.43
+73%
|
0.22
N/A
|
1.74
+691%
|
2.52
+45%
|
0.23
-91%
|
0.34
+48%
|
0.27
-21%
|
0.27
N/A
|
0.3
+11%
|
0.23
-23%
|
0.31
+35%
|
0.13
-58%
|
0.05
-62%
|
-0.04
N/A
|
-0.11
-175%
|
-0.1
+9%
|
0.02
N/A
|
|