Orthometrix Inc
OTC:OMRX
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
O
|
Orthometrix Inc
OTC:OMRX
|
US |
Income Statement
Earnings Waterfall
Orthometrix Inc
Income Statement
Orthometrix Inc
| 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 | Sep-2008 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
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
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Revenue |
18
N/A
|
20
+7%
|
23
+15%
|
25
+13%
|
25
0%
|
23
-7%
|
22
-8%
|
19
-13%
|
21
+9%
|
18
-11%
|
18
-2%
|
17
-7%
|
14
-14%
|
17
+21%
|
17
-4%
|
17
+2%
|
18
+5%
|
17
-6%
|
16
-1%
|
15
-9%
|
13
-10%
|
10
-28%
|
6
-36%
|
3
-44%
|
9
+167%
|
1
-94%
|
0
-44%
|
1
+66%
|
1
+70%
|
1
+49%
|
2
+16%
|
2
+6%
|
2
-5%
|
1
-21%
|
1
-7%
|
1
-3%
|
1
+5%
|
1
+25%
|
2
+8%
|
2
-6%
|
2
+0%
|
2
+18%
|
2
+18%
|
2
+10%
|
2
+2%
|
2
-7%
|
2
-15%
|
2
+12%
|
2
+16%
|
2
-9%
|
2
-7%
|
1
-29%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(13)
|
(13)
|
(15)
|
(17)
|
(16)
|
(15)
|
(13)
|
(11)
|
(13)
|
(15)
|
(15)
|
(14)
|
(9)
|
(10)
|
(9)
|
(9)
|
(10)
|
(9)
|
(9)
|
(8)
|
(8)
|
(6)
|
(4)
|
(2)
|
(5)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Gross Profit |
6
N/A
|
6
+9%
|
8
+21%
|
9
+15%
|
9
+4%
|
9
-4%
|
8
-3%
|
8
-5%
|
8
-4%
|
3
-56%
|
3
-5%
|
3
-5%
|
6
+82%
|
8
+42%
|
8
-1%
|
8
-2%
|
8
+9%
|
7
-10%
|
7
-5%
|
6
-9%
|
6
-10%
|
4
-30%
|
2
-40%
|
1
-50%
|
4
+211%
|
0
-96%
|
0
N/A
|
0
+113%
|
1
+71%
|
1
+61%
|
1
+16%
|
1
+8%
|
1
-3%
|
1
-24%
|
1
-6%
|
1
-7%
|
1
-8%
|
1
+32%
|
1
+3%
|
1
-7%
|
1
+9%
|
1
+25%
|
1
+19%
|
2
+12%
|
1
0%
|
1
-18%
|
1
-24%
|
1
+1%
|
1
+13%
|
1
-7%
|
1
-7%
|
1
-36%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(17)
|
(19)
|
(20)
|
(23)
|
(15)
|
(14)
|
(14)
|
(12)
|
(11)
|
(10)
|
(9)
|
(9)
|
(9)
|
(7)
|
(13)
|
(4)
|
(3)
|
(5)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Selling, General & Administrative |
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(10)
|
(11)
|
(13)
|
(13)
|
(12)
|
(12)
|
(11)
|
(10)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(5)
|
(4)
|
(3)
|
(5)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(9)
|
(9)
|
(9)
|
(9)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(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)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
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 |
3
N/A
|
3
+6%
|
4
+9%
|
4
+11%
|
3
-25%
|
2
-39%
|
1
-49%
|
(9)
N/A
|
(11)
-30%
|
(17)
-49%
|
(19)
-14%
|
(12)
+37%
|
(9)
+28%
|
(6)
+27%
|
(5)
+28%
|
(3)
+24%
|
(2)
+44%
|
(2)
-1%
|
(2)
-4%
|
(2)
-13%
|
(2)
+27%
|
(9)
-430%
|
(2)
+81%
|
(2)
+8%
|
(1)
+6%
|
(2)
-19%
|
(2)
+8%
|
(2)
+5%
|
(2)
-2%
|
(2)
+3%
|
(2)
-3%
|
(1)
+5%
|
(1)
+13%
|
(1)
-6%
|
(1)
+7%
|
(1)
+1%
|
(2)
-30%
|
(2)
-12%
|
(2)
-4%
|
(2)
-14%
|
(2)
-6%
|
(2)
+15%
|
(2)
+1%
|
(2)
+14%
|
(2)
+3%
|
(2)
+2%
|
(2)
+6%
|
(1)
+18%
|
(0)
+67%
|
(0)
+8%
|
(0)
+16%
|
(1)
-72%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(10)
|
(10)
|
(7)
|
(7)
|
3
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(7)
|
(7)
|
(7)
|
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)
|
1
|
1
|
1
|
(0)
|
1
|
1
|
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
|
|
| Pre-Tax Income |
4
N/A
|
4
+12%
|
4
+12%
|
4
+0%
|
4
-17%
|
2
-46%
|
1
-46%
|
(18)
N/A
|
(21)
-17%
|
(25)
-16%
|
(27)
-12%
|
(11)
+60%
|
(11)
+3%
|
(8)
+24%
|
(6)
+26%
|
(4)
+27%
|
(2)
+50%
|
(2)
+2%
|
(10)
-344%
|
(10)
-3%
|
(9)
+7%
|
(9)
+0%
|
(2)
+80%
|
(2)
+8%
|
(2)
+4%
|
(2)
-16%
|
(2)
+9%
|
(2)
+6%
|
(2)
+1%
|
(2)
+5%
|
(2)
-3%
|
(2)
+4%
|
(1)
+11%
|
(1)
-8%
|
(1)
+5%
|
(1)
-3%
|
(2)
-36%
|
(2)
-10%
|
(2)
-1%
|
(2)
-10%
|
(2)
0%
|
(2)
+15%
|
(2)
-3%
|
(2)
+9%
|
(2)
-4%
|
(2)
-6%
|
(2)
-1%
|
(2)
+11%
|
(1)
+43%
|
(1)
+12%
|
(1)
+16%
|
(1)
-21%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
2
|
3
|
4
|
5
|
3
|
1
|
(0)
|
(1)
|
(1)
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
(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 |
2
|
2
|
3
|
3
|
2
|
1
|
1
|
(16)
|
(19)
|
(21)
|
(22)
|
(8)
|
(10)
|
(8)
|
(7)
|
(6)
|
(2)
|
(2)
|
(14)
|
(14)
|
(13)
|
(13)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Net Income (Common) |
2
N/A
|
2
+12%
|
3
+11%
|
3
+0%
|
2
-17%
|
1
-46%
|
1
-47%
|
(16)
N/A
|
(19)
-16%
|
(21)
-11%
|
(22)
-8%
|
(8)
+63%
|
(10)
-19%
|
(8)
+13%
|
(7)
+13%
|
(6)
+22%
|
(2)
+62%
|
(2)
+2%
|
(14)
-536%
|
(14)
-2%
|
(13)
+5%
|
(13)
+4%
|
(2)
+88%
|
(1)
+10%
|
(2)
-19%
|
(2)
-38%
|
4
N/A
|
3
-6%
|
3
-4%
|
4
+12%
|
(2)
N/A
|
(2)
+21%
|
(1)
+14%
|
(1)
-8%
|
(1)
+5%
|
(1)
-3%
|
(2)
-36%
|
(2)
-10%
|
(2)
-1%
|
(2)
-10%
|
(2)
0%
|
(2)
+15%
|
(2)
-3%
|
(2)
+9%
|
(2)
-4%
|
(2)
-6%
|
(2)
-1%
|
(2)
+11%
|
(1)
+43%
|
(1)
+12%
|
(1)
+16%
|
(1)
-21%
|
|
| EPS (Diluted) |
0.4
N/A
|
0.33
-18%
|
0.38
+15%
|
0.37
-3%
|
0.31
-16%
|
0.15
-52%
|
0.08
-47%
|
-2.24
N/A
|
-2.6
-16%
|
-2.87
-10%
|
-3.11
-8%
|
-1.14
+63%
|
-1.35
-18%
|
-0.59
+56%
|
-0.35
+41%
|
-0.22
+37%
|
-0.1
+55%
|
-0.08
+20%
|
-0.5
-525%
|
-0.51
-2%
|
-0.49
+4%
|
-0.42
+14%
|
-0.06
+86%
|
-0.06
N/A
|
-0.05
+17%
|
-0.07
-40%
|
0.12
N/A
|
0.11
-8%
|
0.1
-9%
|
0.12
+20%
|
-0.05
N/A
|
-0.05
N/A
|
-0.05
N/A
|
-0.04
+20%
|
-0.04
N/A
|
-0.04
N/A
|
-0.06
-50%
|
-0.07
-17%
|
-0.07
N/A
|
-0.07
N/A
|
-0.06
+14%
|
-0.05
+17%
|
-0.05
N/A
|
-0.05
N/A
|
-0.04
+20%
|
-0.05
-25%
|
-0.05
N/A
|
-0.04
+20%
|
-0.02
+50%
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
|