Radview Software Ltd
OTC:RDVWF
Income Statement
Earnings Waterfall
Radview Software Ltd
Income Statement
Radview Software Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
5
N/A
|
7
+32%
|
8
+25%
|
10
+18%
|
11
+9%
|
11
+0%
|
11
-1%
|
9
-13%
|
9
-8%
|
8
-9%
|
7
-15%
|
6
-7%
|
6
-8%
|
5
-6%
|
5
-4%
|
5
-2%
|
5
-5%
|
5
-5%
|
4
-3%
|
5
+3%
|
5
+2%
|
5
+12%
|
6
+11%
|
6
-1%
|
6
-1%
|
6
+3%
|
5
-13%
|
5
-7%
|
4
-9%
|
4
-18%
|
3
-2%
|
3
-7%
|
3
-2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Gross Profit |
5
N/A
|
6
+32%
|
8
+24%
|
9
+18%
|
10
+7%
|
10
-2%
|
9
-3%
|
8
-16%
|
7
-8%
|
7
-7%
|
6
-14%
|
6
-4%
|
5
-8%
|
5
-6%
|
5
-3%
|
5
-2%
|
4
-5%
|
4
-5%
|
4
-3%
|
4
+5%
|
4
+3%
|
5
+13%
|
5
+12%
|
5
-2%
|
5
-1%
|
5
+3%
|
5
-13%
|
4
-5%
|
4
-8%
|
3
-16%
|
3
-1%
|
3
-7%
|
3
-3%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||
| Operating Expenses |
(7)
|
(9)
|
(12)
|
(17)
|
(21)
|
(26)
|
(29)
|
(28)
|
(24)
|
(19)
|
(15)
|
(12)
|
(11)
|
(11)
|
(10)
|
(10)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
|
| Selling, General & Administrative |
(5)
|
(7)
|
(9)
|
(13)
|
(16)
|
(19)
|
(22)
|
(21)
|
(18)
|
(14)
|
(10)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
|
| Research & Development |
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Operating Income |
(2)
N/A
|
(3)
-23%
|
(4)
-52%
|
(8)
-70%
|
(12)
-52%
|
(16)
-39%
|
(19)
-21%
|
(20)
-3%
|
(16)
+18%
|
(13)
+23%
|
(9)
+30%
|
(6)
+29%
|
(6)
0%
|
(6)
+2%
|
(6)
+8%
|
(5)
+4%
|
(5)
+10%
|
(4)
+8%
|
(4)
+3%
|
(4)
+7%
|
(4)
+6%
|
(3)
+11%
|
(3)
+12%
|
(3)
+7%
|
(2)
+16%
|
(1)
+40%
|
(1)
+15%
|
(1)
-1%
|
(2)
-36%
|
(3)
-61%
|
(3)
-27%
|
(4)
-9%
|
(3)
+7%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
0
|
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)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
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 |
(3)
N/A
|
(3)
-18%
|
(5)
-46%
|
(8)
-60%
|
(11)
-45%
|
(15)
-40%
|
(19)
-21%
|
(20)
-10%
|
(17)
+15%
|
(14)
+20%
|
(10)
+26%
|
(7)
+35%
|
(7)
+3%
|
(6)
+6%
|
(6)
+4%
|
(5)
+9%
|
(5)
+6%
|
(5)
+8%
|
(4)
+9%
|
(4)
+7%
|
(4)
+6%
|
(3)
+11%
|
(3)
+13%
|
(3)
+4%
|
(2)
+12%
|
(2)
+37%
|
(1)
+11%
|
(1)
-1%
|
(2)
-28%
|
(3)
-59%
|
(4)
-26%
|
(4)
-8%
|
(4)
+6%
|
|
| 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)
|
|
| Income from Continuing Operations |
(3)
|
(3)
|
(5)
|
(8)
|
(11)
|
(15)
|
(19)
|
(20)
|
(17)
|
(14)
|
(10)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
|
| Net Income (Common) |
(3)
N/A
|
(3)
-18%
|
(5)
-46%
|
(10)
-115%
|
(14)
-34%
|
(18)
-32%
|
(21)
-18%
|
(20)
+4%
|
(17)
+15%
|
(14)
+20%
|
(10)
+26%
|
(7)
+35%
|
(7)
+3%
|
(6)
+6%
|
(6)
+4%
|
(5)
+9%
|
(5)
+6%
|
(5)
+8%
|
(4)
+9%
|
(4)
+7%
|
(4)
+6%
|
(3)
+11%
|
(3)
+13%
|
(3)
+4%
|
(2)
+12%
|
(2)
+37%
|
(1)
+11%
|
(1)
-1%
|
(3)
-90%
|
(5)
-68%
|
(5)
-16%
|
(6)
-6%
|
(5)
+13%
|
|
| EPS (Diluted) |
-0.8
N/A
|
-0.77
+4%
|
-1.12
-45%
|
-0.92
+18%
|
-1.51
-64%
|
-1.09
+28%
|
-1.29
-18%
|
-1.25
+3%
|
-1.07
+14%
|
-0.86
+20%
|
-0.64
+26%
|
-0.42
+34%
|
-0.4
+5%
|
-0.37
+8%
|
-0.35
+5%
|
-0.31
+11%
|
-0.31
N/A
|
-0.26
+16%
|
-0.23
+12%
|
-0.21
+9%
|
-0.19
+10%
|
-0.17
+11%
|
-0.15
+12%
|
-0.14
+7%
|
-0.12
+14%
|
-0.08
+33%
|
-0.07
+12%
|
-0.07
N/A
|
-0.13
-86%
|
-0.22
-69%
|
-0.25
-14%
|
-0.27
-8%
|
-0.08
+70%
|
|