Remote Dynamics Inc
OTC:RMTD
Income Statement
Earnings Waterfall
Remote Dynamics Inc
Income Statement
Remote Dynamics Inc
| 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 | Nov-2002 | Feb-2003 | May-2003 | Aug-2003 | Nov-2003 | Feb-2004 | May-2004 | Aug-2004 | Nov-2004 | Feb-2005 | May-2005 | Aug-2005 | Nov-2005 | Feb-2006 | May-2006 | Aug-2006 | Nov-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
15
|
14
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
10
|
7
|
5
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
4
|
5
|
5
|
4
|
3
|
2
|
2
|
2
|
2
|
2
|
|
| Revenue |
80
N/A
|
94
+17%
|
96
+2%
|
95
-1%
|
88
-7%
|
89
+1%
|
102
+15%
|
108
+6%
|
99
-8%
|
89
-10%
|
78
-13%
|
70
-10%
|
68
-2%
|
44
-35%
|
41
-7%
|
37
-11%
|
45
+23%
|
38
-15%
|
32
-16%
|
26
-18%
|
23
-12%
|
21
-10%
|
19
-8%
|
18
-5%
|
16
-10%
|
14
-16%
|
11
-22%
|
8
-27%
|
6
-25%
|
5
-8%
|
5
-1%
|
5
-3%
|
5
-3%
|
5
-7%
|
5
-1%
|
5
+2%
|
5
+5%
|
5
+6%
|
5
+2%
|
5
+1%
|
5
-2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(48)
|
(61)
|
(61)
|
(65)
|
(61)
|
(58)
|
(71)
|
(75)
|
(71)
|
(63)
|
(57)
|
(51)
|
(47)
|
(26)
|
(24)
|
(21)
|
(26)
|
(22)
|
(18)
|
(14)
|
(12)
|
(10)
|
(9)
|
(9)
|
(8)
|
(7)
|
(7)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Gross Profit |
32
N/A
|
33
+3%
|
34
+3%
|
29
-14%
|
27
-10%
|
30
+15%
|
32
+3%
|
33
+5%
|
29
-14%
|
26
-10%
|
21
-20%
|
20
-5%
|
21
+8%
|
18
-14%
|
17
-7%
|
15
-9%
|
19
+21%
|
16
-15%
|
14
-14%
|
12
-13%
|
11
-6%
|
11
-6%
|
10
-7%
|
9
-7%
|
8
-11%
|
6
-21%
|
4
-33%
|
2
-42%
|
1
-42%
|
1
+1%
|
2
+38%
|
2
+18%
|
3
+9%
|
3
+16%
|
3
N/A
|
3
+3%
|
3
+9%
|
3
0%
|
3
+2%
|
3
-1%
|
3
-12%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(50)
|
(40)
|
(37)
|
(36)
|
(35)
|
(35)
|
(36)
|
(39)
|
(40)
|
(40)
|
(39)
|
(39)
|
(38)
|
(29)
|
(28)
|
(26)
|
(33)
|
(29)
|
(24)
|
(20)
|
(17)
|
(14)
|
(14)
|
(13)
|
(14)
|
(13)
|
(12)
|
(11)
|
(9)
|
(8)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Selling, General & Administrative |
(35)
|
(30)
|
(28)
|
(27)
|
(27)
|
(26)
|
(26)
|
(27)
|
(27)
|
(27)
|
(26)
|
(27)
|
(28)
|
(23)
|
(22)
|
(20)
|
(25)
|
(22)
|
(17)
|
(14)
|
(11)
|
(9)
|
(9)
|
(10)
|
(10)
|
(9)
|
(9)
|
(8)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Research & Development |
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(7)
|
(5)
|
(4)
|
(4)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
(5)
|
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 |
(18)
N/A
|
(6)
+64%
|
(3)
+53%
|
(6)
-113%
|
(9)
-37%
|
(4)
+51%
|
(5)
-12%
|
(6)
-13%
|
(11)
-105%
|
(14)
-22%
|
(18)
-28%
|
(19)
-9%
|
(17)
+14%
|
(11)
+33%
|
(11)
+1%
|
(11)
+3%
|
(14)
-31%
|
(13)
+8%
|
(10)
+22%
|
(8)
+16%
|
(6)
+32%
|
(4)
+33%
|
(4)
-1%
|
(4)
-8%
|
(5)
-30%
|
(7)
-29%
|
(8)
-18%
|
(8)
-1%
|
(8)
+5%
|
(7)
+15%
|
(5)
+28%
|
(4)
+22%
|
(2)
+34%
|
(1)
+50%
|
(1)
+7%
|
(1)
+34%
|
(1)
+22%
|
(1)
-4%
|
(1)
+11%
|
(1)
-8%
|
(1)
-47%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(12)
|
(12)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(10)
|
(7)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Non-Reccuring Items |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(31)
|
(12)
|
(12)
|
(11)
|
19
|
(10)
|
(15)
|
(15)
|
(15)
|
(8)
|
(3)
|
(4)
|
(4)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
2
|
3
|
3
|
2
|
1
|
0
|
2
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(28)
N/A
|
(15)
+44%
|
(12)
+25%
|
(16)
-42%
|
(20)
-19%
|
(16)
+18%
|
(15)
+4%
|
(16)
-8%
|
(22)
-35%
|
(22)
+1%
|
(25)
-12%
|
(24)
+5%
|
(18)
+22%
|
(12)
+32%
|
(12)
+0%
|
(12)
+2%
|
(16)
-32%
|
(15)
+7%
|
(12)
+21%
|
(40)
-241%
|
(18)
+56%
|
(16)
+12%
|
(15)
+1%
|
15
N/A
|
(16)
N/A
|
(22)
-42%
|
(23)
-3%
|
(24)
-5%
|
(18)
+25%
|
(13)
+29%
|
(13)
-2%
|
(12)
+6%
|
(8)
+34%
|
(6)
+23%
|
(5)
+17%
|
(4)
+29%
|
(2)
+32%
|
(3)
-8%
|
(2)
+18%
|
(2)
-6%
|
(3)
-11%
|
|
| 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 |
(28)
|
(15)
|
(12)
|
(16)
|
(20)
|
(16)
|
(15)
|
(16)
|
(22)
|
(22)
|
(25)
|
(24)
|
(18)
|
(12)
|
(12)
|
(12)
|
(16)
|
(15)
|
(12)
|
(40)
|
(18)
|
(16)
|
(15)
|
15
|
(16)
|
(22)
|
(23)
|
(24)
|
(18)
|
(13)
|
(13)
|
(12)
|
(8)
|
(6)
|
(5)
|
(4)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
|
| Net Income (Common) |
(9)
N/A
|
4
N/A
|
(12)
N/A
|
(22)
-87%
|
(25)
-15%
|
(21)
+14%
|
(21)
+3%
|
(16)
+20%
|
37
N/A
|
37
+0%
|
35
-7%
|
36
+3%
|
(18)
N/A
|
(12)
+32%
|
(12)
+0%
|
(12)
+2%
|
(16)
-32%
|
(15)
+7%
|
(12)
+21%
|
(40)
-241%
|
(18)
+56%
|
(16)
+12%
|
(16)
+0%
|
14
N/A
|
(16)
N/A
|
(25)
-55%
|
(26)
-5%
|
(27)
-5%
|
(21)
+22%
|
(14)
+36%
|
(13)
+3%
|
(12)
+7%
|
(8)
+35%
|
(6)
+23%
|
(5)
+17%
|
(4)
+29%
|
(2)
+32%
|
(3)
-8%
|
(2)
+18%
|
(2)
-6%
|
(3)
-11%
|
|
| EPS (Diluted) |
-556 671.79
N/A
|
-308 676.28
+45%
|
-231 035.93
+25%
|
-327 349.63
-42%
|
-390 364.82
-19%
|
-318 272.48
+18%
|
-303 250.17
+5%
|
-324 879.69
-7%
|
-353 902.43
-9%
|
-307 817.37
+13%
|
-88 262.68
+71%
|
-119 111.53
-35%
|
-38 061.06
+68%
|
-25 732.52
+32%
|
-25 633.47
+0%
|
-25 036.71
+2%
|
-33 133.4
-32%
|
-30 665.81
+7%
|
-24 340.62
+21%
|
-83 069.45
-241%
|
-36.77
+100%
|
-33 816.85
-91 869%
|
-35 060.35
-4%
|
25 466.23
N/A
|
-49.34
N/A
|
-73 597.71
-149 064%
|
-75 988.9
-3%
|
-77 278.72
-2%
|
-51.01
+100%
|
-26 262.13
-51 384%
|
-20 516.95
+22%
|
-15 263.1
+26%
|
-3 313.17
+78%
|
-1 879.45
+43%
|
-516
+73%
|
-368
+29%
|
-0.99
+100%
|
-0.19
+81%
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
|