Scope Industries
OTC:SCPJ
Income Statement
Earnings Waterfall
Scope Industries
Income Statement
Scope Industries
| Jun-1990 | Sep-1990 | Dec-1990 | Mar-1991 | Jun-1991 | Sep-1991 | Dec-1991 | Mar-1992 | Jun-1992 | Sep-1992 | Dec-1992 | Mar-1993 | Jun-1993 | Sep-1993 | Dec-1993 | Mar-1994 | Jun-1994 | Sep-1994 | Dec-1994 | Mar-1995 | Jun-1995 | Sep-1995 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
17
N/A
|
16
-5%
|
16
+3%
|
16
-4%
|
16
+2%
|
17
+8%
|
18
+3%
|
19
+9%
|
21
+8%
|
21
+3%
|
22
+1%
|
21
-2%
|
21
-2%
|
21
+0%
|
21
+2%
|
22
+5%
|
23
+5%
|
23
+0%
|
23
N/A
|
23
-1%
|
23
-1%
|
24
+5%
|
26
+7%
|
27
+6%
|
30
+11%
|
33
+10%
|
33
-1%
|
32
-1%
|
30
-6%
|
27
-11%
|
27
-1%
|
26
-3%
|
25
-4%
|
24
-5%
|
22
-7%
|
21
-3%
|
32
+50%
|
41
+28%
|
51
+25%
|
60
+17%
|
64
+7%
|
60
-7%
|
59
-1%
|
60
+2%
|
60
-1%
|
62
+4%
|
64
+2%
|
63
-1%
|
63
+0%
|
68
+7%
|
72
+7%
|
77
+7%
|
81
+5%
|
81
-1%
|
80
-1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(15)
|
(15)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(16)
|
(16)
|
(16)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(17)
|
(17)
|
(17)
|
(18)
|
(19)
|
(19)
|
(20)
|
(19)
|
(18)
|
(19)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(28)
|
(35)
|
(43)
|
(50)
|
(53)
|
(50)
|
(50)
|
(51)
|
(51)
|
(51)
|
(51)
|
(50)
|
(50)
|
(53)
|
(55)
|
(57)
|
(58)
|
(57)
|
(57)
|
|
| Gross Profit |
4
N/A
|
3
-15%
|
3
-4%
|
3
-12%
|
3
-4%
|
3
+2%
|
3
+14%
|
3
+8%
|
4
+18%
|
4
+12%
|
4
+4%
|
5
+4%
|
5
+2%
|
5
+10%
|
6
+9%
|
7
+17%
|
8
+25%
|
9
+3%
|
9
+1%
|
8
-3%
|
7
-20%
|
7
+11%
|
9
+17%
|
10
+16%
|
12
+19%
|
14
+16%
|
13
-4%
|
13
-6%
|
11
-11%
|
9
-23%
|
8
-4%
|
8
-5%
|
7
-10%
|
6
-16%
|
4
-25%
|
4
-17%
|
4
+17%
|
6
+37%
|
8
+38%
|
10
+17%
|
11
+10%
|
10
-6%
|
9
-11%
|
9
+2%
|
9
0%
|
11
+23%
|
13
+17%
|
13
+2%
|
13
0%
|
15
+15%
|
17
+15%
|
20
+18%
|
23
+14%
|
23
+0%
|
23
-1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(5)
|
(8)
|
(8)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(9)
|
(8)
|
(8)
|
(8)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(9)
|
(11)
|
(14)
|
(16)
|
(16)
|
(16)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(17)
|
(18)
|
(18)
|
(19)
|
(18)
|
(18)
|
|
| Selling, General & Administrative |
(3)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(7)
|
(8)
|
(10)
|
(9)
|
(9)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
|
| Depreciation & Amortization |
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(1)
N/A
|
(5)
-226%
|
(4)
+8%
|
(4)
+21%
|
(3)
+22%
|
(3)
-5%
|
(3)
+0%
|
(3)
-12%
|
(3)
+6%
|
(3)
+11%
|
(3)
-12%
|
(3)
+3%
|
(4)
-37%
|
(4)
N/A
|
(3)
+23%
|
(2)
+43%
|
(0)
+73%
|
0
N/A
|
0
+133%
|
0
-34%
|
1
+148%
|
1
+121%
|
2
+91%
|
4
+50%
|
6
+53%
|
8
+38%
|
7
-5%
|
7
-9%
|
5
-21%
|
3
-50%
|
2
-15%
|
2
-25%
|
1
-47%
|
(0)
N/A
|
(1)
-3 600%
|
(2)
-47%
|
(4)
-95%
|
(5)
-19%
|
(6)
-10%
|
(6)
-17%
|
(5)
+17%
|
(6)
-10%
|
(7)
-10%
|
(7)
0%
|
(7)
-3%
|
(5)
+32%
|
(3)
+36%
|
(3)
+8%
|
(3)
+0%
|
(2)
+40%
|
(0)
+76%
|
2
N/A
|
5
+140%
|
5
+8%
|
5
+11%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(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)
|
1
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
(3)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
5
|
4
|
3
|
2
|
2
|
4
|
4
|
3
|
1
|
1
|
1
|
(2)
|
(9)
|
(9)
|
(9)
|
(6)
|
2
|
2
|
1
|
2
|
1
|
2
|
2
|
2
|
1
|
10
|
16
|
19
|
21
|
11
|
9
|
15
|
25
|
26
|
22
|
13
|
3
|
3
|
3
|
12
|
15
|
15
|
15
|
5
|
(0)
|
2
|
1
|
20
|
20
|
19
|
20
|
1
|
0
|
1
|
(0)
|
|
| Pre-Tax Income |
1
N/A
|
(1)
N/A
|
(2)
-86%
|
(1)
+27%
|
2
N/A
|
1
-16%
|
1
-22%
|
1
-27%
|
(1)
N/A
|
(1)
-7%
|
(1)
-14%
|
(5)
-217%
|
(12)
-153%
|
(12)
+0%
|
(11)
+10%
|
(6)
+40%
|
2
N/A
|
2
+30%
|
2
-20%
|
2
+5%
|
2
-10%
|
3
+77%
|
4
+41%
|
5
+31%
|
6
+21%
|
18
+178%
|
24
+34%
|
25
+7%
|
26
+2%
|
14
-47%
|
11
-17%
|
17
+50%
|
26
+54%
|
26
-3%
|
20
-21%
|
11
-44%
|
(1)
N/A
|
(2)
-104%
|
(3)
-35%
|
6
N/A
|
9
+62%
|
9
-5%
|
9
-6%
|
(1)
N/A
|
(6)
-346%
|
(3)
+49%
|
(2)
+43%
|
17
N/A
|
17
+2%
|
17
-1%
|
20
+15%
|
3
-85%
|
5
+83%
|
6
+9%
|
5
-13%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
1
|
1
|
1
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
(0)
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(5)
|
(7)
|
(6)
|
(7)
|
(4)
|
(3)
|
(7)
|
(10)
|
(10)
|
(8)
|
(4)
|
0
|
1
|
1
|
(2)
|
(3)
|
(3)
|
(3)
|
0
|
2
|
1
|
1
|
(6)
|
(6)
|
(6)
|
(7)
|
(1)
|
(2)
|
(2)
|
(2)
|
|
| Income from Continuing Operations |
1
|
(0)
|
(1)
|
(1)
|
2
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(5)
|
(11)
|
(11)
|
(10)
|
(6)
|
2
|
2
|
2
|
2
|
1
|
2
|
3
|
4
|
4
|
12
|
16
|
19
|
19
|
10
|
8
|
10
|
16
|
16
|
12
|
7
|
(1)
|
(2)
|
(2)
|
4
|
6
|
6
|
5
|
(1)
|
(4)
|
(2)
|
(1)
|
11
|
11
|
11
|
13
|
2
|
3
|
4
|
3
|
|
| Net Income (Common) |
1
N/A
|
(0)
N/A
|
(1)
-166%
|
(1)
+29%
|
2
N/A
|
1
-9%
|
1
-11%
|
1
-17%
|
(1)
N/A
|
(1)
-32%
|
(1)
-37%
|
(5)
-288%
|
(11)
-139%
|
(11)
+1%
|
(10)
+11%
|
(6)
+42%
|
2
N/A
|
2
+31%
|
2
-21%
|
2
+5%
|
1
-15%
|
2
+55%
|
3
+29%
|
4
+23%
|
4
+12%
|
12
+206%
|
16
+33%
|
19
+17%
|
19
0%
|
10
-46%
|
8
-17%
|
10
+19%
|
16
+60%
|
16
-3%
|
12
-22%
|
7
-45%
|
(1)
N/A
|
(2)
-89%
|
(2)
-31%
|
4
N/A
|
6
+66%
|
6
-5%
|
5
-7%
|
(1)
N/A
|
(4)
-294%
|
(2)
+47%
|
(1)
+43%
|
11
N/A
|
11
+4%
|
11
-1%
|
13
+14%
|
2
-84%
|
3
+55%
|
4
+14%
|
3
-11%
|
|
| EPS (Diluted) |
0.44
N/A
|
-0.27
N/A
|
-0.75
-178%
|
-0.53
+29%
|
1.19
N/A
|
1.1
-8%
|
0.98
-11%
|
0.81
-17%
|
-0.51
N/A
|
-0.68
-33%
|
-0.94
-38%
|
-3.66
-289%
|
-8.77
-140%
|
-8.92
-2%
|
-7.96
+11%
|
-4.67
+41%
|
1.24
N/A
|
1.62
+31%
|
1.28
-21%
|
1.35
+5%
|
1.15
-15%
|
1.79
+56%
|
2.34
+31%
|
2.85
+22%
|
3.23
+13%
|
10.12
+213%
|
13.49
+33%
|
15.98
+18%
|
15.94
0%
|
8.68
-46%
|
7.39
-15%
|
8.78
+19%
|
13.98
+59%
|
13.84
-1%
|
10.9
-21%
|
6.02
-45%
|
-0.75
N/A
|
-1.42
-89%
|
-1.87
-32%
|
3.33
N/A
|
5.5
+65%
|
5.47
-1%
|
5.2
-5%
|
-1.02
N/A
|
-4.03
-295%
|
-2.15
+47%
|
-1.24
+42%
|
10.33
N/A
|
10.77
+4%
|
10.66
-1%
|
12.27
+15%
|
2.01
-84%
|
3.12
+55%
|
3.62
+16%
|
3.22
-11%
|
|