Rainmaker Systems Inc
OTC:VCTL
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Rainmaker Systems Inc
OTC:VCTL
|
US |
|
Jinhe Biotechnology Co Ltd
SZSE:002688
|
CN |
|
M
|
Modern Dairies Ltd
BSE:519287
|
IN |
|
N
|
NPD Co Ltd
KOSDAQ:198080
|
KR |
|
C
|
Coeur Mining Inc
LSE:0R0U
|
US |
|
T
|
TravelSky Technology Ltd
F:TVL
|
CN |
|
P
|
Peak Rare Earths Ltd
XBER:M3U
|
AU |
|
Y
|
YW Co Ltd
KOSDAQ:051390
|
KR |
|
K
|
Kaymus Resources Inc
XTSX:KYS.H
|
CA |
|
A
|
AUTO1 Group SE
XBER:AG1
|
DE |
|
Q
|
Qorvo Inc
LSE:0KSJ
|
US |
|
M
|
Medifast Inc
XBER:MDF
|
US |
|
P
|
Pizza Pizza Royalty Corp
OTC:PZRIF
|
CA |
|
Transact Energy Corp
OTC:TEGY
|
US |
|
ITEX Corp
OTC:ITEX
|
US |
Income Statement
Earnings Waterfall
Rainmaker Systems Inc
Income Statement
Rainmaker Systems Inc
| 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 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
15
N/A
|
15
+5%
|
18
+17%
|
22
+25%
|
27
+22%
|
32
+18%
|
37
+14%
|
40
+9%
|
44
+9%
|
49
+12%
|
54
+11%
|
61
+13%
|
68
+11%
|
74
+9%
|
78
+6%
|
78
0%
|
73
-6%
|
66
-9%
|
58
-12%
|
52
-11%
|
50
-3%
|
48
-5%
|
50
+5%
|
48
-4%
|
44
-8%
|
33
-26%
|
34
+3%
|
31
-9%
|
28
-8%
|
26
-7%
|
27
+3%
|
27
+2%
|
27
-1%
|
25
-7%
|
24
-7%
|
21
-9%
|
19
-13%
|
18
-5%
|
17
-3%
|
20
+15%
|
17
-12%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(7)
|
(9)
|
(10)
|
(14)
|
(17)
|
(19)
|
(20)
|
(21)
|
(22)
|
(24)
|
(27)
|
(31)
|
(35)
|
(38)
|
(40)
|
(41)
|
(41)
|
(39)
|
(36)
|
(32)
|
(29)
|
(26)
|
(25)
|
(25)
|
(25)
|
(16)
|
(21)
|
(19)
|
(17)
|
(15)
|
(16)
|
(16)
|
(15)
|
(14)
|
(14)
|
(13)
|
(12)
|
(12)
|
(13)
|
(16)
|
(15)
|
|
| Gross Profit |
8
N/A
|
7
-17%
|
8
+18%
|
9
+12%
|
11
+21%
|
13
+26%
|
16
+23%
|
19
+16%
|
21
+12%
|
25
+14%
|
27
+10%
|
30
+11%
|
33
+10%
|
35
+7%
|
37
+6%
|
36
-3%
|
32
-11%
|
27
-16%
|
22
-18%
|
20
-10%
|
22
+8%
|
21
-2%
|
25
+16%
|
23
-7%
|
20
-15%
|
16
-16%
|
13
-24%
|
12
-7%
|
11
-3%
|
11
-3%
|
12
+5%
|
12
+2%
|
12
+2%
|
11
-8%
|
10
-11%
|
8
-15%
|
6
-22%
|
5
-16%
|
5
-15%
|
4
-11%
|
3
-29%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(11)
|
(12)
|
(15)
|
(16)
|
(18)
|
(18)
|
(18)
|
(18)
|
(19)
|
(21)
|
(24)
|
(27)
|
(31)
|
(35)
|
(38)
|
(41)
|
(43)
|
(43)
|
(56)
|
(52)
|
(33)
|
(29)
|
(28)
|
(28)
|
(29)
|
(25)
|
(26)
|
(24)
|
(22)
|
(22)
|
(20)
|
(18)
|
(17)
|
(15)
|
(16)
|
(16)
|
(18)
|
(19)
|
(25)
|
(18)
|
(16)
|
|
| Selling, General & Administrative |
(7)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(10)
|
(11)
|
(11)
|
(12)
|
(13)
|
(15)
|
(17)
|
(18)
|
(20)
|
(21)
|
(21)
|
(21)
|
(19)
|
(17)
|
(15)
|
(13)
|
(13)
|
(13)
|
(14)
|
(13)
|
(13)
|
(12)
|
(11)
|
(12)
|
(11)
|
(10)
|
(9)
|
(7)
|
(9)
|
(10)
|
(11)
|
(12)
|
(11)
|
(12)
|
(10)
|
|
| Research & Development |
(2)
|
(1)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(9)
|
(10)
|
(11)
|
(12)
|
(12)
|
(14)
|
(15)
|
(15)
|
(14)
|
(12)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(6)
|
(5)
|
|
| Depreciation & Amortization |
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
|
| Operating Income |
(3)
N/A
|
(5)
-65%
|
(7)
-41%
|
(8)
-8%
|
(7)
+6%
|
(5)
+31%
|
(2)
+68%
|
1
N/A
|
2
+256%
|
4
+59%
|
3
-9%
|
3
-16%
|
2
-39%
|
1
-60%
|
(0)
N/A
|
(5)
-1 051%
|
(11)
-129%
|
(16)
-53%
|
(34)
-107%
|
(32)
+6%
|
(11)
+65%
|
(8)
+28%
|
(3)
+62%
|
(5)
-76%
|
(10)
-80%
|
(9)
+9%
|
(13)
-54%
|
(13)
+5%
|
(11)
+14%
|
(11)
+4%
|
(9)
+19%
|
(6)
+24%
|
(5)
+28%
|
(4)
+21%
|
(6)
-66%
|
(8)
-34%
|
(11)
-36%
|
(14)
-26%
|
(20)
-45%
|
(14)
+29%
|
(13)
+10%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
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)
|
1
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
0
|
0
|
(15)
|
0
|
(1)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
(8)
|
(8)
|
|
| 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 |
(3)
N/A
|
(5)
-65%
|
(7)
-42%
|
(8)
-9%
|
(7)
+5%
|
(5)
+32%
|
(2)
+67%
|
1
N/A
|
2
+270%
|
4
+59%
|
4
-5%
|
3
-3%
|
3
-19%
|
2
-25%
|
1
-41%
|
(3)
N/A
|
(10)
-192%
|
(30)
-215%
|
(34)
-12%
|
(32)
+6%
|
(26)
+19%
|
(8)
+69%
|
(4)
+53%
|
(5)
-44%
|
(10)
-74%
|
(9)
+1%
|
(13)
-41%
|
(13)
+6%
|
(11)
+12%
|
(10)
+6%
|
(8)
+19%
|
(6)
+23%
|
(5)
+23%
|
(4)
+25%
|
(6)
-61%
|
(8)
-35%
|
(11)
-33%
|
(22)
-101%
|
(21)
+5%
|
(22)
-9%
|
(21)
+8%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
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)
|
1
|
1
|
1
|
1
|
|
| Income from Continuing Operations |
(3)
|
(5)
|
(7)
|
(8)
|
(7)
|
(5)
|
(2)
|
1
|
2
|
3
|
3
|
3
|
2
|
2
|
1
|
(4)
|
(10)
|
(31)
|
(34)
|
(32)
|
(26)
|
(8)
|
(4)
|
(6)
|
(10)
|
(10)
|
(14)
|
(13)
|
(11)
|
(10)
|
(8)
|
(7)
|
(5)
|
(4)
|
(6)
|
(8)
|
(11)
|
(21)
|
(20)
|
(22)
|
(20)
|
|
| Net Income (Common) |
(3)
N/A
|
(5)
-65%
|
(7)
-42%
|
(8)
-9%
|
(7)
+5%
|
(5)
+32%
|
(2)
+66%
|
1
N/A
|
2
+284%
|
3
+58%
|
3
-8%
|
3
-6%
|
2
-24%
|
2
-33%
|
1
-55%
|
(4)
N/A
|
(10)
-164%
|
(31)
-203%
|
(34)
-12%
|
(32)
+6%
|
(26)
+19%
|
(8)
+68%
|
(4)
+52%
|
(6)
-41%
|
(10)
-71%
|
(10)
-3%
|
(13)
-35%
|
(13)
+2%
|
(12)
+10%
|
(11)
+7%
|
(9)
+15%
|
(9)
+7%
|
(8)
+12%
|
(10)
-35%
|
(12)
-18%
|
(13)
-3%
|
(14)
-16%
|
(21)
-45%
|
(20)
+5%
|
(22)
-9%
|
(20)
+8%
|
|
| EPS (Diluted) |
-0.34
N/A
|
-0.57
-68%
|
-0.77
-35%
|
-0.77
N/A
|
-0.64
+17%
|
-0.48
+25%
|
-0.12
+75%
|
0.02
N/A
|
0.14
+600%
|
0.23
+64%
|
0.2
-13%
|
0.15
-25%
|
0.1
-33%
|
0.08
-20%
|
0.04
-50%
|
-0.19
N/A
|
-0.52
-174%
|
-1.58
-204%
|
-1.77
-12%
|
-1.67
+6%
|
-1.2
+28%
|
-0.43
+64%
|
-0.17
+60%
|
-0.27
-59%
|
-0.47
-74%
|
-0.47
N/A
|
-0.66
-40%
|
-0.61
+8%
|
-0.47
+23%
|
-0.43
+9%
|
-0.33
+23%
|
-0.32
+3%
|
-0.28
+12%
|
-0.37
-32%
|
-0.33
+11%
|
-0.31
+6%
|
-0.35
-13%
|
-0.54
-54%
|
-0.48
+11%
|
-0.52
-8%
|
-0.47
+10%
|
|