Rim AG
XHAM:RUC
Income Statement
Earnings Waterfall
Rim AG
Income Statement
Rim AG
| Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||
| Revenue |
8
N/A
|
10
+22%
|
13
+34%
|
12
-15%
|
6
-50%
|
5
-17%
|
5
+9%
|
5
-13%
|
5
+15%
|
4
-34%
|
|
| Gross Profit | |||||||||||
| Cost of Revenue |
(5)
|
(7)
|
(9)
|
(7)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Gross Profit |
3
N/A
|
3
+12%
|
4
+23%
|
4
-5%
|
3
-36%
|
2
-18%
|
4
+80%
|
4
-7%
|
5
+25%
|
3
-37%
|
|
| Operating Income | |||||||||||
| Operating Expenses |
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
|
| Operating Income |
1
N/A
|
1
+16%
|
1
-2%
|
2
+27%
|
1
-31%
|
0
-81%
|
0
+86%
|
0
-54%
|
0
+144%
|
0
-86%
|
|
| Pre-Tax Income | |||||||||||
| Interest Income Expense |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
|
| Pre-Tax Income |
1
N/A
|
1
+17%
|
1
-6%
|
1
-9%
|
0
-52%
|
(0)
N/A
|
0
N/A
|
0
-93%
|
(0)
N/A
|
(0)
-94%
|
|
| Net Income | |||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
|
| Net Income (Common) |
0
N/A
|
0
+17%
|
0
-7%
|
0
-8%
|
0
-9%
|
(0)
N/A
|
0
N/A
|
0
-93%
|
(0)
N/A
|
(0)
-83%
|
|
| EPS (Diluted) |
0.18
N/A
|
0.15
-17%
|
0.1
-33%
|
0.1
N/A
|
0.08
-20%
|
-0.04
N/A
|
0.13
N/A
|
0.01
-92%
|
-0.08
N/A
|
-0.14
-75%
|
|