B-Scada, Inc.
Income Statement
| Line Item | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|
| Revenue | $1.9M | $2.0M | $1.5M | $1.1M | $980.9K | $824.5K |
| Cost of Revenue | $450.0K | $245.7K | $180.8K | — | — | — |
| Gross Profit | $1.5M | $1.8M | $1.4M | — | — | — |
| Gross Margin | 76.7% | 87.9% | 88.3% | — | — | — |
| Operating Expenses | ||||||
| Research & Development | $122.5K | $115.5K | $85.0K | — | — | — |
| SG&A Expense | $1.0M | $570.6K | $417.4K | — | — | — |
| Operating Income | $-559.2K | $541.2K | $479.8K | $170.4K | $56.2K | $-180.5K |
| Operating Margin | -28.9% | 26.6% | 31.0% | 15.9% | 5.7% | -21.9% |
| Interest Expense | $5.8K | $3.9K | $-7.4K | $-4.0K | $-4.0K | $-4.0K |
| Pretax Income | $-562.6K | $538.8K | — | — | — | — |
| Income Tax Expense | $-164.3K | $-490.7K | $-406.7K | — | — | — |
| Net Income | $-398.2K | $1.0M | $871.2K | $152.4K | $41.7K | $-192.5K |
| Net Margin | -20.6% | 50.5% | 56.3% | 14.2% | 4.2% | -23.3% |
| EPS (Basic) | $-0.01 | $0.04 | $0.04 | $0.01 | — | $-0.01 |
| EPS (Diluted) | $-0.01 | $0.04 | $0.04 | $0.01 | — | $-0.01 |
| Shares Outstanding (Basic) | 27.2M | 25.3M | 24.6M | 24.6M | 24.6M | 24.6M |
| Shares Outstanding (Diluted) | 27.2M | 25.3M | 24.7M | 24.6M | 24.6M | 24.6M |
| Dividends Per Share | — | — | — | — | — | — |