Aehr test systems (AEHR)
Income statement / TTM
Feb'20Nov'19Aug'19May'19Feb'19Nov'18Aug'18May'18Feb'18Nov'17Aug'17May'17Feb'17Nov'16Aug'16May'16Feb'16Nov'15Aug'15May'15Feb'15Nov'14Aug'14May'14Feb'14Nov'13Aug'13May'13Feb'13Nov'12Aug'12May'12Feb'12Nov'11Aug'11May'11Feb'11Nov'10Aug'10
Net sales

25,760

22,812

21,849

21,056

21,083

25,313

27,325

29,555

28,969

24,257

20,550

18,898

13,786

12,782

13,186

14,501

14,748

15,098

13,093

10,018

13,570

17,155

19,490

19,684

17,576

15,304

15,408

16,488

17,902

17,417

16,223

15,521

14,594

15,981

15,698

13,737

0

0

0

Cost of sales

13,917

13,688

13,529

13,454

13,699

15,025

16,304

17,169

17,136

15,097

13,058

12,118

9,712

9,042

9,218

9,356

8,823

8,490

7,482

6,180

7,500

9,067

9,602

9,462

8,976

8,809

9,144

9,712

10,249

9,421

9,362

9,314

8,947

9,837

9,328

8,225

0

0

0

Gross profit

11,843

9,124

8,320

7,602

7,384

10,288

11,021

12,386

11,833

9,160

7,492

6,780

4,074

3,740

3,968

5,145

5,925

6,608

5,611

3,838

6,070

8,088

9,888

10,222

8,600

6,495

6,264

6,776

7,653

7,996

6,861

6,207

5,647

6,144

6,370

5,512

0

0

0

Operating expenses:
Selling, general and administrative

7,874

7,833

7,653

7,724

7,522

7,501

7,378

7,290

7,379

7,274

7,127

7,052

6,869

6,840

6,846

6,975

6,779

6,668

6,691

6,470

6,629

6,746

6,527

6,323

6,142

5,952

6,503

6,872

7,240

7,254

6,714

6,526

6,119

6,080

6,047

5,964

0

0

0

Research and development

3,652

3,738

3,929

4,153

4,129

4,238

4,342

4,181

4,394

4,602

4,552

4,657

4,394

4,439

4,322

4,324

4,245

3,983

4,165

4,062

4,111

3,987

3,680

3,402

3,020

2,798

2,962

3,211

3,711

3,959

4,036

4,188

4,244

4,350

4,507

4,567

0

0

0

Restructuring

0

-

-

-

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Gain on bankruptcy claim

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

Total operating expenses

11,644

12,296

12,307

12,602

12,258

11,739

11,720

11,471

11,773

11,876

11,679

11,709

11,263

11,279

11,168

11,299

11,024

10,651

10,856

10,532

10,740

10,733

10,207

9,725

9,162

8,750

9,465

10,083

10,951

11,213

10,750

10,714

9,686

9,753

9,877

9,699

0

0

0

Income (loss) from operations

199

-3,172

-3,987

-5,000

-4,874

-1,451

-699

915

60

-2,716

-4,187

-4,929

-7,189

-7,539

-7,200

-6,154

-5,099

-4,043

-5,245

-6,694

-4,670

-2,645

-319

497

-562

-2,255

-3,201

-3,307

-3,298

-3,217

-3,889

-4,507

-4,039

-3,609

-3,507

-4,187

0

0

0

Interest income (expense), net

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Interest income

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

3

0

0

0

Interest income (expense), net

-

86

162

-

-

339

370

399

451

531

607

678

705

692

648

605

538

380

251

130

34

34

36

26

27

38

41

49

47

29

16

4

0

0

0

-

-

-

-

Gain on sale of long-term investment

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

990

990

990

990

0

0

0

0

Other (expense) income, net

23

21

45

44

66

44

8

-61

-159

-128

-78

-21

15

-7

5

-16

17

151

156

211

222

91

1

-64

-75

-63

-48

-33

21

37

110

117

222

185

706

762

0

0

0

Income (loss) before tax (expense) benefit

225

-3,237

-4,104

-5,208

-5,125

-1,746

-1,061

455

-550

-3,375

-4,872

-5,628

-7,879

-8,238

-7,843

-6,775

-5,620

-4,272

-5,340

-6,613

-4,482

-2,588

-354

407

-664

-2,356

-3,290

-3,389

-3,324

-3,209

-3,795

-3,404

-2,827

-2,434

-1,810

-3,422

0

0

0

Income tax (expense) benefit

32

16

29

27

29

-60

-64

-73

-92

1

16

25

35

0

-9

10

9

108

106

34

26

-18

-35

-15

7

-15

-1

30

20

38

14

-15

-73

-95

-77

-49

0

0

0

Net income (loss)

193

-3,253

-4,133

-5,235

-5,154

-1,686

-997

528

-458

-3,376

-4,888

-5,653

-7,914

-8,238

-7,834

-6,785

-5,629

-4,380

-5,446

-6,647

-4,508

-2,570

-319

422

-671

-2,341

-3,289

-3,419

-3,344

-3,247

-3,809

-3,389

0

0

0

-

-

-

-

Less: Net income attributable to the noncontrolling interest

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

-1

-1

-1

0

0

0

-

-

-

-

Net income (loss) attributable to Aehr Test Systems common shareholders

193

-3,253

-4,133

-5,235

-5,154

-1,686

-997

528

-458

-3,376

-4,888

-5,653

-7,914

-8,238

-7,834

-6,785

-5,629

-4,380

-5,446

-6,647

-4,508

-2,570

-319

422

-671

-2,341

-3,289

-3,419

-3,345

-3,248

-3,810

-3,390

-2,770

-2,355

-1,749

-3,389

0

0

0

Net loss per share: Basic and Diluted

-

-

-0.02

-

-

-

-0.07

-

-

-

-

-

-

-

-

-

-0.23

-0.08

-

-0.15

-0.14

-0.18

-0.08

-

-

-

-0.02

-

-

-

-0.03

-

-

-

-

-

-

-

-

Shares used in per share calculations: Basic and Diluted

-

-

22

-

-

-

22

-

-

-

-

-

-

-

-

-

13

13

-

-

12

11

-

-

-

-

10

-

-

-

9

-

-

-

-

-

-

-

-

Net income (loss) per share basic

0.01

0.01

-

-

-0.14

-0.03

-

-

0.01

0.00

0.00

-

-0.16

-0.09

-0.06

-

-

-

0.02

-

-

-

-

-

0.02

0.01

-

-

-0.16

-0.09

-

-

-0.15

-0.15

0.01

-

-0.11

-0.09

-0.17

Net income (loss) per share diluted

0.01

0.01

-

-

-0.14

-0.03

-

-

0.01

0.00

0.00

-

-0.16

-0.09

-0.06

-

-

-

0.02

-

-

-

-

-

0.02

0.01

-

-

-0.16

-0.09

-

-

-0.15

-0.15

0.01

-

-0.11

-0.09

-0.17

Shares used in per share calculations: basic (in thousands)

22

22

-

-

22

22

-

22

21

21

21

19

16

16

13

-

-

-

12

-

-

-

11

-

10

10

-

-

9

9

-

-26,930

9,055

8,980

8,932

-

8

8

8

Shares used in per share calculations: diluted (in thousands)

23

22

-

-

22

22

-

22

22

22

22

19

16

16

13

-

-

-

13

-

-

-

11

-

12

11

-

-

9

9

-

-27,098

9,055

8,980

9,100

-

8

8

8