Addvantage technologies group inc (AEY)
Income statement / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15Dec'14Sep'14Jun'14Mar'14Dec'13Sep'13Jun'13Mar'13Dec'12Sep'12Jun'12Mar'12Dec'11Sep'11Jun'11Mar'11Dec'10Jun'10
Sales

61,339

62,270

55,118

33,123

23,239

21,998

27,473

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Sales

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Sales

-

-

-

-

-

-

-

-

-

-

-

-

-

42,509

-

38,524

40,366

41,146

43,733

43,429

39,840

0

-

0

0

-

-

-

-

21,384

21,093

23,277

24,106

24,668

25,886

27,897

0

0

0

Net refurbished sales income

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

10,239

9,814

10,452

9,684

8,617

7,430

7,117

0

0

0

Net service income

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

4,204

4,308

4,262

4,397

4,567

4,762

5,103

0

0

0

Sales

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

29,861

33,357

31,234

33,361

35,828

35,216

37,992

38,188

37,854

38,079

40,118

0

0

0

Cost of sales

54,293

51,309

46,025

25,915

17,348

16,239

20,056

16,888

20,440

19,666

18,835

31,977

29,338

28,810

26,222

25,629

26,793

26,913

28,434

29,727

28,072

27,032

24,283

24,338

22,755

21,570

23,784

21,863

23,254

25,059

24,854

26,718

26,935

26,444

26,528

27,779

0

0

0

Gross profit

7,045

10,961

9,092

7,208

5,890

5,759

7,417

4,247

6,010

6,429

7,072

14,168

13,878

13,699

12,440

12,895

13,573

14,232

15,298

16,510

15,586

13,574

11,605

10,023

8,655

8,290

9,573

9,371

10,107

10,768

10,361

11,273

11,252

11,410

11,550

12,339

0

0

0

Operating expenses

0

0

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Selling, general and administrative expenses

14,628

14,148

13,068

8,390

7,736

8,566

10,274

8,694

9,790

10,038

9,988

14,140

13,446

13,025

12,097

11,628

11,769

12,315

12,722

13,401

13,097

11,953

10,508

9,377

7,890

6,617

6,841

6,494

6,911

7,238

7,231

7,327

7,141

6,974

6,625

6,444

0

0

0

Impairment of intangibles including goodwill

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Depreciation and amortization expense

0

0

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Goodwill impairment charge

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Loss from operations

-18,088

-4,730

-3,976

-5,141

-5,805

-4,540

-3,797

-4,447

-3,780

-3,608

-2,916

27

432

673

343

1,266

1,804

1,916

2,576

3,109

2,488

1,620

1,097

645

765

1,673

2,732

2,877

3,195

3,530

3,130

3,945

4,111

4,436

4,924

5,894

0

0

0

Other income (expense):
Other income

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Interest income

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Income from equity method investment

115

0

-

0

0

-

-

-

0

-

-

0

0

-

-

0

0

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other expense

0

0

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other expense

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Interest expense

119

80

79

97

110

137

210

271

317

368

369

331

299

264

236

254

270

287

305

322

351

297

217

137

43

25

25

26

27

962

1,113

1,272

1,435

669

696

727

0

0

0

Total other income (expense), net

32

-19

-71

-163

0

0

-

0

0

-

-

0

0

-

-

0

0

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Loss before income taxes

0

0

-

-

0

0

-

-

-4,356

-3,977

-3,285

-72

527

774

473

1,649

1,498

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Loss before income taxes

-

-

-

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

508

721

1,648

2,706

2,850

3,167

2,568

2,016

2,673

2,675

3,766

4,228

5,167

0

0

0

Provision (benefit) for income taxes

-57

-200

-13

1,647

1,330

1,344

1,517

-1,045

-706

-598

-830

-42

175

287

179

450

487

523

773

880

690

387

220

159

280

636

1,036

1,069

1,197

967

766

1,114

1,108

1,524

1,692

1,964

0

0

0

Loss from continuing operations

-17,999

-4,549

-4,035

-2,821

0

0

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Income (loss) from discontinued operations, net of tax

-

-

-1,267

-2,425

0

0

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net loss

-19,426

-5,981

-5,302

-8,586

-8,608

-7,652

-7,319

-2,732

-1,292

-1,022

-98

-30

352

487

294

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

-

0

0

-

-

Unrealized gain on interest rate swap, net of $0, $370,000 and $106,000 tax provision, respectively

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

587

575

545

96

189

87

0

0

0

Comprehensive income

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

1,837

2,134

2,113

2,339

2,725

3,290

0

0

0

Income (loss) per share:
Income from continuing operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

659

0

0

0

-

0

0

-

-

-

-

-

-

-

-

-

-

Loss from discontinued operations, net of tax

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

0

0

-

-

-

-

-

-

-

-

-

-

Loss on sale of discontinued operations, net of tax

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Discontinued operations, net of tax

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-666

0

0

0

-

0

0

-

-

-

-

-

-

-

-

-

-

Net income (loss)

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

1,906

1,371

243

-6

-285

-152

1,038

1,669

0

0

0

-

-

-

-

-

-

-

0

0

Continuing operations (in dollars per share)

-1.41

-0.17

-0.15

0.00

-0.12

-0.12

-

-0.03

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0.07

0.02

-0.03

0.01

-

0.03

0.03

-

-

-

-

-

-

-

-

-

-

Discontinued operations (in dollars per share)

-

-

0.00

-0.14

0.00

0.02

-

-0.12

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0.00

-0.01

-0.06

0.00

-

-

0.00

-

-

-

-

-

-

-

-

-

-

Net loss (in dollars per share)

-1.41

-0.17

-0.15

-0.14

-0.12

-0.10

-0.46

-0.15

-0.03

-0.07

-0.02

-0.01

0.00

0.02

-0.01

0.03

0.01

0.00

0.03

0.06

0.02

0.04

0.06

0.01

-0.09

0.02

0.04

0.02

0.03

0.08

0.04

0.05

-0.01

0.04

0.07

0.05

0.06

0.07

0.14

Continuing operations (in dollars per share)

-1.41

-0.17

-0.15

0.00

-0.12

-0.12

-

-0.03

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0.07

0.02

-0.03

0.01

-

0.03

0.03

-

-

-

-

-

-

-

-

-

-

Discontinued operations (in dollars per share)

-

-

0.00

-0.14

0.00

0.02

-

-0.12

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0.00

-0.01

-0.06

0.00

-

-

0.00

-

-

-

-

-

-

-

-

-

-

Net loss (in dollars per share)

-1.41

-0.17

-0.15

-0.14

-0.12

-0.10

-0.46

-0.15

-0.03

-0.07

-0.02

-0.01

0.00

0.02

-0.01

0.03

0.01

0.00

0.03

0.06

0.02

0.04

0.06

0.01

-0.09

0.02

0.04

0.02

0.03

0.08

0.04

0.05

-0.01

0.04

0.07

0.05

0.06

0.07

0.14

Shares used in per share calculation:
Basic (in shares)

10,423

10,361

10,361

10,361

10,361

10,361

10,306

10,306

10,252

10,225

10,327

10,192

10,153

10,134

10,269

10,134

10,092

10,069

10,189

10,073

10,051

10,041

10,041

10,041

10,004

9,998

9,996

9,998

10,029

10,185

10,188

10,189

10,199

10,207

10,207

10,195

10,154

10,143

10,143

Diluted (in shares)

10,423

10,361

10,361

10,361

10,361

10,361

10,306

10,306

10,252

10,225

10,324

10,192

10,156

10,134

10,284

10,135

10,092

10,069

10,185

10,073

10,051

10,044

10,096

10,087

10,004

10,009

9,996

9,998

10,029

10,185

10,191

10,189

10,199

10,209

10,199

10,197

10,164

10,154

10,148