Amtech systems, inc. (ASYS)
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
Revenues, net of returns and allowances

76,329

82,502

85,035

87,940

95,680

96,162

100,053

124,734

0

0

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Revenues, net of returns and allowances

-

-

-

-

-

-

-

-

-

-

-

-

137,830

127,369

-

106,097

112,771

114,561

104,883

96,507

65,681

54,125

56,501

43,604

44,812

40,213

34,798

38,818

52,720

66,168

81,539

130,463

178,034

217,721

246,705

229,908

0

0

0

Cost of sales

46,387

49,991

51,678

54,950

60,357

60,184

63,135

22,717

36,415

48,431

51,967

107,432

98,885

90,818

86,245

77,947

84,124

85,026

77,875

73,500

51,171

43,606

44,875

32,156

33,245

29,091

26,833

29,612

38,110

49,963

59,511

90,652

119,261

138,293

154,881

143,740

0

0

0

Write-down of inventory

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

0

-

-

-

-

-

-

-

Gross profit

29,942

32,511

33,357

32,990

35,323

35,978

36,918

27,491

32,810

32,623

31,106

44,816

38,945

36,551

34,063

28,150

28,647

29,535

27,008

23,007

14,510

10,519

11,626

12,223

7,915

7,470

4,313

-5,706

1,775

3,370

9,193

36,294

57,606

78,261

90,657

86,168

0

0

0

Selling, general and administrative

23,174

23,552

24,263

24,362

25,419

25,945

25,743

18,881

22,214

24,155

24,727

35,622

34,179

33,367

33,967

32,224

33,613

34,240

33,028

29,433

23,482

20,684

18,424

16,651

17,991

16,682

16,830

18,040

18,957

21,035

23,055

28,757

34,431

39,634

43,739

41,859

0

0

0

Research, development and engineering

3,026

2,824

3,068

3,146

2,982

3,047

2,856

188

1,029

1,786

2,738

6,573

6,718

7,343

8,004

9,039

8,779

7,369

6,918

5,743

5,834

7,239

6,291

5,983

6,531

6,322

6,594

9,002

10,749

12,102

13,694

11,681

0

0

-

0

-

-

-

Restructuring charges

-

-

1,110

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

Restructuring charges

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

883

879

1,385

0

-

0

0

-

-

-

-

-

0

Impairment charges

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

Research and development

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

Operating (loss) income

3,669

5,889

4,916

2,163

3,638

3,875

6,072

8,422

9,567

6,682

3,641

2,621

-1,952

-4,159

-7,908

-13,696

-14,328

-12,657

-13,521

-12,169

-14,806

-17,404

-13,089

-10,415

-16,793

-15,720

-19,994

-38,367

-33,368

-35,892

-32,984

-7,819

9,578

28,083

38,279

39,444

0

0

0

Loss on sale of subsidiary

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Gain on deconsolidation of Kingstone

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Gain on sale of other assets

-

-

-

-

-

-

-

0

-

-

-

0

-

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Income (loss) from equity method investment

-

-

-

-

-

-

234

18

-324

-300

-417

-129

-463

173

299

227

671

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Interest income and other, net

1,115

616

852

853

1,014

886

738

925

481

316

379

-133

-364

-134

-417

-399

-149

-399

-100

-224

-166

31

40

90

190

249

147

57

-17

-17

66

107

111

147

30

-101

0

0

0

(Loss) income from continuing operations before income taxes

1,991

3,712

5,768

3,016

7,767

7,904

9,927

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Income from continuing operations before income taxes

-

-

-

-

-

-

-

-

-

-

-

2,359

-2,779

-1,544

-5,450

-2,478

-2,416

-4,259

-4,807

-12,393

-14,972

-17,373

-13,049

-10,325

-16,603

-15,471

-19,847

-38,310

-33,385

-35,909

-32,918

-7,712

9,689

28,230

38,309

39,343

0

0

0

Income tax provision

1,960

2,060

2,619

1,959

2,624

2,744

3,296

3,083

2,697

2,471

1,409

2,330

1,414

2,890

3,100

3,310

3,530

2,030

1,910

-5

1,030

860

1,240

2,465

3,700

2,900

1,860

-2,390

-6,060

-5,480

-5,320

950

7,220

12,540

16,190

15,920

0

0

0

(Loss) income from continuing operations, net of tax

65

1,620

3,135

1,043

5,129

5,178

6,631

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Loss from discontinued operations, net of tax

-10,846

-6,342

-8,297

-15,956

-17,118

-8,697

-1,326

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net loss

-10,781

-4,722

-5,162

-14,913

-11,989

-3,519

5,305

21,574

19,444

14,870

8,086

29

-4,193

-4,434

-8,550

-5,788

-5,946

-6,289

-6,717

-12,388

-16,002

-18,233

-14,289

-12,790

-20,303

-18,371

-21,707

-35,920

-27,325

-30,429

-27,598

-8,662

2,469

15,690

22,119

23,423

0

0

0

Add: Net loss attributable to non-controlling interest

-

-

-

-

-

-

-

-

-

-

-

-1,500

-1,226

-1,388

-1,542

-414

-177

302

1,054

-23

16

-785

-1,242

-1,306

-1,975

-1,702

-1,638

-3,422

-3,963

-4,080

-4,567

-2,817

-1,949

-1,324

-763

-260

0

0

0

Net (loss) income attributable to Amtech Systems, Inc.

-

-

-

-

-

-

-

-

-

-

9,131

1,529

-2,967

-3,046

-7,008

-5,374

-5,769

-6,591

-7,771

-12,365

-16,018

-17,448

-13,047

-11,484

-18,328

-16,669

-20,069

-32,498

-23,362

-26,349

-23,031

-5,845

4,418

17,014

22,882

23,683

0

0

0

(Loss) Income Per Basic Share:
Basic (loss) income per share from continuing operations

-0.04

-0.09

0.07

0.06

0.07

0.02

-0.08

0.33

0.07

0.12

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Basic loss per share from discontinued operations

-0.79

-0.05

-0.01

0.08

-0.47

-0.18

-0.53

0.00

0.12

0.32

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net loss per basic share

-0.83

-0.14

0.06

0.14

-0.40

-0.16

-0.61

0.33

0.19

0.44

0.54

0.25

-0.11

0.00

-0.02

-0.09

-0.11

-0.31

0.19

-0.12

-0.19

-0.53

-0.34

-0.53

-0.39

-0.08

-0.18

-1.27

-0.22

-0.44

-1.49

-0.31

-0.54

-0.09

0.32

0.76

0.79

0.54

0.43

(Loss) Income Per Diluted Share:
Diluted (loss) income per share from continuing operations

-0.04

-0.09

0.07

0.06

0.07

0.02

-0.08

0.33

0.07

0.11

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Diluted loss per share from discontinued operations

-0.79

-0.05

-0.01

0.08

-0.47

-0.18

-0.53

0.00

0.12

0.31

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net loss per diluted share

-0.83

-0.14

0.06

0.14

-0.40

-0.16

-0.61

0.33

0.19

0.42

0.54

0.25

-0.11

0.00

-0.02

-0.09

-0.11

-0.31

0.19

-0.12

-0.19

-0.53

-0.34

-0.53

-0.39

-0.08

-0.18

-1.27

-0.22

-0.44

-1.49

-0.31

-0.54

-0.09

0.31

0.74

0.77

0.52

0.42

Weighted average shares outstanding - basic

14,150

14,290

14,266

14,245

14,228

14,220

14,730

14,925

14,891

14,781

13,903

13,242

13,188

13,179

13,178

13,173

13,169

13,152

13,134

13,103

11,997

9,854

9,846

9,843

9,679

9,560

9,544

9,539

9,539

9,494

9,480

9,479

9,479

9,446

9,579

9,576

9,487

9,278

9,021

Weighted average shares outstanding - diluted

14,150

14,290

14,304

14,316

14,258

14,252

14,730

15,091

15,154

15,298

14,239

13,398

13,188

13,179

13,178

13,173

13,169

13,152

13,134

13,103

11,997

9,854

9,846

9,843

9,679

9,560

9,544

9,539

9,539

9,494

9,480

9,479

9,479

9,446

9,814

9,852

9,781

9,609

9,231