I forgot to add an "acid-test" set of assumptions, so here
it is.
Revenue decreased 17.5% from Q2
Gross Margin reduced to 42.5%
Operating Expenses increased to 112% of Q2
Q2 Earnings Reduced 17.5%,
as reported 1.12 Op Exp
G. M. 0.441 0.425
Revenue 65,742.00 54,237.15
COGS 36,749.78 31,186.36
R&D 5,282.00 5,915.84
SG&A 12,119.00 13,573.28
Op Inc 11,591.22 3,561.67
Oth Inc 690.00 1,960.00
Pre-Tax 12,281.22 5,521.67
Tax (3,529.99) (1,587.09)
Net Inc 8,751.23 3,934.58
Basic 0.33 0.15
Diluted 0.31 0.14
... and if you reduce interest income to $1.5 million,
you get $0.14 basic and $0.13 diluted.
|
