Scworx Statements
WO
Data from Scworx`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
USD - US dollar
Last reporting period:
30 Sep, 2024
Next reporting period:
29 Dec, 2024
Report frequency:
Quarterly
Earnings release date:
—
Expected release date:
12 Nov, 2024
Scworx Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
0.76
2.4 %
100
0.627
82.6
0.133
-46.2 %
17.4
—
0
0.526
69.2
0.526
-5 %
69.2
-0.394
-28.1 %
-51.8
-0.031
-4.1
—
0
-0.425
-26 %
-55.9
—
0
-0.425
-26 %
-55.9
-0.272
1.56
0.742
-8.6 %
100
0.496
66.8
0.246
18.1 %
33.2
—
0
0.553
74.6
0.553
43 %
74.6
-0.307
-72.1 %
-41.4
-0.03
-4.07
—
0
-0.337
-88.8 %
-45.5
—
0
-0.337
-88.8 %
-45.5
-0.26
1.299
0.812
-10.8 %
100
0.603
74.3
0.209
-39.8 %
25.7
—
0
0.387
47.7
0.387
-1.1 %
47.7
-0.178
-298.3 %
-22
0
-0.02
—
0
-0.179
93 %
-22
—
0
-0.179
93 %
-22
-0.144
1.241
0.91
0 %
100
0.564
61.9
0.347
44.5 %
38.1
—
0
0.392
43
0.392
-64.1 %
43
-0.045
94.8 %
-4.9
0
-0.03
—
0
-2.569
-198.7 %
-282.2
—
0
-2.569
-198.7 %
-282.2
-2.119
1.212
0.91
-8.1 %
100
0.67
73.6
0.24
-36.8 %
26.4
—
0
1.1
120.9
1.09
109.6 %
119.8
-0.86
-473.3 %
-94.5
—
0
—
0
-0.86
-473.3 %
-94.5
—
0
-0.86
-473.3 %
-94.5
-0.76
1.13
0.99
-1 %
100
0.62
62.6
0.38
22.6 %
38.4
—
0
0.52
52.5
0.52
-26.8 %
52.5
-0.15
62.5 %
-15.2
-0.01
-1.01
—
0
-0.15
62.5 %
-15.2
—
0
-0.15
62.5 %
-15.2
-0.17
0.92
1
-2.9 %
100
0.69
69
0.31
-26.2 %
31
—
0
0.71
71
0.71
4.4 %
71
-0.4
-53.8 %
-40
—
0
—
0
-0.4
-53.8 %
-40
—
0
-0.4
-53.8 %
-40
-0.46
0.87
1.03
4 %
100
0.61
59.2
0.42
44.8 %
40.8
—
0
0.68
66
0.68
-19 %
66
-0.26
51.9 %
-25.2
—
0
—
0
-0.26
35 %
-25.2
—
0
-0.26
35 %
-25.2
-0.3
0.87
0.99
—
100
0.69
69.7
0.29
-21.6 %
29.3
—
0
0.83
83.8
0.84
-10.6 %
84.8
-0.54
3.6 %
-54.5
—
0
—
0
-0.4
28.6 %
-40.4
—
0
-0.4
28.6 %
-40.4
-0.5
0.8
0.99
-3.9 %
100
0.62
62.6
0.37
12.1 %
37.4
—
0
0.93
93.9
0.94
-14.5 %
94.9
-0.56
27.3 %
-56.6
—
0
—
0
-0.56
11.1 %
-56.6
—
0
-0.56
11.1 %
-56.6
-0.74
0.76
1.03
-17.6 %
100
0.7
68
0.33
-46.8 %
32
—
0
1.1
106.8
1.1
-25.7 %
106.8
-0.77
10.5 %
-74.8
—
0
—
0
-0.63
26.7 %
-61.2
—
0
-0.63
26.7 %
-61.2
-0.83
0.76
1.25
9.6 %
100
0.63
50.4
0.62
47.6 %
49.6
—
0
1.48
118.4
1.48
7.2 %
118.4
-0.86
10.4 %
-68.8
—
0
—
0
-0.86
10.4 %
-68.8
—
0
-0.86
10.4 %
-68.8
-1.15
0.75
1.14
3.6 %
100
0.72
63.2
0.42
16.7 %
36.8
—
0
1.38
121.1
1.38
-13.7 %
121.1
-0.96
23.2 %
-84.2
—
0
—
0
-0.96
23.2 %
-84.2
—
0
-0.96
23.2 %
-84.2
-1.35
0.71
1.1
-4.3 %
100
0.74
67.3
0.36
-20 %
32.7
—
0
1.61
146.4
1.6
32.2 %
145.5
-1.25
-66.7 %
-113.6
—
0
—
0
-1.25
-66.7 %
-113.6
—
0
-1.25
-66.7 %
-113.6
-1.84
0.68
1.15
-21.8 %
100
0.69
60
0.45
-35.7 %
39.1
—
0
1.2
104.3
1.21
72.9 %
105.2
-0.75
-7400 %
-65.2
—
0
—
0
-0.75
-412.5 %
-65.2
—
0
-0.75
-412.5 %
-65.2
-1.12
0.67
1.47
25.6 %
100
0.78
53.1
0.7
218.2 %
47.6
—
0
0.71
48.3
0.7
-68.6 %
47.6
-0.01
99.5 %
-0.7
—
0
0.26
17.7
0.24
108.7 %
16.3
—
0
0.24
108.7 %
16.3
0.37
0.66
1.17
-18.8 %
100
0.96
82.1
0.22
-55.1 %
18.8
—
0
2.24
191.5
2.23
-33.6 %
190.6
-2.02
29.4 %
-172.6
—
0
-0.73
-62.4
-2.75
26.7 %
-235.04
—
0
-2.75
26.7 %
-235.04
-4.28
0.64
1.44
28.6 %
100
0.95
66
0.49
69 %
34
—
0
3.36
233.3
3.36
133.3 %
233.3
-2.86
-148.7 %
-198.6
—
0
-0.89
-61.8
-3.75
-226.1 %
-260.4
—
0
-3.75
-226.1 %
-260.4
-6.25
0.6
1.12
-10.4 %
100
0.83
74.1
0.29
146 %
25.9
—
0
1.44
128.6
1.44
-20.4 %
128.6
-1.15
53.1 %
-102.7
—
0
—
0
-1.15
53.3 %
-102.7
—
0
-1.15
53.3 %
-102.7
-2.29
0.5
1.25
-25.6 %
100
1.89
151.2
-0.63
-206.8 %
-50.4
—
0
2.68
214.4
1.81
31.2 %
144.8
-2.45
-210.1 %
-196.00000000000003
0.09
7.2
-0.47
-37.6
-2.46
-284.4 %
-196.8
—
0
-2.46
-284.4 %
-196.8
-5.12
0.48
1.68
23.5 %
100
1.09
64.9
0.59
7.3 %
35.1
—
0
1.38
82.1
1.38
-51.6 %
82.1
-0.79
65.7 %
-47.02
—
0
—
0
-0.64
72.2 %
-38.1
—
0
-0.64
74.4 %
-38.1
-1.43
0.45
1.36
8.8 %
100
0.82
60.3
0.55
19.6 %
40.4
0.48
35.3
2.37
174.3
2.85
-58.1 %
209.6
-2.3
63.8 %
-169.1
—
0
—
0
-2.3
61.1 %
-169.1
0.2
14.7
-2.5
56.2 %
-183.8
-5.7
0.44
1.25
12400 %
100
0.79
63.2
0.46
4500 %
36.8
0.18
14.4
6.63
530.4
6.81
1035 %
544.8
-6.35
-976.3 %
-508
-0.02
-1.6
0.47
37.6
-5.91
-648.1 %
-472.8
-0.2
-16
-5.71
-514 %
-456.8
-19.03
0.3
0.01
-66.7 %
100
—
0
0.01
-66.7 %
100
—
0
0.6
6000
0.6
-36.2 %
6000
-0.59
35.2 %
-5900
-0.26
-2600
0.06
600
-0.79
13.2 %
-7900
—
0
-0.93
24.4 %
-9300
-15.5
0.06
0.03
115.8 %
100
—
0
0.03
120 %
100
—
0
0.94
3133.3
0.94
42.4 %
3133.3
-0.91
-11 %
-3033.3
—
0
—
0
-0.91
13.3 %
-3033.3
—
0
-1.23
84.5 %
-4100
-24.6
0.05
-0.19
-161.3 %
100
-0.04
21.1
-0.15
-157.7 %
78.9
—
0
0.67
-352.6
0.66
-49.2 %
-347.4
-0.82
21.2 %
431.6
—
0
—
0
-1.05
-1 %
552.6
—
0
-7.93
-76.2 %
4173.7
-158.6
0.05
0.31
416.7 %
100
0.04
12.9
0.26
—
83.9
—
0
1.3
419.4
1.3
35.4 %
419.4
-1.04
-15.6 %
-335.5
—
0
—
0
-1.04
-15.6 %
-335.5
—
0
-4.5
7 %
-1451.6
-90
0.05
0.06
50 %
—
—
—
—
0.96
0.96
31.5 %
-0.9
-30.4 %
—
—
-0.9
-30.4 %
—
-4.84
-96.7 %
-96.8
0.05
0.04
106.3 %
—
—
—
—
0.73
0.73
151.4 %
-0.69
-187.3 %
—
—
-0.69
-187.3 %
—
-2.46
-7 %
-61.5
0.04
-0.63
-184 %
—
—
—
—
-0.95
-1.42
-153.6 %
0.79
133.3 %
—
—
0.79
133.3 %
—
-2.3
3 %
-57.49
0.04
0.75
27.1 %
0.47
0.28
33.3 %
—
2.65
2.65
55 %
-2.37
-58 %
—
—
-2.37
-58 %
—
-2.37
-216 %
-79
0.03
0.59
—
0.38
0.21
—
—
1.7
1.71
185 %
-1.5
-150 %
—
—
-1.5
-150 %
-0.76
-0.75
-25 %
-25
0.03
—
—
—
—
—
—
0.6
0.6
-77.8 %
-0.6
77.8 %
—
—
-0.6
77.8 %
—
-0.6
77.8 %
-35.04
—
—
—
—
—
—
—
2.7
2.7
2150 %
-2.7
-2150 %
—
—
-2.7
-2150 %
—
-2.7
-2150 %
-135
0.02
—
—
—
—
—
—
0.12
0.12
140 %
-0.12
-140 %
—
—
-0.12
-140 %
—
-0.12
-140 %
-3
0.04
—
—
—
—
—
—
0.05
0.05
-37.5 %
-0.05
37.5 %
—
—
-0.05
37.5 %
—
-0.05
37.5 %
-1.25
0.04
—
—
—
—
—
—
0.08
0.08
—
-0.08
—
—
—
-0.08
—
—
-0.08
—
-2
0.04