Aehr Test Systems

Income Statement

MAY '22 MAY '21 MAY '20 MAY '19 MAY '18 MAY '17 MAY '16 MAY '15 MAY '14 MAY '13
Sales 50.83 16.60 32 22.29 21.06 29.56 18.90 14.50 10.02 19.68 16.49
Sales Growth % 206.20 -25.53 5.84 -28.76 56.40 30.34 44.71 -49.09 19.35 -
Cost of Goods Sold 27.16 10.57 13.92 13.46 17.17 12.12 9.35 6.18 9.46 9.71
COGS exclude D&A 26.86 10.26 13.54 13.03 16.75 11.85 9.15 6.04 9.32 9.39
Depreciation & Amortization 0.31 0.31 0.38 0.43 0.42 0.27 0.20 0.14 0.14 0.32
Gross Income 23.66 6.03 8.37 7.60 12.39 6.78 5.15 3.84 10.22 6.78
Gross Income Growth % 292.32 -27.93 10.13 -38.66 82.74 31.65 34.11 -62.43 50.74 -
Gross Margin % 46.56 36.34 37.55 36.09 41.91 35.87 35.52 38.32 51.93 41.12
SG&A Expense 15.87 10.21 10.92 11.88 11.47 11.71 11.30 10.53 9.73 10.09
R&D Expense 5.82 3.65 3.39 4.15 4.18 4.66 4.32 4.06 3.40 3.21
Other Operating Expense 10.05 6.56 7.53 7.72 7.29 7.05 6.98 6.47 6.32 6.87
Stock Based Compensation - 3.01 1.10 0.91 0.91 1.00 1.00 1.02 1.00 0.83
EBIT 7.80 -4.18 -2.55 -4.27 0.92 -4.93 -6.15 -6.69 0.50 -3.31
EBIT Growth % -286.51 64 -40.28 -564.13 -118.66 -19.84 -8.07 -1438 -115.11 -
EBIT Margin % 15.35 -25.19 -11.44 -20.28 3.11 -26.08 -42.41 -66.77 2.54 -20.07
Pretax Income 9.54 -2.20 -2.77 -5.21 0.46 -5.63 -6.78 -6.61 0.41 -3.39
Pretax Income Growth % -532.89 -20.43 -46.83 -1232.61 -108.17 -16.96 2.57 -1712.20 -112.09 -
Income Taxes - -0.09 0.18 -0.04 0.03 -0.07 0.03 0.01 0.03 -0.01
Income Tax Rate % - 4.13 -6.39 0.69 5.87 1.30 -0.37 -0.15 8.29 0.44
Net Income 9.45 -2.03 15 -2.80 -5.24 0.53 -5.65 -6.79 -6.65 0.42 -3.42
Net Income Growth % -566.21 -27.61 -46.56 -1088.68 -109.38 -16.79 2.11 -1683.33 -112.28 -
Net Income Margin % 18.59 -12.21 -12.56 -24.88 1.79 -29.89 -46.83 -66.37 2.13 -20.74
Per Share - - - - - - - - - -
EPS (recurring) - 0.36 -0.09 -0.12 -0.23 0.02 -0.35 -0.52 -0.55 0.04
EPS (diluted) - 0.34 -0.09 -0.12 -0.23 0.02 -0.35 -0.52 -0.55 0.04
Basic Shares Outstanding - 26.01 23.46 22.88 0.02 0.02 0.02 13.09 12.05 0.01
Diluted Shares Outstanding - 27.77 23.46 22.88 0.02 0.02 0.02 13.09 12.05 0.01
MAR '23 DEC '22 SEP '22 JUN '22 MAR '22 DEC '21 SEP '21 JUN '21 MAR '21 DEC '20 SEP '20 JUN '20 MAR '20 DEC '19 SEP '19 JUN '19 MAR '19 DEC '18 SEP '18 JUN '18 MAR '18 DEC '17 SEP '17 JUN '17 MAR '17 DEC '16 SEP '16 JUN '16 MAR '16 DEC '15 SEP '15 JUN '15 MAR '15 DEC '14 SEP '14 JUN '14 MAR '14 DEC '13 SEP '13 JUN '13
Sales 17.21 14.81 32 10.67 20.29 15.28 9.61 5.65 7.64 5.27 1.68 2.01 3.77 6.11 6.87 5.53 7.24 3.16 5.91 4.74 7.27 7.39 7.92 6.97 6.68 2.68 4.22 5.32 1.57 1.68 4.62 6.63 1.82 2.03 2.62 3.56 5.37 5.61 4.95 3.75 3.26
Sales Growth % 12.58 54.15 89 165.63 190 472.08 180.90 102.60 -13.75 -75.55 -63.65 -47.93 93.35 16.24 16.67 -0.41 -57.24 -25.38 -31.99 8.83 175.75 87.68 31.02 325.48 59.52 -8.66 -19.76 -13.74 -17.24 76.34 86.24 -66.11 -63.81 -47.07 -5.07 64.72 - - - -
Cost of Goods Sold 8.33 6.90 6.19 9.82 8.89 5.09 3.37 4.10 3.38 1.30 1.78 3.86 3.12 3.67 3.26 3.86 2.89 3.51 3.19 4.11 4.21 4.79 4.05 4.07 2.18 2.76 3.11 1.67 1.51 2.93 3.25 1.14 1.18 1.93 1.95 2.46 2.74 2.46 1.81 1.97
COGS exclude D&A 8.18 6.80 6.10 9.74 8.81 5.02 3.29 4.03 3.31 1.21 1.70 3.78 3.01 3.58 3.16 3.76 2.79 3.39 3.08 3.99 4.10 4.69 3.96 4 2.11 2.70 3.04 1.59 1.46 2.90 3.21 1.10 1.14 1.90 1.92 2.44 2.72 2.41 1.76 1.90
Depreciation & Amortization 0.15 0.10 0.09 0.08 0.08 0.08 0.07 0.07 0.07 0.09 0.08 0.08 0.11 0.09 0.10 0.10 0.10 0.12 0.11 0.12 0.11 0.10 0.09 0.07 0.07 0.06 0.07 0.08 0.05 0.03 0.04 0.04 0.04 0.03 0.03 0.02 0.02 0.05 0.05 0.07
Gross Income 8.88 7.91 8.1 4.48 10.47 6.40 4.52 2.28 3.53 1.89 0.38 0.23 -0.09 2.99 3.20 2.27 3.38 0.27 2.40 1.55 3.16 3.18 3.13 2.92 2.61 0.50 1.46 2.21 -0.10 0.17 1.69 3.38 0.68 0.85 0.69 1.61 2.91 2.87 2.49 1.94 1.29
Gross Income Growth % 38.74 75.06 96.45 196.21 238.47 1089.21 891.74 -4026.67 -36.79 -88.13 -89.87 -102.66 1007.41 33.33 46.45 6.96 -91.51 -23.32 -46.92 21.07 536 114.38 32.13 -2710 194.12 -13.61 -34.62 -114.71 -80 144.93 109.94 -76.63 -70.38 -72.29 -17.01 125.58 - - - -
Gross Margin % 51.58 53.40 41.99 51.59 41.86 47.02 40.40 46.27 35.86 22.62 11.44 -2.39 48.94 46.58 41.05 46.69 8.54 40.61 32.70 43.47 43.03 39.52 41.89 39.07 18.66 34.60 41.54 -6.37 10.12 36.58 50.98 37.36 41.87 26.34 45.22 54.19 51.16 50.30 51.73 39.57
SG&A Expense 3.25 2.88 2.52 2.99 2.61 2.49 1.95 1.90 1.64 1.50 1.51 1.67 1.89 2.16 1.81 2.02 1.85 1.98 1.88 1.82 1.83 1.85 1.79 1.91 1.72 1.71 1.72 1.72 1.70 1.71 1.85 1.53 1.58 1.74 1.62 1.69 1.70 1.52 1.42 1.50
R&D Expense 1.83 1.55 1.50 1.66 1.53 1.31 1.32 1.03 0.90 0.82 0.90 0.85 0.85 0.80 0.89 1.12 0.93 0.99 1.12 1.10 1.04 1.09 0.96 1.31 1.25 1.04 1.06 1.05 1.29 0.92 1.06 0.97 1.03 1.11 0.96 1.02 0.91 0.80 0.68 0.63
Other Operating Expense 5.08 4.43 4.02 4.65 4.14 3.80 3.27 2.93 2.55 2.32 2.41 2.52 2.74 2.95 2.70 3.14 2.78 2.97 2.99 2.91 2.87 2.95 2.75 3.21 2.97 2.75 2.78 2.77 2.99 2.64 2.91 2.49 2.61 2.84 2.58 2.70 2.61 2.31 2.10 2.14
Stock Based Compensation - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
EBIT 3.79 3.48 0.46 5.82 2.26 0.72 -0.99 0.60 -0.65 -1.94 -2.19 -2.62 0.26 0.25 -0.43 0.24 -2.51 -0.57 -1.44 0.25 0.31 0.19 0.17 -0.61 -2.47 -1.28 -0.57 -2.87 -2.82 -0.95 0.48 -1.81 -1.76 -2.15 -0.97 0.21 0.26 0.18 -0.16 -0.85
EBIT Growth % 68.13 386.05 -146.12 868.39 -447.08 -136.96 -54.66 -122.94 -350 -876 409.30 -1191.67 -110.36 -143.86 -70.14 -4 -909.68 -400 -947.06 -140.98 -112.55 -114.84 -129.82 -78.75 -12.41 34.74 -218.75 58.56 60.23 -55.81 -149.48 -961.90 -776.92 -1294.44 506.25 -124.71 - - - -
EBIT Margin % 22.04 23.52 4.29 28.69 14.76 7.46 -17.59 7.87 -12.33 -115.48 -108.96 -69.50 4.26 3.64 -7.78 3.31 -79.43 -9.64 -30.38 3.44 4.19 2.40 2.44 -9.13 -92.16 -30.33 -10.71 -182.80 -167.86 -20.56 7.24 -99.45 -86.70 -82.06 -27.25 3.91 4.63 3.64 -4.27 -26.07
Pretax Income 4.15 3.74 0.60 5.80 2.27 0.75 0.72 0.57 -0.70 -1.96 -0.11 -2.88 0.26 0.26 -0.41 0.12 -3.20 -0.61 -1.51 0.20 0.18 0.08 0.01 -0.81