BDL Income Statement

Annual Quarterly

* In Millions (except for per share items) of USD

Period Ending:	2023 09-30	2022 10-01	2021 10-02	2020 10-03	2019 09-28	2018 09-29	2017 09-30	2016 10-01	2015 10-03	2014 09-27	2013 09-28	2012 09-29	2011 10-01	2010 10-02	2009 10-03	2008 09-30	2007 09-29	2006 09-30	2005 10-01	2004 10-02	2003 09-27	2002 09-30	2001 09-29	2000 09-30	1999 10-02	1998 10-03	1997 09-27	1996 09-30	1995 09-30	1994 09-30	1993 09-30	1992 09-30	1991 09-30	1990 09-30	1989 09-30	1988 09-30	1987 09-30	1986 09-30	1985 09-30
Report Filing:	2023-12-29	2023-01-18	2022-01-14	2021-01-15	2019-12-20	2018-12-24	2017-12-21	2016-12-23	2015-12-24	2014-12-24	2013-12-27	2012-12-28	2011-12-28	2010-12-29	2010-01-04	2008-12-24	2007-12-28	2006-12-29	2006-01-17	2004-12-30	2004-01-12	2002-12-27	2001-12-19	2000-12-29	2000-01-03	1999-01-07	1997-12-24	1996-12-27	1995-12-29	1994-09-30	1993-09-30	1992-09-30	1991-09-30	1990-09-30	1989-09-30	1988-09-30	1987-09-30	1986-09-30	1985-09-30
Revenue	174233000	157959000	137045000	112868000	115989000	113280000	106822000	103618000	99121000	89802000	82798000	77335000	72309000	69993000	67060000	64209000	61101000	55014000	49032000	45933000	40253000	28297000	26704000	25160000	22300000	21800000	20300000	19800000	18200000	19000000	18800000	17100000	22400000	27800000	31700000	31700000	29500000	36200000	55300000
Cost of Revenue	135471000	117601000	108382000	90149000	89063000	86106000	81868000	78492000	74916000	67319000	62862000	58933000	54644000	52560000	50553000	25688000	25358000	23264000	20938000	19872000	17114000	12422000	12244000	11036000	9600000	9500000	8800000	8700000	7900000	8500000	9100000	8200000	11700000	14400000	17500000	17800000	16200000	21100000	52800000
Gross Profit	38762000	40358000	28663000	22719000	26926000	27174000	24954000	25126000	24205000	22483000	19936000	18402000	17665000	17433000	16507000	38521000	35743000	31750000	28094000	26061000	23139000	15875000	14460000	14124000	12700000	12300000	11500000	11100000	10300000	10500000	9700000	8900000	10700000	13400000	14200000	13900000	13300000	15100000	2500000
Operating Expenses	31738000	33429000	20013000	19808000	20610000	19730000	18696000	18325000	16804000	15969000	15299000	14831000	14538000	13818000	14060000	36521000	33643000	30051000	25928000	24788000	21115000	13785000	12456000	12344000	11100000	10900000	10400000	11000000	10500000	10100000	9500000	8700000	12000000	14600000	15800000	14900000	12900000	15500000	3600000
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
General and Administrative	0	33602000	26870000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Selling and Marketing	0	0	-6595000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	31738000	-173000	-262000	19808000	20610000	19730000	18696000	18325000	16804000	15969000	15299000	14831000	14538000	13818000	14060000	36521000	33643000	30051000	25928000	24788000	21115000	13785000	12456000	12344000	11100000	10900000	10400000	11000000	10500000	10100000	9500000	8700000	12000000	14600000	15800000	14900000	12900000	15500000	3600000
Operating Income	7024000	6929000	8650000	2911000	6316000	7444000	6258000	6801000	7401000	6514000	4637000	3571000	3127000	3615000	2447000	2000000	2100000	1699000	2166000	1273000	2024000	2090000	2004000	1780000	1600000	1400000	1100000	100000	-200000	400000	200000	200000	-1300000	-1200000	-1600000	-1000000	400000	-400000	-1100000
Net Interest(Non Operating)	-959000	-626000	-880000	-787000	-654000	-683000	-498000	-465000	-508000	-592000	-790000	-733000	-248000	-380000	-204000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Income	108000	131000	58000	49000	54000	70000	102000	92000	102000	144000	28000	73000	367000	103000	232000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Expense	1067000	757000	938000	836000	708000	753000	600000	557000	610000	736000	818000	806000	615000	483000	436000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Equity & Other Income/(Expense)	0	3509000	10180000	0	602000	0	0	0	0	0	0	0	0	0	0	-392000	-35000	613000	-516000	-663000	-594000	-19000	14000	-75000	200000	300000	100000	900000	800000	700000	500000	1100000	400000	1600000	1400000	200000	1400000	1300000	100000
Income Before Tax	6065000	9812000	17950000	2124000	6264000	6761000	5760000	6336000	6893000	5922000	3847000	2838000	2879000	3235000	2243000	1608000	2065000	2312000	1650000	610000	1430000	2071000	2018000	1705000	1800000	1700000	1200000	1000000	600000	1100000	700000	1300000	-900000	400000	-200000	-800000	1800000	900000	-1000000
Income Tax Expense	649000	763000	1185000	-60000	887000	1371000	1370000	1367000	1654000	1326000	915000	765000	598000	757000	227000	564000	698000	750000	543000	170000	542000	688000	489000	341000	-600000	0	0	-700000	-800000	700000	-300000	-700000	200000	-900000	-400000	-200000	1000000	500000	900000
Income(Loss) Attributable to Non-Controlling Interest	1417000	0	0	0	0	1713000	1370000	1929000	1778000	1831000	955000	660000	832000	799000	627000	-13000	100000	312000	0	0	0	0	0	0	0	300000	100000	900000	800000	0	0	1100000	400000	1600000	1400000	0	0	0	0
Net Income	3999000	9049000	16765000	2184000	5377000	3677000	3020000	3040000	3461000	2765000	1977000	1413000	1449000	1679000	1389000	1057000	1267000	1250000	1107000	440000	888000	1383000	1529000	1364000	2400000	1400000	1100000	800000	600000	400000	1000000	900000	-1500000	-300000	-1200000	-600000	800000	400000	-1900000
Depreciation and Amortization	6114000	5530000	5664000	6339000	3094000	2803000	2545000	2564000	2545000	2459000	2453000	2377000	2358000	2241000	2259000	2363000	2155000	1817000	1543000	1545000	1187000	717000	758000	681000	600000	700000	600000	700000	600000	700000	600000	700000	900000	1100000	1300000	1400000	1200000	1100000	2100000
EBITDA	13138000	12459000	14314000	9250000	9410000	10247000	8803000	9365000	9946000	8973000	7090000	5948000	5485000	5856000	4706000	4363000	4255000	3516000	3709000	2818000	3211000	2807000	2762000	2461000	2200000	2100000	1700000	800000	400000	1100000	800000	900000	-400000	-100000	-300000	400000	1600000	700000	1000000
Earnings Per Share (EPS)	2.15	4.87	9.02	1.18	2.89	1.98	1.63	1.64	1.86	1.49	1.06	0.76	0.78	0.9	0.74	0.56	0.67	0.66	0.58	0.23	0.46	0.71	0.8	0.73	1.21	0.76	0.59	0.4	0.3	0.22	0.5	0.45	-0.82	-0.15	-0.64	-0.33	0.44	0.22	-1
Diluted Earnings Per Share	2.15	4.87	9.02	1.18	2.89	1.98	1.63	1.64	1.86	1.49	1.06	0.76	0.78	0.9	0.74	0.56	0.66	0.65	0.58	0.23	0.46	0.7	0.8	0.71	1.15	0.69	0.54	0.4	0.3	0.21	0.5	0.43	-0.82	-0.15	-0.64	-0.33	0.44	0.22	-1
Weighted Average Shares Outstanding	1858647	1858647	1858647	1858647	1858647	1858647	1858647	1858647	1858647	1858825	1859629	1860231	1861103	1861934	1868000	1888000	1889000	1884000	1895000	1922000	1930435	1961000	1903000	1856000	1983471	1842105	1870000	2000000	1830000	1818182	2000000	2000000	1829268	2000000	1875000	1818182	1818182	1818182	1900000
Diluted Weighted Average Shares Outstanding	1858647	1858647	1858647	1858647	1858647	1858647	1858647	1858647	1858647	1858825	1859629	1860231	1861103	1861934	1868000	1889000	1910000	1909000	1923000	1933000	1960804	1989000	1922000	1931000	2086957	2028986	2018000	2000000	1844000	1904762	2000000	2093023	1829268	2000000	1875000	1818182	1818182	1818182	1900000

Disclaimer: The data contained in this website is not necessarily real-time nor accurate. All derived (stocks, indexes, futures) and Forex prices are not provided by exchanges but rather by our third party API www.financialmodellingprep.com, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. Therefore, Discounting Cash Flows Inc. doesn't bear any responsibility for any trading losses you might incur as a result of using this data. Discounting Cash Flows Inc. or anyone involved with Discounting Cash Flows Inc. will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible.