Sunation Energy Inc
NASDAQ:SUNE
Income Statement
Earnings Waterfall
Sunation Energy Inc
Income Statement
Sunation Energy Inc
| Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
1
|
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
|
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
|
1
|
1
|
0
|
1
|
0
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Revenue |
95
N/A
|
96
+1%
|
97
+2%
|
103
+6%
|
107
+4%
|
110
+2%
|
108
-2%
|
103
-4%
|
96
-7%
|
98
+3%
|
98
0%
|
100
+2%
|
109
+9%
|
105
-4%
|
109
+4%
|
114
+4%
|
115
+1%
|
117
+1%
|
119
+1%
|
118
-1%
|
115
-2%
|
114
-2%
|
116
+3%
|
119
+2%
|
121
+2%
|
125
+3%
|
123
-2%
|
123
0%
|
123
0%
|
119
-3%
|
116
-2%
|
112
-4%
|
110
-2%
|
109
-1%
|
111
+2%
|
116
+5%
|
120
+3%
|
125
+4%
|
140
+12%
|
149
+6%
|
144
-3%
|
137
-5%
|
117
-15%
|
104
-11%
|
104
+0%
|
107
+3%
|
114
+6%
|
130
+14%
|
131
+1%
|
129
-2%
|
130
+1%
|
119
-9%
|
119
0%
|
113
-5%
|
108
-4%
|
107
-1%
|
108
+0%
|
113
+5%
|
111
-2%
|
104
-6%
|
99
-5%
|
95
-4%
|
91
-4%
|
86
-6%
|
82
-4%
|
78
-5%
|
71
-9%
|
66
-7%
|
42
-36%
|
37
-13%
|
32
-12%
|
31
-5%
|
51
+65%
|
34
-33%
|
16
-53%
|
6
-64%
|
8
+38%
|
(1)
N/A
|
6
N/A
|
5
-25%
|
7
+53%
|
4
-46%
|
8
+112%
|
12
+51%
|
28
+128%
|
46
+66%
|
61
+34%
|
74
+20%
|
80
+8%
|
71
-11%
|
65
-9%
|
61
-6%
|
57
-7%
|
56
-1%
|
56
-1%
|
60
+8%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(70)
|
(71)
|
(74)
|
(77)
|
(79)
|
(80)
|
(75)
|
(74)
|
(66)
|
(69)
|
(67)
|
(66)
|
(73)
|
(68)
|
(72)
|
(76)
|
(78)
|
(79)
|
(79)
|
(79)
|
(77)
|
(76)
|
(75)
|
(77)
|
(78)
|
(80)
|
(80)
|
(77)
|
(76)
|
(74)
|
(72)
|
(70)
|
(68)
|
(66)
|
(66)
|
(67)
|
(69)
|
(71)
|
(81)
|
(88)
|
(85)
|
(81)
|
(69)
|
(62)
|
(63)
|
(66)
|
(72)
|
(85)
|
(86)
|
(85)
|
(86)
|
(76)
|
(77)
|
(75)
|
(74)
|
(74)
|
(76)
|
(79)
|
(79)
|
(76)
|
(73)
|
(70)
|
(67)
|
(65)
|
(62)
|
(58)
|
(53)
|
(46)
|
(25)
|
(20)
|
(15)
|
(12)
|
(29)
|
(17)
|
(7)
|
(2)
|
(6)
|
(0)
|
(4)
|
(3)
|
(5)
|
(2)
|
(6)
|
(9)
|
(20)
|
(31)
|
(41)
|
(48)
|
(52)
|
(46)
|
(42)
|
(41)
|
(36)
|
(36)
|
(36)
|
(38)
|
|
| Gross Profit |
26
N/A
|
25
-1%
|
23
-9%
|
26
+15%
|
29
+8%
|
30
+3%
|
32
+9%
|
30
-8%
|
30
+0%
|
30
-1%
|
31
+4%
|
34
+10%
|
36
+5%
|
37
+4%
|
37
+0%
|
38
+4%
|
38
-2%
|
38
+1%
|
39
+3%
|
39
-1%
|
39
0%
|
38
-2%
|
42
+10%
|
42
+1%
|
43
+2%
|
45
+6%
|
43
-5%
|
46
+6%
|
47
+2%
|
45
-4%
|
44
-1%
|
42
-6%
|
42
+0%
|
43
+2%
|
45
+6%
|
50
+10%
|
51
+3%
|
54
+5%
|
59
+10%
|
60
+2%
|
59
-3%
|
56
-6%
|
48
-14%
|
42
-12%
|
42
-1%
|
41
0%
|
42
+2%
|
45
+7%
|
45
0%
|
44
-2%
|
45
+1%
|
43
-4%
|
42
-2%
|
38
-10%
|
35
-9%
|
33
-5%
|
32
-4%
|
33
+6%
|
32
-3%
|
29
-12%
|
27
-7%
|
26
-3%
|
24
-5%
|
21
-14%
|
21
-1%
|
20
-4%
|
18
-10%
|
20
+11%
|
18
-12%
|
17
-3%
|
17
+1%
|
18
+6%
|
22
+21%
|
17
-25%
|
9
-46%
|
4
-57%
|
2
-41%
|
(1)
N/A
|
2
N/A
|
1
-23%
|
2
+63%
|
1
-43%
|
2
+66%
|
3
+30%
|
7
+151%
|
14
+93%
|
21
+44%
|
26
+27%
|
28
+6%
|
24
-12%
|
22
-10%
|
20
-8%
|
20
+0%
|
20
-2%
|
20
+0%
|
22
+10%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(25)
|
(24)
|
(24)
|
(24)
|
(25)
|
(25)
|
(26)
|
(25)
|
(24)
|
(26)
|
(26)
|
(27)
|
(28)
|
(28)
|
(30)
|
(31)
|
(32)
|
(33)
|
(33)
|
(34)
|
(34)
|
(33)
|
(33)
|
(33)
|
(33)
|
(32)
|
(33)
|
(33)
|
(33)
|
(33)
|
(32)
|
(32)
|
(32)
|
(32)
|
(33)
|
(35)
|
(36)
|
(36)
|
(37)
|
(38)
|
(40)
|
(42)
|
(40)
|
(39)
|
(38)
|
(38)
|
(37)
|
(38)
|
(37)
|
(36)
|
(37)
|
(37)
|
(39)
|
(40)
|
(41)
|
(41)
|
(42)
|
(37)
|
(37)
|
(35)
|
(31)
|
(33)
|
(30)
|
(29)
|
(29)
|
(29)
|
(28)
|
(28)
|
(22)
|
(21)
|
(19)
|
(18)
|
(22)
|
(20)
|
(13)
|
(9)
|
(7)
|
(3)
|
(5)
|
(5)
|
(8)
|
(5)
|
(8)
|
(10)
|
(15)
|
(24)
|
(29)
|
(34)
|
(35)
|
(32)
|
(30)
|
(29)
|
(29)
|
(29)
|
(29)
|
(29)
|
|
| Selling, General & Administrative |
(25)
|
(24)
|
(24)
|
(24)
|
(25)
|
(25)
|
(26)
|
(25)
|
(24)
|
(26)
|
(26)
|
(27)
|
(28)
|
(28)
|
(30)
|
(31)
|
(32)
|
(33)
|
(33)
|
(34)
|
(34)
|
(33)
|
(33)
|
(33)
|
(33)
|
(32)
|
(33)
|
(33)
|
(33)
|
(33)
|
(32)
|
(32)
|
(31)
|
(32)
|
(33)
|
(35)
|
(36)
|
(36)
|
(37)
|
(38)
|
(40)
|
(41)
|
(40)
|
(39)
|
(38)
|
(38)
|
(37)
|
(38)
|
(37)
|
(36)
|
(37)
|
(37)
|
(39)
|
(40)
|
(41)
|
(41)
|
(38)
|
(40)
|
(40)
|
(37)
|
(32)
|
(33)
|
(30)
|
(29)
|
(26)
|
(29)
|
(28)
|
(28)
|
(21)
|
(21)
|
(19)
|
(18)
|
(21)
|
(20)
|
(12)
|
(9)
|
(7)
|
(2)
|
(4)
|
(4)
|
(7)
|
(4)
|
(6)
|
(7)
|
(12)
|
(19)
|
(24)
|
(28)
|
(29)
|
(28)
|
(27)
|
(26)
|
(27)
|
(26)
|
(26)
|
(27)
|
|
| Depreciation & Amortization |
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
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(0)
|
(0)
|
0
|
(4)
|
(0)
|
(0)
|
(0)
|
(3)
|
(0)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
|
| Other Operating Expenses |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
3
|
3
|
3
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
1
|
0
|
0
|
|
| Operating Income |
1
N/A
|
1
+57%
|
(1)
N/A
|
3
N/A
|
4
+49%
|
4
+15%
|
7
+51%
|
5
-33%
|
6
+23%
|
4
-30%
|
5
+28%
|
7
+44%
|
8
+5%
|
8
+12%
|
7
-13%
|
8
+4%
|
6
-23%
|
5
-12%
|
6
+14%
|
5
-19%
|
5
+4%
|
5
-4%
|
9
+83%
|
9
+6%
|
10
+10%
|
13
+27%
|
10
-21%
|
13
+27%
|
14
+4%
|
12
-12%
|
12
+1%
|
10
-16%
|
10
+3%
|
11
+2%
|
12
+15%
|
15
+23%
|
16
+4%
|
18
+13%
|
22
+25%
|
22
+1%
|
19
-15%
|
14
-28%
|
8
-44%
|
3
-63%
|
3
+20%
|
4
+7%
|
5
+33%
|
7
+50%
|
8
+12%
|
8
-5%
|
8
-2%
|
6
-20%
|
4
-43%
|
(2)
N/A
|
(6)
-193%
|
(9)
-36%
|
(11)
-24%
|
(4)
+66%
|
(4)
-27%
|
(6)
-36%
|
(5)
+26%
|
(7)
-51%
|
(5)
+20%
|
(8)
-49%
|
(8)
+3%
|
(9)
-11%
|
(10)
-16%
|
(8)
+22%
|
(5)
+39%
|
(4)
+25%
|
(2)
+44%
|
0
N/A
|
0
N/A
|
(3)
N/A
|
(4)
-23%
|
(6)
-43%
|
(5)
+11%
|
(5)
+4%
|
(3)
+27%
|
(4)
-6%
|
(5)
-42%
|
(3)
+36%
|
(6)
-66%
|
(7)
-19%
|
(8)
-20%
|
(9)
-19%
|
(8)
+14%
|
(7)
+7%
|
(7)
-1%
|
(8)
0%
|
(8)
-8%
|
(8)
-1%
|
(8)
-4%
|
(8)
+0%
|
(9)
-2%
|
(7)
+16%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
0
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
|
| Non-Reccuring Items |
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
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(7)
|
(7)
|
(7)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(3)
|
(4)
|
(4)
|
(4)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
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
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Total Other Income |
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
|
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
|
0
|
0
|
0
|
0
|
3
|
3
|
7
|
7
|
5
|
4
|
3
|
7
|
2
|
1
|
(0)
|
(4)
|
(8)
|
(7)
|
|
| Pre-Tax Income |
1
N/A
|
1
+41%
|
(1)
N/A
|
3
N/A
|
4
+48%
|
4
+14%
|
7
+57%
|
5
-31%
|
6
+22%
|
4
-27%
|
5
+20%
|
7
+43%
|
8
+6%
|
9
+12%
|
8
-12%
|
8
+5%
|
6
-22%
|
6
-9%
|
7
+14%
|
5
-16%
|
6
+4%
|
6
-2%
|
10
+73%
|
10
+6%
|
12
+17%
|
12
-4%
|
9
-23%
|
12
+31%
|
11
-4%
|
13
+14%
|
13
-1%
|
11
-16%
|
11
+1%
|
11
+2%
|
12
+11%
|
15
+23%
|
16
+4%
|
18
+13%
|
21
+17%
|
21
+1%
|
18
-16%
|
14
-23%
|
8
-43%
|
3
-64%
|
3
+21%
|
4
+9%
|
5
+31%
|
1
-71%
|
1
-21%
|
0
-58%
|
0
-65%
|
5
+2 806%
|
3
-31%
|
(2)
N/A
|
(6)
-185%
|
(8)
-36%
|
(10)
-23%
|
(7)
+34%
|
(8)
-13%
|
(10)
-23%
|
(8)
+17%
|
(7)
+9%
|
(9)
-21%
|
(12)
-39%
|
(12)
+1%
|
(12)
-3%
|
(11)
+12%
|
(8)
+29%
|
(5)
+42%
|
(3)
+23%
|
(2)
+46%
|
1
N/A
|
0
-62%
|
(3)
N/A
|
(3)
-21%
|
(5)
-51%
|
(5)
-2%
|
(5)
-5%
|
(6)
-14%
|
(7)
-20%
|
(8)
-22%
|
(8)
+5%
|
(4)
+51%
|
(5)
-19%
|
(3)
+28%
|
(4)
-13%
|
(6)
-54%
|
(6)
+4%
|
(7)
-23%
|
(3)
+56%
|
(10)
-219%
|
(11)
-10%
|
(16)
-49%
|
(21)
-30%
|
(23)
-13%
|
(20)
+13%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(5)
|
(4)
|
(3)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(8)
|
(6)
|
(4)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
2
|
4
|
1
|
(1)
|
(2)
|
(2)
|
(0)
|
0
|
(0)
|
0
|
3
|
3
|
3
|
3
|
(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)
|
|
| Income from Continuing Operations |
1
|
1
|
(0)
|
2
|
2
|
3
|
4
|
3
|
4
|
3
|
3
|
5
|
5
|
6
|
5
|
5
|
5
|
4
|
5
|
5
|
5
|
4
|
7
|
7
|
8
|
7
|
6
|
7
|
7
|
8
|
7
|
6
|
6
|
6
|
7
|
9
|
10
|
11
|
13
|
12
|
10
|
7
|
4
|
2
|
2
|
2
|
3
|
(0)
|
(1)
|
(1)
|
(2)
|
2
|
2
|
(2)
|
(5)
|
(5)
|
(10)
|
(8)
|
(9)
|
(12)
|
(8)
|
(7)
|
(9)
|
(12)
|
(9)
|
(9)
|
(8)
|
(5)
|
(5)
|
(4)
|
(2)
|
0
|
0
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(4)
|
(5)
|
(3)
|
(4)
|
(6)
|
(6)
|
(7)
|
(3)
|
(10)
|
(11)
|
(16)
|
(21)
|
(23)
|
(20)
|
|
| Net Income (Common) |
1
N/A
|
1
+43%
|
(0)
N/A
|
2
N/A
|
2
+52%
|
3
+13%
|
4
+64%
|
3
-29%
|
3
-11%
|
3
+1%
|
3
+13%
|
4
+35%
|
5
+15%
|
5
+3%
|
4
-14%
|
5
+6%
|
5
N/A
|
4
-3%
|
5
+22%
|
5
-3%
|
5
-12%
|
4
-5%
|
7
+58%
|
7
+3%
|
8
+9%
|
7
-5%
|
6
-20%
|
7
+18%
|
7
-1%
|
8
+16%
|
7
-7%
|
6
-13%
|
6
-3%
|
6
+3%
|
7
+11%
|
9
+31%
|
10
+8%
|
11
+13%
|
13
+15%
|
12
-2%
|
10
-21%
|
7
-26%
|
4
-43%
|
2
-62%
|
2
+39%
|
2
+10%
|
3
+28%
|
(0)
N/A
|
(1)
-1 329%
|
(1)
-34%
|
(2)
-15%
|
2
N/A
|
2
-9%
|
(2)
N/A
|
(5)
-120%
|
(5)
-9%
|
(10)
-94%
|
(8)
+17%
|
(9)
-19%
|
(12)
-27%
|
(8)
+33%
|
(7)
+12%
|
(9)
-22%
|
(12)
-37%
|
(12)
+1%
|
(12)
-3%
|
(11)
+12%
|
(8)
+28%
|
(7)
+12%
|
(5)
+31%
|
1
N/A
|
4
+456%
|
7
+63%
|
4
-31%
|
(0)
N/A
|
(2)
-643%
|
(0)
+88%
|
(3)
-1 275%
|
(3)
-12%
|
5
N/A
|
3
-43%
|
3
-2%
|
7
+126%
|
(4)
N/A
|
(27)
-506%
|
(28)
-3%
|
(31)
-11%
|
(31)
+1%
|
(8)
+74%
|
(16)
-93%
|
(21)
-34%
|
(22)
-6%
|
(27)
-23%
|
(21)
+24%
|
(23)
-13%
|
(20)
+13%
|
|
| EPS (Diluted) |
69 999.99
N/A
|
99 999.99
+43%
|
-36 000
N/A
|
150 999.99
N/A
|
229 999.99
+52%
|
258 999.99
+13%
|
425 999.99
+64%
|
304 000
-29%
|
270 000
-11%
|
272 000
+1%
|
308 000
+13%
|
416 999.99
+35%
|
479 999.99
+15%
|
494 000
+3%
|
425 999.99
-14%
|
449 999.99
+6%
|
449 999.99
N/A
|
435 999.99
-3%
|
532 000
+22%
|
514 000
-3%
|
449 999.99
-12%
|
425 999.99
-5%
|
670 999.99
+58%
|
691 000
+3%
|
749 999.99
+9%
|
716 000
-5%
|
569 999.99
-20%
|
670 000
+18%
|
659 999.99
-1%
|
764 999.99
+16%
|
713 999.99
-7%
|
620 000
-13%
|
600 000
-3%
|
615 000
+3%
|
682 000
+11%
|
896 000
+31%
|
969 999.99
+8%
|
1 095 000
+13%
|
1 261 000
+15%
|
1 234 000
-2%
|
980 000
-21%
|
729 999.99
-26%
|
419 000
-43%
|
158 000
-62%
|
220 000
+39%
|
241 999.99
+10%
|
308 999.99
+28%
|
-7 000
N/A
|
-99 999.99
-1 329%
|
-134 000
-34%
|
-154 000
-15%
|
218 999.99
N/A
|
199 999.99
-9%
|
-206 000
N/A
|
-453 000
-120%
|
-494 000
-9%
|
-959 999.99
-94%
|
-796 000
+17%
|
-947 000
-19%
|
-1 200 999.99
-27%
|
-809 999.99
+33%
|
-716 000
+12%
|
-870 999.99
-22%
|
-1 196 999.99
-37%
|
-1 180 000
+1%
|
-608 500
+48%
|
-18.8
+100%
|
-13.57
+28%
|
-339 999.99
-2 505 427%
|
-234 499.99
+31%
|
35 999.99
N/A
|
199 999.99
+456%
|
325 000
+63%
|
224 000
-31%
|
-11 499.99
N/A
|
-85 499.99
-643%
|
-10 000
+88%
|
-137 500
-1 275%
|
-153 500
-12%
|
263 999.99
N/A
|
150 000
-43%
|
146 999.99
-2%
|
94 857.14
-35%
|
-89 800
N/A
|
-679 999.99
-657%
|
-398 428.57
+41%
|
-441 142.85
-11%
|
-438 857.14
+1%
|
-116 173.85
+74%
|
-60 359.19
+48%
|
-33 456.2
+45%
|
-14 755.29
+56%
|
-10 124.32
+31%
|
-635.13
+94%
|
-7.66
+99%
|
-5.96
+22%
|
|