Alliance Media Holdings Inc
OTC:ADTR
Income Statement
Earnings Waterfall
Alliance Media Holdings Inc
Income Statement
Alliance Media Holdings Inc
| Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | 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-2019 | Sep-2019 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| Revenue |
71
N/A
|
79
+11%
|
102
+28%
|
92
-9%
|
86
-7%
|
78
-9%
|
71
-9%
|
69
-3%
|
36
-48%
|
31
-14%
|
47
+52%
|
57
+22%
|
56
-2%
|
57
+3%
|
57
-1%
|
57
0%
|
59
+3%
|
56
-5%
|
60
+7%
|
68
+14%
|
75
+9%
|
71
-5%
|
67
-6%
|
61
-9%
|
55
-9%
|
56
+1%
|
54
-3%
|
54
0%
|
54
-1%
|
57
+6%
|
58
+1%
|
54
-7%
|
49
-9%
|
46
-6%
|
40
-13%
|
37
-9%
|
34
-9%
|
34
+2%
|
33
-3%
|
7
-79%
|
7
+7%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(65)
|
(72)
|
(92)
|
(84)
|
(77)
|
(69)
|
(62)
|
(60)
|
(31)
|
(27)
|
(41)
|
(49)
|
(48)
|
(50)
|
(49)
|
(50)
|
(51)
|
(49)
|
(52)
|
(59)
|
(65)
|
(62)
|
(58)
|
(53)
|
(48)
|
(48)
|
(47)
|
(47)
|
(47)
|
(49)
|
(50)
|
(47)
|
(42)
|
(40)
|
(35)
|
(32)
|
(29)
|
(30)
|
(29)
|
(5)
|
(5)
|
|
| Gross Profit |
6
N/A
|
7
+18%
|
9
+27%
|
9
-4%
|
9
+5%
|
9
-3%
|
9
+0%
|
9
+1%
|
5
-50%
|
4
-12%
|
6
+47%
|
8
+28%
|
8
+2%
|
8
-1%
|
7
-2%
|
7
-3%
|
7
+3%
|
7
-1%
|
8
+9%
|
9
+11%
|
10
+8%
|
9
-4%
|
9
-3%
|
8
-8%
|
8
-8%
|
7
-3%
|
7
-5%
|
7
-1%
|
7
-5%
|
7
+11%
|
7
0%
|
7
-5%
|
6
-7%
|
6
-6%
|
5
-14%
|
5
-13%
|
4
-3%
|
4
-4%
|
4
-3%
|
2
-61%
|
2
+20%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(4)
|
(3)
|
(5)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(4)
|
(5)
|
|
| Selling, General & Administrative |
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(4)
|
(3)
|
(5)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(4)
|
(5)
|
|
| Operating Income |
1
N/A
|
2
+215%
|
2
+21%
|
2
-22%
|
2
+11%
|
2
-11%
|
1
-5%
|
2
+6%
|
1
-52%
|
1
-7%
|
1
+22%
|
1
+19%
|
1
+8%
|
1
+10%
|
1
+6%
|
1
-12%
|
1
+2%
|
1
-6%
|
2
+49%
|
2
+56%
|
3
+26%
|
3
-9%
|
3
-2%
|
2
-14%
|
2
-17%
|
2
-13%
|
1
-32%
|
1
-17%
|
1
-36%
|
1
+74%
|
1
-4%
|
1
-20%
|
0
-56%
|
0
-53%
|
(1)
N/A
|
(1)
-142%
|
(1)
-4%
|
(2)
-14%
|
(3)
-67%
|
(2)
+20%
|
(3)
-18%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(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)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| Pre-Tax Income |
(0)
N/A
|
1
N/A
|
1
+22%
|
1
-26%
|
1
+24%
|
1
-14%
|
1
-5%
|
1
+11%
|
1
-50%
|
0
-17%
|
0
+2%
|
0
N/A
|
1
+20%
|
1
+27%
|
1
+16%
|
1
-11%
|
1
-8%
|
1
-12%
|
1
+95%
|
2
+77%
|
3
+35%
|
2
-10%
|
2
-3%
|
2
-16%
|
2
-19%
|
1
-14%
|
1
-39%
|
1
-22%
|
0
-51%
|
1
+134%
|
1
-5%
|
1
-28%
|
0
-86%
|
(0)
N/A
|
(1)
-750%
|
(2)
-96%
|
(2)
-2%
|
(2)
-12%
|
(3)
-58%
|
(2)
+23%
|
(3)
-18%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Income from Continuing Operations |
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
|
| Net Income (Common) |
(0)
N/A
|
1
N/A
|
1
+21%
|
1
-18%
|
1
+13%
|
1
-16%
|
1
-10%
|
1
-24%
|
0
-50%
|
0
-18%
|
0
+4%
|
0
+4%
|
0
+17%
|
0
+26%
|
1
+16%
|
0
-14%
|
0
-7%
|
0
-13%
|
1
+91%
|
1
+82%
|
2
+34%
|
1
-9%
|
1
-1%
|
1
-16%
|
1
-17%
|
1
-16%
|
1
-40%
|
0
-37%
|
0
-63%
|
0
+225%
|
0
-8%
|
0
-10%
|
0
-94%
|
(0)
N/A
|
(1)
-1 233%
|
(2)
-128%
|
(2)
-10%
|
(2)
-5%
|
(3)
-52%
|
(2)
+28%
|
(3)
-18%
|
|
| EPS (Diluted) |
-0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.03
+50%
|
0.04
+33%
|
0.03
-25%
|
0.03
N/A
|
0.03
N/A
|
0.02
-33%
|
0.02
N/A
|
0.01
-50%
|
0.01
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.03
-200%
|
-0.04
-33%
|
-0.05
-25%
|
-0.05
N/A
|
-0.07
-40%
|
-0.05
+29%
|
-0.06
-20%
|
|