Alumifuel Power Corp
OTC:AFPW
Income Statement
Earnings Waterfall
Alumifuel Power Corp
Income Statement
Alumifuel Power Corp
| Jan-2009 | Apr-2009 | Jul-2009 | Oct-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||
| Interest Expense |
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
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+25%
|
0
+17%
|
0
-66%
|
0
N/A
|
0
-50%
|
0
-74%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+2%
|
0
+15%
|
0
-86%
|
0
N/A
|
0
+34%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
+10%
|
(0)
-11%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+300%
|
0
N/A
|
0
-12%
|
0
-43%
|
(0)
N/A
|
(0)
N/A
|
(0)
+20%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(1)
|
(4)
|
(6)
|
(7)
|
(5)
|
(4)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Selling, General & Administrative |
(0)
|
(1)
|
(4)
|
(6)
|
(7)
|
(5)
|
(3)
|
(5)
|
(4)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
|
| 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
|
|
| 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
|
|
| Other Operating Expenses |
0
|
(1)
|
(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
|
|
| Operating Income |
(0)
N/A
|
(1)
-148%
|
(4)
-293%
|
(6)
-34%
|
(7)
-14%
|
(5)
+29%
|
(4)
+21%
|
(5)
-27%
|
(4)
+16%
|
(3)
+31%
|
(2)
+13%
|
(2)
+20%
|
(2)
+2%
|
(2)
+5%
|
(2)
+8%
|
(1)
+33%
|
(1)
+10%
|
(1)
+40%
|
(1)
+10%
|
(1)
-38%
|
(0)
+47%
|
(1)
-85%
|
(1)
+8%
|
(1)
+3%
|
(1)
+3%
|
(1)
+6%
|
(1)
+5%
|
(1)
+10%
|
(0)
+16%
|
(0)
+9%
|
(0)
+48%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(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
|
|
| 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
|
|
| Pre-Tax Income |
(1)
N/A
|
(2)
-154%
|
(6)
-171%
|
(6)
-8%
|
(6)
-7%
|
(5)
+29%
|
(4)
+13%
|
(6)
-43%
|
(5)
+17%
|
(4)
+24%
|
(3)
+12%
|
(3)
+8%
|
(3)
-19%
|
(3)
+12%
|
(3)
-2%
|
(2)
+25%
|
(2)
+18%
|
(1)
+22%
|
(1)
+1%
|
(1)
+13%
|
(2)
-24%
|
(2)
-30%
|
(2)
+9%
|
(2)
+17%
|
(1)
+29%
|
(1)
+10%
|
(1)
-15%
|
(1)
-3%
|
(1)
+18%
|
(1)
+10%
|
(0)
+54%
|
|
| Net Income | ||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(2)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Income to Minority Interest |
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
|
|
| Net Income (Common) |
(1)
N/A
|
(2)
-154%
|
(6)
-171%
|
(6)
-8%
|
(6)
-7%
|
(5)
+30%
|
(4)
+15%
|
(5)
-36%
|
(4)
+20%
|
(3)
+27%
|
(3)
+10%
|
(3)
-2%
|
(3)
-21%
|
(3)
+12%
|
(3)
-1%
|
(2)
+26%
|
(2)
+18%
|
(1)
+23%
|
(1)
+3%
|
(1)
+13%
|
(1)
-24%
|
(2)
-32%
|
(2)
+9%
|
(1)
+18%
|
(1)
+30%
|
(1)
+11%
|
(1)
-17%
|
(1)
-4%
|
(1)
+19%
|
(1)
+11%
|
(0)
+55%
|
|
| EPS (Diluted) |
-2 133.83
N/A
|
-1 763.92
+17%
|
-559
+68%
|
-602
-8%
|
-647
-7%
|
-454
+30%
|
-384
+15%
|
-844.01
-120%
|
-418.99
+50%
|
-306
+27%
|
-275
+10%
|
-329.03
-20%
|
-169.49
+48%
|
-99.66
+41%
|
-60.6
+39%
|
-64.43
-6%
|
-15.33
+76%
|
-2.36
+85%
|
-2.65
-12%
|
-3.62
-37%
|
-0.25
+93%
|
-0.22
+12%
|
-0.22
N/A
|
-0.16
+27%
|
0
N/A
|
0
N/A
|
-0.02
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|