American Education Center Inc
OTC:AMCT
Income Statement
Earnings Waterfall
American Education Center Inc
Income Statement
American Education Center Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||
| Revenue |
9
N/A
|
11
+22%
|
11
-4%
|
9
-12%
|
14
+47%
|
20
+50%
|
25
+22%
|
29
+17%
|
26
-12%
|
18
-32%
|
14
-22%
|
10
-24%
|
7
-33%
|
8
+9%
|
7
-8%
|
7
-5%
|
5
-21%
|
3
-35%
|
2
-29%
|
1
-64%
|
0
-61%
|
0
-29%
|
0
-41%
|
|
| Gross Profit | ||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(4)
|
(18)
|
(9)
|
(10)
|
(8)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(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
|
1
N/A
|
8
+501%
|
3
-64%
|
4
+28%
|
3
-21%
|
3
-12%
|
3
+24%
|
3
-10%
|
3
+5%
|
2
-25%
|
1
-40%
|
1
-28%
|
0
-72%
|
0
-35%
|
0
+4%
|
0
-29%
|
|
| Operating Income | ||||||||||||||||||||||||
| Operating Expenses |
(8)
|
(10)
|
(10)
|
(8)
|
(13)
|
(18)
|
(22)
|
(23)
|
(7)
|
(10)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
|
| Selling, General & Administrative |
(8)
|
(10)
|
(10)
|
(8)
|
(13)
|
(17)
|
(22)
|
(23)
|
(7)
|
(10)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
|
| 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)
|
|
| Operating Income |
1
N/A
|
1
+58%
|
0
-67%
|
0
+55%
|
1
+96%
|
2
+147%
|
3
+12%
|
3
+2%
|
1
-77%
|
(1)
N/A
|
(1)
+22%
|
(2)
-73%
|
(2)
-40%
|
(2)
+25%
|
(3)
-56%
|
(2)
+14%
|
(2)
+16%
|
(3)
-54%
|
(3)
-3%
|
(4)
-35%
|
(3)
+14%
|
(3)
+9%
|
(3)
+14%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||
| 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
|
|
| Pre-Tax Income |
1
N/A
|
1
+58%
|
0
-67%
|
0
+55%
|
1
+95%
|
2
+147%
|
3
+12%
|
3
+2%
|
1
-77%
|
(1)
N/A
|
(1)
+22%
|
(2)
-72%
|
(2)
-41%
|
(2)
+25%
|
(3)
-56%
|
(2)
+14%
|
(2)
+16%
|
(3)
-54%
|
(3)
-3%
|
(4)
-27%
|
(3)
+15%
|
(3)
+9%
|
(2)
+18%
|
|
| Net Income | ||||||||||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
0
|
1
|
0
|
0
|
1
|
2
|
2
|
2
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
|
| Income to Minority Interest |
0
|
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) |
0
N/A
|
1
+152%
|
0
-81%
|
0
+167%
|
1
+125%
|
2
+156%
|
2
+3%
|
2
+3%
|
0
-87%
|
(3)
N/A
|
(4)
-54%
|
(7)
-58%
|
(7)
+2%
|
(4)
+37%
|
(3)
+34%
|
(1)
+80%
|
(1)
-130%
|
(2)
-75%
|
(3)
-17%
|
(3)
-35%
|
(3)
+20%
|
(3)
+7%
|
(2)
+14%
|
|
| EPS (Diluted) |
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0.01
N/A
|
0.02
+100%
|
0.05
+150%
|
0.05
N/A
|
0.05
N/A
|
0.01
-80%
|
-0.06
N/A
|
-0.1
-67%
|
-0.16
-60%
|
-0.15
+6%
|
-0.07
+53%
|
-0.05
+29%
|
0
N/A
|
-0.03
N/A
|
-0.05
-67%
|
-0.04
+20%
|
-0.05
-25%
|
-0.05
N/A
|
-0.04
+20%
|
-0.04
N/A
|
|