American Nortel Communications Inc
OTC:ARTM
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
A
|
American Nortel Communications Inc
OTC:ARTM
|
US |
|
Bidvest Group Ltd
OTC:BDVSY
|
ZA |
Income Statement
Earnings Waterfall
American Nortel Communications Inc
Income Statement
American Nortel Communications Inc
| Jun-1997 | Sep-1997 | Dec-1997 | Mar-1998 | Jun-1998 | Sep-1998 | Dec-1998 | Mar-1999 | Jun-1999 | Sep-1999 | Dec-1999 | Mar-2000 | Jun-2000 | Sep-2000 | Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | Mar-2012 | Mar-2013 | Jun-2013 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||
| Revenue |
1
N/A
|
1
+47%
|
2
+99%
|
3
+59%
|
5
+37%
|
7
+59%
|
10
+40%
|
14
+30%
|
17
+27%
|
21
+21%
|
23
+9%
|
23
+3%
|
23
-2%
|
19
-16%
|
15
-21%
|
12
-23%
|
8
-32%
|
6
-27%
|
5
-16%
|
4
-20%
|
0
-98%
|
0
-37%
|
0
+233%
|
|
| Gross Profit | ||||||||||||||||||||||||
| Cost of Revenue |
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(6)
|
(9)
|
(13)
|
(15)
|
(17)
|
(18)
|
(17)
|
(15)
|
(12)
|
(9)
|
(7)
|
(5)
|
(4)
|
(3)
|
(0)
|
(0)
|
(0)
|
|
| Gross Profit |
0
N/A
|
0
+189%
|
1
+536%
|
1
+63%
|
2
+39%
|
3
+95%
|
4
+25%
|
5
+20%
|
5
-2%
|
6
+29%
|
6
+1%
|
6
-5%
|
6
+9%
|
5
-25%
|
3
-25%
|
3
-13%
|
1
-57%
|
1
-22%
|
1
+22%
|
1
-3%
|
0
-100%
|
0
+443%
|
0
+257%
|
|
| Operating Income | ||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(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
|
|
| 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
|
|
| Operating Income |
(1)
N/A
|
(1)
-13%
|
0
N/A
|
0
+825%
|
1
+55%
|
1
+94%
|
2
+50%
|
2
+24%
|
2
+13%
|
3
+38%
|
3
0%
|
3
-4%
|
4
+19%
|
2
-35%
|
1
-41%
|
1
-24%
|
(0)
N/A
|
(1)
-26%
|
(0)
+30%
|
(1)
-40%
|
(0)
+96%
|
(0)
+97%
|
(0)
-8 750%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(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
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
(0)
|
(0)
|
(0)
|
(2)
|
(1)
|
(2)
|
(5)
|
(5)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(1)
N/A
|
(1)
+2%
|
(0)
+95%
|
0
N/A
|
0
+94%
|
1
+119%
|
2
+58%
|
2
+39%
|
2
+3%
|
3
+40%
|
3
N/A
|
5
+41%
|
5
+5%
|
4
-26%
|
3
-27%
|
1
-76%
|
(2)
N/A
|
(3)
-61%
|
(6)
-76%
|
(6)
-3%
|
(0)
+100%
|
(0)
+97%
|
(0)
-8 750%
|
|
| Net Income | ||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(2)
|
(2)
|
(2)
|
(2)
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(1)
|
(1)
|
(0)
|
0
|
0
|
1
|
2
|
2
|
3
|
4
|
4
|
5
|
3
|
2
|
1
|
(1)
|
(1)
|
(2)
|
(5)
|
(5)
|
(0)
|
(0)
|
(0)
|
|
| Net Income (Common) |
(1)
N/A
|
(1)
+7%
|
0
N/A
|
0
+600%
|
0
+11%
|
1
+119%
|
2
+58%
|
2
+39%
|
4
+83%
|
5
+20%
|
5
-1%
|
6
+26%
|
3
-54%
|
2
-45%
|
1
-53%
|
(1)
N/A
|
(1)
+1%
|
(2)
-94%
|
(5)
-108%
|
(5)
-3%
|
(0)
+100%
|
(0)
+97%
|
(0)
-8 750%
|
|
| EPS (Diluted) |
-0.07
N/A
|
-0.07
N/A
|
-0.01
+86%
|
0.01
N/A
|
0.03
+200%
|
0.07
+133%
|
0.11
+57%
|
0.15
+36%
|
0.27
+80%
|
0.31
+15%
|
0.31
N/A
|
0.39
+26%
|
0.18
-54%
|
0.1
-44%
|
0.04
-60%
|
-0.08
N/A
|
-0.08
N/A
|
-0.14
-75%
|
-0.29
-107%
|
-0.3
-3%
|
0
N/A
|
0
N/A
|
0
N/A
|
|