Banneker Inc
OTC:BANI
Income Statement
Earnings Waterfall
Banneker Inc
Income Statement
Banneker Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
58
N/A
|
72
+25%
|
80
+10%
|
81
+1%
|
77
-4%
|
64
-18%
|
52
-18%
|
37
-29%
|
25
-33%
|
19
-25%
|
15
-22%
|
14
-7%
|
14
+4%
|
|
| Gross Profit | ||||||||||||||
| Cost of Revenue |
(56)
|
(69)
|
(77)
|
(78)
|
(75)
|
(63)
|
(52)
|
(37)
|
(25)
|
(18)
|
(14)
|
(13)
|
(14)
|
|
| Gross Profit |
2
N/A
|
3
+32%
|
3
+0%
|
3
-9%
|
2
-12%
|
1
-63%
|
1
-31%
|
0
-66%
|
0
-6%
|
1
+174%
|
1
+6%
|
1
-4%
|
0
-54%
|
|
| Operating Income | ||||||||||||||
| Operating Expenses |
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
|
| Selling, General & Administrative |
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Operating Income |
1
N/A
|
1
+46%
|
1
-14%
|
1
-43%
|
0
-96%
|
(2)
N/A
|
(3)
-26%
|
(4)
-33%
|
(4)
-4%
|
(4)
+11%
|
(4)
+1%
|
(4)
+4%
|
(4)
-27%
|
|
| Pre-Tax Income | ||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
1
N/A
|
1
+29%
|
1
-5%
|
1
-30%
|
0
-69%
|
(3)
N/A
|
(4)
-27%
|
(5)
-32%
|
(5)
-3%
|
(4)
+21%
|
(5)
-11%
|
(6)
-24%
|
(6)
0%
|
|
| Net Income | ||||||||||||||
| Tax Provision |
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
1
|
1
|
1
|
0
|
0
|
(3)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(6)
|
(6)
|
|
| Net Income (Common) |
1
N/A
|
1
+19%
|
1
-6%
|
0
-32%
|
0
-76%
|
(3)
N/A
|
(4)
-27%
|
(5)
-32%
|
(5)
-5%
|
(4)
+25%
|
(4)
-12%
|
(6)
-25%
|
(6)
+1%
|
|
| EPS (Diluted) |
0.13
N/A
|
0.16
+23%
|
0.09
-44%
|
0.05
-44%
|
0.02
-60%
|
-0.41
N/A
|
-0.52
-27%
|
-0.68
-31%
|
-0.72
-6%
|
-0.54
+25%
|
-0.6
-11%
|
-0.75
-25%
|
-0.75
N/A
|
|