Blue Sphere Corp
OTC:BLSP
Income Statement
Earnings Waterfall
Blue Sphere Corp
Revenue
|
10.6m
USD
|
Cost of Revenue
|
-8.2m
USD
|
Gross Profit
|
2.4m
USD
|
Operating Expenses
|
-9.5m
USD
|
Operating Income
|
-7.1m
USD
|
Other Expenses
|
-9.5m
USD
|
Net Income
|
-16.6m
USD
|
Income Statement
Blue Sphere Corp
Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-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 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
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
|
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
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
(1)
N/A
|
1
N/A
|
2
+218%
|
4
+104%
|
7
+79%
|
10
+39%
|
11
+12%
|
|
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
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(4)
|
(7)
|
(8)
|
|
Gross Profit |
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
|
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
|
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
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2
+236%
|
2
+48%
|
3
+23%
|
2
-17%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(4)
|
(6)
|
(9)
|
(13)
|
(13)
|
(17)
|
(16)
|
(12)
|
(10)
|
(4)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(7)
|
(6)
|
(6)
|
(7)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(6)
|
(6)
|
(7)
|
(9)
|
(9)
|
(12)
|
(10)
|
|
Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(4)
|
(6)
|
(9)
|
(13)
|
(13)
|
(17)
|
(16)
|
(12)
|
(10)
|
(4)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(7)
|
(6)
|
(6)
|
(7)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(7)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
|
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
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(5)
|
(3)
|
|
Operating Income |
(0)
N/A
|
(0)
N/A
|
(0)
+67%
|
0
N/A
|
(0)
N/A
|
(0)
+50%
|
(1)
-9 200%
|
(4)
-283%
|
(6)
-74%
|
(9)
-42%
|
(13)
-45%
|
(13)
-1%
|
(17)
-30%
|
(16)
+5%
|
(12)
+22%
|
(10)
+20%
|
(4)
+64%
|
(2)
+36%
|
(1)
+45%
|
(2)
-20%
|
(2)
-19%
|
(3)
-62%
|
(4)
-30%
|
(5)
-22%
|
(7)
-52%
|
(6)
+9%
|
(6)
+5%
|
(7)
-18%
|
(5)
+27%
|
(6)
-5%
|
(6)
-11%
|
(7)
-7%
|
(7)
-11%
|
(7)
+5%
|
(7)
+6%
|
(5)
+25%
|
(6)
-27%
|
(7)
-11%
|
(7)
+1%
|
(9)
-33%
|
(7)
+23%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
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)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(0)
|
(2)
|
(1)
|
(2)
|
(4)
|
(4)
|
(4)
|
(6)
|
(6)
|
|
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
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
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)
|
(0)
|
(0)
|
1
|
2
|
3
|
3
|
2
|
2
|
(4)
|
(8)
|
|
Pre-Tax Income |
(0)
N/A
|
(0)
N/A
|
(0)
+67%
|
0
N/A
|
(0)
N/A
|
(0)
+50%
|
(1)
-9 200%
|
(4)
-283%
|
(6)
-74%
|
(9)
-42%
|
(13)
-45%
|
(13)
-1%
|
(17)
-30%
|
(16)
+5%
|
(12)
+22%
|
(10)
+20%
|
(4)
+63%
|
(2)
+35%
|
(1)
+41%
|
(2)
-20%
|
(2)
-17%
|
(3)
-52%
|
(4)
-29%
|
(5)
-22%
|
(7)
-57%
|
(7)
+3%
|
(8)
-6%
|
(9)
-24%
|
(7)
+21%
|
(7)
+1%
|
(9)
-24%
|
(8)
+13%
|
(8)
+5%
|
(7)
+5%
|
(6)
+16%
|
(5)
+24%
|
(8)
-65%
|
(12)
-61%
|
(12)
+1%
|
(18)
-51%
|
(20)
-11%
|
|
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
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
|
Income from Continuing Operations |
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(4)
|
(6)
|
(9)
|
(13)
|
(13)
|
(17)
|
(16)
|
(12)
|
(10)
|
(4)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(7)
|
(7)
|
(8)
|
(9)
|
(7)
|
(7)
|
(9)
|
(8)
|
(8)
|
(7)
|
(6)
|
(5)
|
(8)
|
(12)
|
(12)
|
(18)
|
(20)
|
|
Equity Earnings Affiliates |
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
|
6
|
7
|
14
|
13
|
8
|
8
|
2
|
4
|
|
Net Income (Common) |
(0)
N/A
|
(0)
N/A
|
(0)
+67%
|
0
N/A
|
(0)
N/A
|
(0)
+50%
|
(1)
-9 200%
|
(4)
-283%
|
(6)
-74%
|
(9)
-42%
|
(13)
-45%
|
(13)
-1%
|
(17)
-30%
|
(16)
+5%
|
(12)
+22%
|
(10)
+20%
|
(4)
+63%
|
(2)
+35%
|
(1)
+41%
|
(2)
-20%
|
(2)
-17%
|
(3)
-52%
|
(4)
-29%
|
(5)
-22%
|
(7)
-57%
|
(7)
+3%
|
(8)
-6%
|
(9)
-24%
|
(7)
+21%
|
(7)
+0%
|
(9)
-24%
|
(9)
+0%
|
(9)
+5%
|
(2)
+79%
|
(0)
+88%
|
9
N/A
|
5
-39%
|
(4)
N/A
|
(4)
-3%
|
(16)
-296%
|
(17)
-4%
|
|
EPS (Diluted) |
-7.3
N/A
|
-6.63
+9%
|
-3.97
+40%
|
-3.08
+22%
|
-3.98
-29%
|
-3.82
+4%
|
-206.15
-5 297%
|
-787.49
-282%
|
-1 351.03
-72%
|
-1 895.1
-40%
|
-1 273.99
+33%
|
-2 644.06
-108%
|
-1 668
+37%
|
-1 590
+5%
|
-1 247
+22%
|
-993
+20%
|
-350.66
+65%
|
-119.49
+66%
|
-35
+71%
|
-33.59
+4%
|
-44.9
-34%
|
-33.22
+26%
|
-35.09
-6%
|
-26.11
+26%
|
-43.45
-66%
|
-18.33
+58%
|
-17.69
+3%
|
-15.45
+13%
|
-11.4
+26%
|
-5.46
+52%
|
-5.47
0%
|
-4.63
+15%
|
-4.58
+1%
|
-0.99
+78%
|
-0.09
+91%
|
3.82
N/A
|
1.49
-61%
|
-1.02
N/A
|
-1.06
-4%
|
-3.87
-265%
|
-1.02
+74%
|