Bolivar Mining Corp
OTC:BOLV
Income Statement
Earnings Waterfall
Bolivar Mining Corp
Income Statement
Bolivar Mining Corp
| Jul-2001 | Oct-2001 | Jan-2002 | Apr-2002 | Jul-2002 | Oct-2002 | Jan-2003 | Apr-2003 | Jul-2003 | Oct-2003 | Jan-2004 | Apr-2004 | Jul-2004 | Oct-2004 | Apr-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
+20%
|
1
+69%
|
1
+68%
|
2
+40%
|
3
+39%
|
1
-79%
|
3
+369%
|
2
-28%
|
1
-34%
|
0
N/A
|
1
N/A
|
1
-17%
|
0
-33%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
+327%
|
1
+11%
|
|
| Gross Profit | ||||||||||||||||||||||
| Cost of Revenue |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(0)
|
(2)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
|
| Gross Profit |
0
N/A
|
0
+23%
|
1
+79%
|
1
+16%
|
1
+6%
|
1
+12%
|
0
-69%
|
1
+137%
|
0
-31%
|
0
-17%
|
0
N/A
|
0
N/A
|
0
-18%
|
0
-32%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-15%
|
0
-92%
|
|
| Operating Income | ||||||||||||||||||||||
| Operating Expenses |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(5)
|
(5)
|
0
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(5)
|
0
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
|
| Depreciation & Amortization |
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
|
|
| Operating Income |
(0)
N/A
|
(0)
-75%
|
(0)
+43%
|
0
N/A
|
0
+160%
|
0
-54%
|
(0)
N/A
|
(3)
-970%
|
(4)
-46%
|
(4)
-3%
|
0
N/A
|
(2)
N/A
|
(1)
+58%
|
(1)
+30%
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-806%
|
(1)
-186%
|
(2)
-88%
|
|
| 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)
|
|
| Non-Reccuring Items |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(0)
N/A
|
(0)
-100%
|
0
N/A
|
0
+80%
|
0
+44%
|
0
-30%
|
(1)
N/A
|
(3)
-295%
|
(5)
-38%
|
(5)
-3%
|
(0)
+96%
|
(2)
-1 130%
|
(1)
+50%
|
(1)
+13%
|
(0)
+93%
|
(0)
-86%
|
(0)
+56%
|
(0)
-237%
|
(1)
-167%
|
(1)
-128%
|
(2)
-70%
|
|
| 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
|
|
| Income from Continuing Operations |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(5)
|
(5)
|
(0)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(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
|
|
| Net Income (Common) |
(0)
N/A
|
(0)
-100%
|
0
N/A
|
0
+69%
|
0
+27%
|
0
-26%
|
(1)
N/A
|
(3)
-322%
|
(5)
-38%
|
(4)
+17%
|
(3)
+17%
|
(2)
+43%
|
1
N/A
|
(0)
N/A
|
1
N/A
|
(0)
N/A
|
(0)
+84%
|
(0)
-237%
|
(1)
-167%
|
(1)
-128%
|
(2)
-70%
|
|
| EPS (Diluted) |
-0.6
N/A
|
-1.2
-100%
|
1.78
N/A
|
2.99
+68%
|
3.8
+27%
|
2.8
-26%
|
-15.27
N/A
|
-47.85
-213%
|
-51.33
-7%
|
-35
+32%
|
-29.48
+16%
|
-15.16
+49%
|
7.89
N/A
|
-1.5
N/A
|
7.12
N/A
|
-2.18
N/A
|
-0.38
+83%
|
-1.57
-313%
|
-3.43
-118%
|
-7.28
-112%
|
-10.61
-46%
|
|