Bonal International Inc
OTC:BONL
Income Statement
Earnings Waterfall
Bonal International Inc
Income Statement
Bonal International Inc
| Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||
| Revenue |
2
N/A
|
2
+11%
|
2
0%
|
2
+8%
|
3
+6%
|
3
-2%
|
2
-8%
|
2
-8%
|
2
-20%
|
1
-15%
|
2
+15%
|
2
+7%
|
2
+2%
|
2
+10%
|
2
-1%
|
2
+5%
|
3
+24%
|
3
+2%
|
3
+5%
|
3
-8%
|
2
-9%
|
2
-7%
|
2
+4%
|
2
+9%
|
2
+2%
|
3
+4%
|
2
-7%
|
2
-8%
|
2
-8%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||
| Cost of Revenue |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Gross Profit |
2
N/A
|
2
+11%
|
2
-2%
|
2
+9%
|
2
+7%
|
2
-3%
|
2
-9%
|
2
-9%
|
1
-22%
|
1
-17%
|
1
+14%
|
1
+7%
|
1
+2%
|
1
+12%
|
1
N/A
|
2
+6%
|
2
+27%
|
2
+1%
|
2
+6%
|
2
-8%
|
2
-9%
|
2
-7%
|
2
+4%
|
2
+12%
|
2
-1%
|
2
+4%
|
2
-7%
|
2
-9%
|
2
-8%
|
|
| Operating Income | ||||||||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
| Operating Income |
0
N/A
|
1
+31%
|
1
-14%
|
1
+15%
|
1
+21%
|
1
-21%
|
0
-27%
|
0
-35%
|
0
N/A
|
(0)
N/A
|
(0)
+67%
|
(0)
+40%
|
(0)
+67%
|
0
N/A
|
0
+33%
|
0
+57%
|
1
+64%
|
1
-4%
|
1
+13%
|
1
-19%
|
1
-19%
|
0
-16%
|
0
+9%
|
1
+19%
|
0
-45%
|
0
+10%
|
0
-38%
|
0
-62%
|
0
+138%
|
|
| 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
|
0
|
0
|
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
|
|
| Pre-Tax Income |
0
N/A
|
1
+33%
|
1
-12%
|
1
+16%
|
1
+20%
|
1
-22%
|
0
-26%
|
0
-35%
|
0
-97%
|
(0)
N/A
|
(0)
+71%
|
(0)
+75%
|
0
N/A
|
0
+2 400%
|
0
+24%
|
0
+48%
|
1
+61%
|
1
-7%
|
1
+13%
|
1
-19%
|
1
-19%
|
0
-16%
|
0
+9%
|
1
+21%
|
0
-42%
|
0
+9%
|
0
-36%
|
0
-61%
|
0
+111%
|
|
| 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)
|
|
| Income from Continuing Operations |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
0
N/A
|
0
+32%
|
0
-13%
|
0
+15%
|
1
+16%
|
0
-23%
|
0
-28%
|
0
-38%
|
0
-83%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+25%
|
0
+55%
|
1
+65%
|
0
-6%
|
1
+15%
|
0
-18%
|
0
-24%
|
0
-15%
|
0
+7%
|
0
+19%
|
0
-41%
|
0
+5%
|
0
-39%
|
0
-64%
|
0
+160%
|
|
| EPS (Diluted) |
0.2
N/A
|
0.27
+35%
|
0.23
-15%
|
0.27
+17%
|
0.31
+15%
|
0.23
-26%
|
0.17
-26%
|
0.1
-41%
|
0.02
-80%
|
-0.04
N/A
|
0
N/A
|
0.01
N/A
|
0
N/A
|
0.09
N/A
|
0.11
+22%
|
0.18
+64%
|
0.29
+61%
|
0.27
-7%
|
0.31
+15%
|
0.26
-16%
|
0.19
-27%
|
0.17
-11%
|
0.18
+6%
|
0.21
+17%
|
0.13
-38%
|
0.13
N/A
|
0.08
-38%
|
0.03
-63%
|
0.07
+133%
|
|