China Dasheng Biotechnology Co
OTC:CDBT
Income Statement
Earnings Waterfall
China Dasheng Biotechnology Co
Income Statement
China Dasheng Biotechnology Co
| Oct-2006 | Jan-2007 | Apr-2007 | Jul-2007 | Oct-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
(0)
N/A
|
(0)
-100%
|
(0)
-38%
|
0
N/A
|
4
N/A
|
16
+361%
|
14
-16%
|
19
+41%
|
21
+8%
|
|
| Gross Profit | |||||||||||
| Cost of Revenue |
0
|
(0)
|
(0)
|
(0)
|
0
|
(2)
|
(9)
|
(7)
|
(10)
|
(11)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
-13%
|
0
N/A
|
2
N/A
|
8
+321%
|
6
-14%
|
9
+42%
|
10
+10%
|
|
| Operating Income | |||||||||||
| Operating Expenses |
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Operating Income |
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
+50%
|
1
N/A
|
5
+664%
|
4
-20%
|
6
+50%
|
7
+15%
|
|
| Pre-Tax Income | |||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
+50%
|
1
N/A
|
5
+687%
|
4
-17%
|
6
+48%
|
7
+15%
|
|
| Net Income | |||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
5
|
4
|
6
|
7
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
|
| Net Income (Common) |
(0)
N/A
|
(0)
-135%
|
(0)
N/A
|
(0)
N/A
|
(0)
-70%
|
0
N/A
|
5
+1 108%
|
4
-18%
|
6
+46%
|
6
+16%
|
|
| EPS (Diluted) |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.15
+1 400%
|
0.13
-13%
|
0.18
+38%
|
0.21
+17%
|
|