Colombia Energy Resources Inc
OTC:CERX
Income Statement
Earnings Waterfall
Colombia Energy Resources Inc
Income Statement
Colombia Energy Resources Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
+27 388%
|
|
| Gross Profit | |||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| 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
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(4)
|
(6)
|
(8)
|
(10)
|
(11)
|
(16)
|
(17)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(5)
|
(7)
|
(10)
|
(10)
|
(14)
|
(15)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
(2)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(0)
N/A
|
(0)
+9%
|
(0)
+33%
|
(0)
+50%
|
(0)
-48%
|
(0)
+32%
|
(0)
-1 100%
|
(1)
-583%
|
(2)
-136%
|
(4)
-97%
|
(6)
-55%
|
(8)
-38%
|
(10)
-22%
|
(11)
-14%
|
(16)
-40%
|
(17)
-4%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
|
| Pre-Tax Income |
(0)
N/A
|
(0)
+25%
|
(0)
N/A
|
(0)
+33%
|
(0)
-21%
|
(0)
-24%
|
(0)
-367%
|
(1)
-514%
|
(2)
-157%
|
(5)
-135%
|
(9)
-72%
|
(11)
-26%
|
(13)
-15%
|
(13)
-1%
|
(16)
-22%
|
(16)
-3%
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
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)
|
(0)
|
(1)
|
(2)
|
(5)
|
(9)
|
(11)
|
(13)
|
(13)
|
(16)
|
(16)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Net Income (Common) |
(0)
N/A
|
(0)
+63%
|
(0)
N/A
|
(0)
+33%
|
(0)
-141%
|
(0)
+38%
|
(0)
-367%
|
(1)
-514%
|
(2)
-157%
|
(5)
-135%
|
(18)
-250%
|
(21)
-15%
|
(23)
-11%
|
(24)
-2%
|
(18)
+24%
|
(18)
-2%
|
|
| EPS (Diluted) |
-0.57
N/A
|
-0.21
+63%
|
-0.23
-10%
|
-0.16
+30%
|
-0.34
-113%
|
-0.21
+38%
|
-0.08
+62%
|
-0.33
-313%
|
-0.94
-185%
|
-1.76
-87%
|
-6.08
-245%
|
-6.72
-11%
|
-7.44
-11%
|
-7.56
-2%
|
-5.71
+24%
|
-5.73
0%
|
|