China New Energy Group Co
OTC:CNER
Income Statement
Earnings Waterfall
China New Energy Group Co
Income Statement
China New Energy Group Co
| Jul-2006 | Oct-2006 | Jan-2007 | Apr-2007 | Jul-2007 | Oct-2007 | Jan-2008 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| 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
|
2
+1 880%
|
4
+114%
|
5
+30%
|
6
+1%
|
4
-24%
|
3
-27%
|
12
+283%
|
13
+13%
|
13
+1%
|
13
-7%
|
|
| Gross Profit | |||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(3)
|
(4)
|
(3)
|
(3)
|
|
| 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
|
1
+4 667%
|
3
+117%
|
4
+16%
|
4
+1%
|
3
-29%
|
2
-35%
|
9
+415%
|
10
+14%
|
10
+2%
|
9
-8%
|
|
| Operating Income | |||||||||||||||||||
| Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Operating Income |
(0)
N/A
|
(0)
-21%
|
(0)
+25%
|
(0)
-167%
|
(0)
-11%
|
(0)
-12%
|
(0)
N/A
|
(0)
-160%
|
1
N/A
|
2
+145%
|
2
-31%
|
1
-31%
|
(0)
N/A
|
(2)
-636%
|
5
N/A
|
6
+18%
|
5
-9%
|
4
-17%
|
|
| Pre-Tax Income | |||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(14)
|
(1)
|
5
|
4
|
16
|
2
|
(13)
|
|
| Non-Reccuring Items |
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)
|
|
| Pre-Tax Income |
0
N/A
|
0
+60%
|
0
+25%
|
(0)
N/A
|
(0)
-57%
|
(0)
-49%
|
(0)
-14%
|
(0)
-238%
|
1
N/A
|
2
+146%
|
(1)
N/A
|
(13)
-1 224%
|
(1)
+93%
|
3
N/A
|
9
+170%
|
22
+142%
|
7
-66%
|
(9)
N/A
|
|
| Net Income | |||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(2)
|
(2)
|
(3)
|
(2)
|
|
| Income from Continuing Operations |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
2
|
(2)
|
(14)
|
(1)
|
3
|
7
|
19
|
5
|
(12)
|
|
| Income to Minority Interest |
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
+60%
|
0
+25%
|
(0)
N/A
|
(0)
-57%
|
(0)
-49%
|
(0)
-14%
|
(0)
-263%
|
1
N/A
|
(5)
N/A
|
(9)
-61%
|
(21)
-144%
|
(10)
+52%
|
2
N/A
|
5
+147%
|
17
+231%
|
4
-77%
|
(19)
N/A
|
|
| EPS (Diluted) |
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
-0.04
N/A
|
-0.09
-125%
|
-0.2
-122%
|
-0.1
+50%
|
0
N/A
|
0.02
N/A
|
0.17
+750%
|
0.03
-82%
|
-0.18
N/A
|
|