Earthfirst Technologies Inc
OTC:EFTI
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
E
|
Earthfirst Technologies Inc
OTC:EFTI
|
US |
|
Medibio Ltd
ASX:MEB
|
AU |
Income Statement
Earnings Waterfall
Earthfirst Technologies Inc
Income Statement
Earthfirst Technologies Inc
| Dec-1998 | Mar-1999 | Jun-1999 | Sep-1999 | Dec-1999 | Mar-2000 | Jun-2000 | Sep-2000 | Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
5
|
5
|
5
|
4
|
3
|
4
|
3
|
|
| Revenue |
1
N/A
|
2
+302%
|
2
+3%
|
1
-32%
|
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
|
0
N/A
|
0
N/A
|
0
+600%
|
4
+2 414%
|
12
+248%
|
20
+67%
|
30
+47%
|
37
+24%
|
42
+12%
|
45
+8%
|
48
+7%
|
46
-4%
|
45
-2%
|
42
-8%
|
35
-15%
|
31
-14%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(0)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(9)
|
(15)
|
(21)
|
(27)
|
(32)
|
(36)
|
(41)
|
(42)
|
(41)
|
(37)
|
(31)
|
(26)
|
|
| Gross Profit |
0
N/A
|
1
+170%
|
1
+7%
|
1
-36%
|
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
|
0
N/A
|
0
N/A
|
0
+600%
|
1
+364%
|
3
+424%
|
5
+56%
|
9
+61%
|
11
+25%
|
10
-10%
|
9
-4%
|
8
-18%
|
5
-40%
|
5
0%
|
4
-10%
|
4
+6%
|
4
+0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(6)
|
(5)
|
(5)
|
(5)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(6)
|
(5)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(26)
|
(26)
|
(28)
|
(28)
|
(11)
|
(15)
|
(15)
|
(15)
|
(14)
|
|
| Selling, General & Administrative |
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(6)
|
(25)
|
(26)
|
(27)
|
(28)
|
(10)
|
(14)
|
(14)
|
(14)
|
(13)
|
|
| Research & Development |
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Operating Income |
(5)
N/A
|
(4)
+24%
|
(4)
-5%
|
(4)
+3%
|
(3)
+29%
|
(2)
+20%
|
(2)
+23%
|
(3)
-44%
|
(3)
-13%
|
(3)
-10%
|
(5)
-41%
|
(5)
-17%
|
(6)
-3%
|
(5)
+9%
|
(4)
+23%
|
(2)
+36%
|
(2)
+1%
|
(2)
+13%
|
(2)
+12%
|
(2)
+19%
|
(1)
+34%
|
(3)
-166%
|
(3)
-2%
|
(3)
-13%
|
(2)
+32%
|
1
N/A
|
2
+318%
|
(15)
N/A
|
(17)
-12%
|
(18)
-9%
|
(21)
-13%
|
(7)
+68%
|
(11)
-64%
|
(11)
-3%
|
(11)
+4%
|
(9)
+12%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(7)
|
1
|
(1)
|
(3)
|
8
|
1
|
2
|
(0)
|
(3)
|
(5)
|
(4)
|
|
| Non-Reccuring Items |
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
|
2
|
3
|
3
|
2
|
0
|
(0)
|
(1)
|
(9)
|
(10)
|
(10)
|
(16)
|
|
| 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
|
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
|
1
|
1
|
0
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(5)
N/A
|
(4)
+23%
|
(5)
-17%
|
(5)
+1%
|
(4)
+24%
|
(3)
+25%
|
(3)
-3%
|
(4)
-28%
|
(4)
-10%
|
(4)
-7%
|
(5)
-16%
|
(6)
-21%
|
(6)
-4%
|
(6)
+10%
|
(4)
+21%
|
(3)
+37%
|
(3)
+0%
|
(2)
+16%
|
(2)
+8%
|
(2)
+2%
|
(1)
+30%
|
(3)
-123%
|
(3)
0%
|
(4)
-8%
|
(2)
+40%
|
(4)
-97%
|
6
N/A
|
(13)
N/A
|
(18)
-34%
|
(8)
+55%
|
(19)
-136%
|
(3)
+82%
|
(20)
-492%
|
(24)
-19%
|
(25)
-7%
|
(29)
-15%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(5)
|
(4)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(3)
|
(3)
|
(4)
|
(2)
|
(4)
|
6
|
(13)
|
(18)
|
(8)
|
(19)
|
(3)
|
(20)
|
(24)
|
(25)
|
(29)
|
|
| 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
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
0
|
(0)
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(6)
N/A
|
(6)
+1%
|
(8)
-42%
|
(9)
-14%
|
(12)
-36%
|
(11)
+13%
|
(13)
-23%
|
(13)
-1%
|
(11)
+19%
|
(11)
-1%
|
(11)
-5%
|
(13)
-13%
|
(15)
-13%
|
(13)
+8%
|
(9)
+35%
|
(6)
+29%
|
(3)
+54%
|
(2)
+16%
|
(2)
+25%
|
(2)
+4%
|
(1)
+16%
|
(3)
-124%
|
(3)
0%
|
(4)
-11%
|
(2)
+37%
|
(5)
-102%
|
5
N/A
|
(15)
N/A
|
(18)
-21%
|
(8)
+55%
|
(18)
-126%
|
(2)
+88%
|
(20)
-800%
|
(23)
-18%
|
(25)
-7%
|
(29)
-16%
|
|
| EPS (Diluted) |
-0.49
N/A
|
-0.23
+53%
|
-0.28
-22%
|
-0.25
+11%
|
-0.42
-68%
|
-0.3
+29%
|
-0.24
+20%
|
-0.17
+29%
|
-0.17
N/A
|
-0.1
+41%
|
-0.1
N/A
|
-0.09
+10%
|
-0.11
-22%
|
-0.07
+36%
|
-0.03
+57%
|
-0.03
N/A
|
-0.02
+33%
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0.01
N/A
|
-0.03
N/A
|
-0.04
-33%
|
-0.02
+50%
|
-0.04
-100%
|
-0.01
+75%
|
-0.03
-200%
|
-0.04
-33%
|
-0.04
N/A
|
-0.05
-25%
|
|