Entia Biosciences Inc
OTC:ERGO
Income Statement
Earnings Waterfall
Entia Biosciences Inc
Income Statement
Entia Biosciences Inc
| Jul-2008 | Sep-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 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||
| Interest 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
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+75%
|
0
+29%
|
0
+189%
|
0
+23%
|
0
+19%
|
0
+16%
|
0
-11%
|
0
+3%
|
0
+1%
|
0
-3%
|
0
N/A
|
0
-10%
|
0
+6%
|
0
+8%
|
0
-13%
|
0
+6%
|
0
-15%
|
0
+18%
|
0
+8%
|
0
N/A
|
1
+64%
|
1
-10%
|
1
+2%
|
1
-3%
|
0
-40%
|
0
-6%
|
0
-4%
|
0
-9%
|
0
-8%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||
| Cost of Revenue |
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)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+73%
|
0
N/A
|
0
+2 200%
|
0
+13%
|
0
-15%
|
0
+14%
|
0
+8%
|
0
+3%
|
0
+7%
|
0
-13%
|
0
+1%
|
0
+3%
|
0
-19%
|
0
+5%
|
0
-20%
|
0
+14%
|
0
+14%
|
0
-4%
|
0
+79%
|
0
-8%
|
0
-3%
|
0
N/A
|
0
-42%
|
0
-10%
|
0
+1%
|
0
-11%
|
0
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Research & Development |
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
|
|
| Depreciation & Amortization |
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
|
|
| Operating Income |
(0)
N/A
|
(0)
-200%
|
(0)
-500%
|
(0)
-44%
|
(0)
-65%
|
(1)
-63%
|
(1)
-37%
|
(1)
-10%
|
(1)
-16%
|
(1)
+18%
|
(1)
-32%
|
(1)
-1%
|
(1)
+17%
|
(1)
-23%
|
(1)
+18%
|
(1)
-3%
|
(1)
-9%
|
(1)
+14%
|
(1)
-9%
|
(2)
-64%
|
(2)
-13%
|
(3)
-22%
|
(3)
-11%
|
(2)
+26%
|
(2)
+5%
|
(2)
+16%
|
(2)
-2%
|
(2)
-23%
|
(2)
+2%
|
(2)
+12%
|
(2)
+10%
|
(1)
+38%
|
(1)
+6%
|
(1)
-16%
|
|
| 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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| 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)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| 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
|
|
| 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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
(0)
N/A
|
(0)
-200%
|
(0)
-500%
|
(0)
-44%
|
(0)
-65%
|
(1)
-60%
|
(1)
-46%
|
(1)
-18%
|
(1)
-20%
|
(1)
+11%
|
(2)
-35%
|
(2)
+3%
|
(1)
+14%
|
(2)
-21%
|
(1)
+21%
|
(2)
-12%
|
(2)
-5%
|
(1)
+21%
|
(1)
-10%
|
(2)
-48%
|
(2)
-11%
|
(3)
-36%
|
(3)
-3%
|
(3)
+17%
|
(3)
-2%
|
(2)
+15%
|
(2)
+1%
|
(3)
-25%
|
(3)
+7%
|
(2)
+15%
|
(2)
+11%
|
(1)
+33%
|
(1)
+6%
|
(1)
-10%
|
|
| 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
|
|
| Income from Continuing Operations |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Net Income (Common) |
(0)
N/A
|
(0)
-200%
|
(0)
-500%
|
(0)
-44%
|
(0)
-65%
|
(1)
-60%
|
(1)
-46%
|
(1)
-18%
|
(1)
-20%
|
(1)
+11%
|
(2)
-35%
|
(2)
+3%
|
(1)
+14%
|
(2)
-21%
|
(1)
+21%
|
(2)
-13%
|
(2)
-5%
|
(1)
+23%
|
(1)
-10%
|
(2)
-47%
|
(2)
-13%
|
(3)
-39%
|
(3)
-3%
|
(3)
+16%
|
(3)
0%
|
(2)
+17%
|
(2)
+1%
|
(3)
-25%
|
(3)
+7%
|
(2)
+15%
|
(2)
+11%
|
(1)
+33%
|
(1)
+6%
|
(1)
-10%
|
|
| EPS (Diluted) |
0
N/A
|
0
N/A
|
-0.03
N/A
|
-0.05
-67%
|
-0.09
-80%
|
-0.14
-56%
|
-0.2
-43%
|
-0.23
-15%
|
-0.27
-17%
|
-0.24
+11%
|
-0.3
-25%
|
-0.28
+7%
|
-0.23
+18%
|
-0.28
-22%
|
-0.2
+29%
|
-0.22
-10%
|
-0.23
-5%
|
-0.17
+26%
|
-0.18
-6%
|
-0.27
-50%
|
-0.3
-11%
|
-0.42
-40%
|
-0.41
+2%
|
-0.33
+20%
|
-0.27
+18%
|
-0.24
+11%
|
-0.23
+4%
|
-0.12
+48%
|
-0.09
+25%
|
-0.09
N/A
|
-0.08
+11%
|
-0.04
+50%
|
-0.04
N/A
|
-0.05
-25%
|
|