Eviation Aircraft Ltd
OTC:EVTNF
Income Statement
Earnings Waterfall
Eviation Aircraft Ltd
Revenue
|
0
USD
|
Operating Expenses
|
-15.7m
USD
|
Operating Income
|
-15.7m
USD
|
Other Expenses
|
3.1m
USD
|
Net Income
|
-12.6m
USD
|
Income Statement
Eviation Aircraft Ltd
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 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Dec-2009 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||||||
Revenue |
28
N/A
|
24
-16%
|
19
-19%
|
18
-4%
|
14
-22%
|
12
-18%
|
10
-20%
|
11
+11%
|
13
+19%
|
15
+16%
|
16
+9%
|
18
+14%
|
19
+5%
|
17
-14%
|
14
-14%
|
11
-24%
|
10
-7%
|
12
+18%
|
13
+12%
|
13
+1%
|
13
-3%
|
17
+27%
|
20
+22%
|
27
+32%
|
32
+18%
|
36
+16%
|
41
+13%
|
26
-36%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+50%
|
0
N/A
|
0
+33%
|
0
-50%
|
0
-50%
|
0
N/A
|
0
N/A
|
0
N/A
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(24)
|
(21)
|
(18)
|
(17)
|
(14)
|
(11)
|
(10)
|
(10)
|
(10)
|
(12)
|
(12)
|
(14)
|
(15)
|
(12)
|
(11)
|
(9)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
(14)
|
(16)
|
(21)
|
(23)
|
(25)
|
(30)
|
(18)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gross Profit |
5
N/A
|
3
-41%
|
1
-48%
|
2
+29%
|
1
-53%
|
1
+5%
|
(1)
N/A
|
1
N/A
|
2
+178%
|
3
+4%
|
4
+50%
|
4
+17%
|
4
-2%
|
4
0%
|
3
-26%
|
2
-35%
|
2
+7%
|
3
+32%
|
3
+13%
|
3
+1%
|
2
-51%
|
2
+43%
|
4
+73%
|
6
+42%
|
8
+44%
|
12
+38%
|
12
+1%
|
8
-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
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(8)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(4)
|
(1)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(17)
|
(16)
|
(16)
|
|
Selling, General & Administrative |
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(3)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
Research & Development |
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
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
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(15)
|
(15)
|
(14)
|
|
Operating Income |
(4)
N/A
|
(5)
-37%
|
(6)
-17%
|
(5)
+15%
|
(6)
-6%
|
(5)
+13%
|
(5)
-9%
|
(3)
+44%
|
(1)
+73%
|
(1)
+9%
|
0
N/A
|
1
+196%
|
0
-56%
|
0
-20%
|
(1)
N/A
|
(2)
-137%
|
(2)
+7%
|
(2)
+11%
|
(2)
-3%
|
(2)
-13%
|
(4)
-97%
|
(3)
+14%
|
(2)
+43%
|
(1)
+69%
|
2
N/A
|
5
+133%
|
5
+2%
|
4
-32%
|
(1)
N/A
|
(3)
-167%
|
(4)
-33%
|
(5)
-23%
|
(5)
+1%
|
(5)
+15%
|
(5)
-2%
|
(5)
-5%
|
(5)
+0%
|
(17)
-250%
|
(16)
+4%
|
(16)
+4%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
30
|
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
|
1
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(5)
N/A
|
(6)
-24%
|
(7)
-13%
|
(6)
+16%
|
(6)
-8%
|
(5)
+16%
|
(6)
-7%
|
(3)
+41%
|
(1)
+67%
|
(1)
-2%
|
0
N/A
|
1
N/A
|
0
-78%
|
0
-64%
|
(1)
N/A
|
(2)
-103%
|
(2)
+8%
|
(2)
+11%
|
(2)
-1%
|
(2)
-12%
|
(4)
-86%
|
(4)
+13%
|
(2)
+46%
|
(1)
+58%
|
2
N/A
|
5
+162%
|
4
-7%
|
33
+673%
|
(2)
N/A
|
(4)
-169%
|
(5)
-33%
|
(6)
-16%
|
(6)
+6%
|
(5)
+22%
|
(4)
+4%
|
(5)
-2%
|
(5)
0%
|
(17)
-270%
|
(16)
+4%
|
(16)
+2%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(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 |
(6)
|
(7)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(4)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(2)
|
(1)
|
2
|
5
|
4
|
33
|
(2)
|
(4)
|
(5)
|
(6)
|
(6)
|
(5)
|
(4)
|
(5)
|
(5)
|
(17)
|
(16)
|
(16)
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
3
|
3
|
3
|
|
Net Income (Common) |
(6)
N/A
|
(7)
-21%
|
(8)
-10%
|
(7)
+16%
|
(7)
-1%
|
(6)
+15%
|
(6)
-6%
|
(4)
+39%
|
(1)
+66%
|
(1)
N/A
|
(0)
+93%
|
0
N/A
|
0
-75%
|
0
-64%
|
(1)
N/A
|
(2)
-97%
|
(2)
+8%
|
(2)
+10%
|
(2)
+3%
|
(2)
-12%
|
(4)
-86%
|
(4)
+13%
|
(2)
+46%
|
(1)
+58%
|
2
N/A
|
5
+162%
|
4
-7%
|
33
+673%
|
(2)
N/A
|
(4)
-169%
|
(5)
-31%
|
(6)
-13%
|
(5)
+10%
|
(4)
+28%
|
(4)
+8%
|
(4)
-1%
|
(4)
0%
|
(13)
-266%
|
(13)
+4%
|
(13)
+2%
|
|
EPS (Diluted) |
-18 109.78
N/A
|
-21 908.57
-21%
|
-24 162.83
-10%
|
-20 317.04
+16%
|
-20 467.12
-1%
|
-17 163.85
+16%
|
-15 413.09
+10%
|
-8 321.25
+46%
|
-943.69
+89%
|
-548.89
+42%
|
-38.27
+93%
|
151.27
N/A
|
39.34
-74%
|
15.86
-60%
|
-348.36
N/A
|
-723.67
-108%
|
-650.03
+10%
|
-568.71
+13%
|
-553.49
+3%
|
-623.82
-13%
|
-1 159.25
-86%
|
-1 003.57
+13%
|
-543.38
+46%
|
-227.34
+58%
|
500.98
N/A
|
1 303.67
+160%
|
1 210.23
-7%
|
8 784.36
+626%
|
-150
N/A
|
-402.99
-169%
|
-527.99
-31%
|
-596
-13%
|
-538
+10%
|
-386
+28%
|
-357
+8%
|
-476.44
-33%
|
-478.55
0%
|
-1 753.15
-266%
|
-1 683.55
+4%
|
-1 655.65
+2%
|