FutureLand Corp
OTC:FUTL
Income Statement
Earnings Waterfall
FutureLand Corp
Income Statement
FutureLand Corp
| Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Dec-2018 | Mar-2019 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||
| Interest Expense |
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
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
+101%
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(7)
|
(7)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Research & Development |
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(0)
N/A
|
(0)
+59%
|
(0)
+22%
|
(0)
-43%
|
(1)
-441%
|
(2)
-40%
|
(2)
-44%
|
(3)
-43%
|
(4)
-21%
|
(7)
-98%
|
(7)
+10%
|
(2)
+68%
|
(1)
+67%
|
(0)
+51%
|
(0)
-18%
|
(0)
+25%
|
(0)
-44%
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
(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
|
(4)
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(4)
|
(4)
|
(4)
|
(4)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
(1)
N/A
|
(0)
+57%
|
(0)
+21%
|
(0)
-26%
|
(1)
-354%
|
(2)
-48%
|
(2)
-39%
|
(3)
-42%
|
(11)
-258%
|
(11)
0%
|
(11)
+6%
|
(10)
+7%
|
(1)
+85%
|
(1)
+38%
|
(1)
N/A
|
(1)
+18%
|
(1)
-14%
|
|
| Net Income | ||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(11)
|
(11)
|
(11)
|
(10)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Net Income (Common) |
(1)
N/A
|
(0)
+57%
|
(0)
+21%
|
(0)
-26%
|
(1)
-354%
|
(2)
-48%
|
(2)
-39%
|
(3)
-42%
|
(11)
-258%
|
(11)
0%
|
(11)
+6%
|
(10)
+7%
|
(1)
+85%
|
(1)
+38%
|
(1)
N/A
|
(1)
+18%
|
(1)
-14%
|
|
| EPS (Diluted) |
-1.89
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
-0.06
N/A
|
-0.05
+17%
|
-0.02
+60%
|
-0.04
-100%
|
-0.21
-425%
|
-0.02
+90%
|
-0.08
-300%
|
-0.01
+88%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|