Ignite Nutra Inc
OTC:GPRC
Income Statement
Earnings Waterfall
Ignite Nutra Inc
Income Statement
Ignite Nutra Inc
| Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
|
|
| Revenue |
0
N/A
|
0
-33%
|
0
-50%
|
0
N/A
|
25
+254 207%
|
23
-11%
|
30
+35%
|
38
+24%
|
47
+25%
|
34
-28%
|
35
+4%
|
43
+21%
|
48
+11%
|
52
+10%
|
59
+13%
|
61
+3%
|
64
+5%
|
66
+3%
|
69
+4%
|
70
+2%
|
79
+13%
|
78
-2%
|
77
-1%
|
75
-2%
|
72
-4%
|
69
-4%
|
|
| Gross Profit | |||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
(20)
|
(21)
|
(25)
|
(29)
|
(37)
|
(22)
|
(25)
|
(30)
|
(32)
|
(36)
|
(40)
|
(42)
|
(44)
|
(47)
|
(50)
|
(51)
|
(60)
|
(59)
|
(58)
|
(57)
|
(56)
|
(56)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
5
N/A
|
2
-62%
|
6
+195%
|
9
+54%
|
10
+18%
|
12
+13%
|
11
-8%
|
13
+17%
|
15
+21%
|
16
+6%
|
19
+14%
|
19
0%
|
19
+5%
|
19
-3%
|
19
-1%
|
19
+3%
|
19
-3%
|
19
+2%
|
19
+1%
|
18
-6%
|
16
-13%
|
14
-14%
|
|
| Operating Income | |||||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Operating Income |
(0)
N/A
|
(0)
-200%
|
(0)
N/A
|
(0)
+11%
|
4
N/A
|
2
-60%
|
5
+197%
|
8
+58%
|
9
+12%
|
10
+14%
|
9
-9%
|
11
+20%
|
13
+23%
|
14
+5%
|
16
+16%
|
16
-2%
|
17
+7%
|
16
-5%
|
16
-1%
|
17
+3%
|
16
-4%
|
16
+2%
|
16
+1%
|
15
-7%
|
13
-14%
|
11
-17%
|
|
| 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
|
|
| 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
|
|
| 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)
|
|
| Pre-Tax Income |
(0)
N/A
|
(0)
-200%
|
(0)
N/A
|
(0)
+11%
|
4
N/A
|
2
-61%
|
5
+198%
|
8
+58%
|
9
+12%
|
10
+14%
|
9
-9%
|
11
+20%
|
13
+22%
|
14
+6%
|
16
+16%
|
16
-1%
|
17
+6%
|
16
-5%
|
16
-2%
|
16
+2%
|
16
-2%
|
16
+2%
|
16
+1%
|
15
-6%
|
13
-15%
|
11
-16%
|
|
| Net Income | |||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
|
| Income from Continuing Operations |
(0)
|
(0)
|
(0)
|
(0)
|
3
|
1
|
4
|
6
|
6
|
7
|
7
|
8
|
10
|
10
|
12
|
12
|
13
|
12
|
12
|
12
|
12
|
12
|
12
|
11
|
10
|
8
|
|
| Net Income (Common) |
(0)
N/A
|
(0)
-200%
|
(0)
N/A
|
(0)
+11%
|
3
N/A
|
1
-61%
|
4
+199%
|
6
+58%
|
6
+10%
|
7
+14%
|
7
-11%
|
8
+21%
|
10
+24%
|
10
+5%
|
12
+17%
|
12
-1%
|
13
+6%
|
12
-5%
|
12
-2%
|
12
+2%
|
12
-2%
|
12
+2%
|
12
+1%
|
11
-6%
|
10
-15%
|
8
-17%
|
|
| EPS (Diluted) |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.53
N/A
|
0.21
-60%
|
0.62
+195%
|
0.98
+58%
|
0.97
-1%
|
0.73
-25%
|
0.65
-11%
|
0.79
+22%
|
0.99
+25%
|
1.04
+5%
|
1.22
+17%
|
1.21
-1%
|
1.28
+6%
|
1.22
-5%
|
1.14
-7%
|
1.16
+2%
|
1.15
-1%
|
1.18
+3%
|
1.18
N/A
|
1.1
-7%
|
0.93
-15%
|
0.78
-16%
|
|