Green Cures & Botanical Distribution Inc
OTC:GRCU
Income Statement
Earnings Waterfall
Green Cures & Botanical Distribution Inc
Income Statement
Green Cures & Botanical Distribution Inc
| Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||
| 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
|
1
N/A
|
0
N/A
|
0
N/A
|
1
+129%
|
0
N/A
|
0
N/A
|
0
+7%
|
1
+233%
|
2
+51%
|
5
+150%
|
6
+18%
|
|
| 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)
|
(1)
|
(0)
|
(2)
|
(2)
|
|
| Gross Profit |
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
|
1
N/A
|
0
N/A
|
0
N/A
|
0
+118%
|
0
N/A
|
0
N/A
|
0
+23%
|
1
+202%
|
1
+152%
|
3
+92%
|
3
+17%
|
|
| Operating Income | |||||||||||||||||||||||||||
| Operating Expenses |
(7)
|
(10)
|
(13)
|
(13)
|
(11)
|
(11)
|
(8)
|
(8)
|
(4)
|
(3)
|
(64)
|
(65)
|
(64)
|
(64)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Selling, General & Administrative |
(7)
|
(10)
|
(13)
|
(13)
|
(11)
|
(11)
|
(8)
|
(8)
|
(4)
|
(3)
|
(64)
|
(65)
|
(64)
|
(64)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Operating Income |
(7)
N/A
|
(10)
-53%
|
(13)
-30%
|
(13)
+1%
|
(11)
+18%
|
(11)
+2%
|
(8)
+20%
|
(8)
+8%
|
(4)
+47%
|
(3)
+35%
|
(64)
-2 296%
|
(65)
-1%
|
(64)
+1%
|
(64)
+0%
|
(1)
+98%
|
1
N/A
|
(1)
N/A
|
(1)
+15%
|
(1)
+29%
|
(0)
+65%
|
0
N/A
|
0
+36%
|
0
+178%
|
1
+168%
|
2
+66%
|
2
+36%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(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
|
5
|
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 |
(7)
N/A
|
(10)
-54%
|
(13)
-30%
|
(14)
-5%
|
(13)
+9%
|
(14)
-8%
|
(12)
+8%
|
(12)
+5%
|
(7)
+39%
|
(5)
+34%
|
(65)
-1 289%
|
(66)
-1%
|
(64)
+2%
|
(64)
+0%
|
(1)
+98%
|
6
N/A
|
(1)
N/A
|
(1)
+13%
|
(1)
+30%
|
(0)
+65%
|
0
N/A
|
0
+34%
|
0
+164%
|
1
+186%
|
1
+52%
|
2
+34%
|
|
| 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
|
|
| Income from Continuing Operations |
(7)
|
(10)
|
(13)
|
(14)
|
(13)
|
(14)
|
(12)
|
(12)
|
(7)
|
(5)
|
(65)
|
(66)
|
(64)
|
(64)
|
(1)
|
6
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
2
|
|
| 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
|
|
| Net Income (Common) |
(7)
N/A
|
(10)
-54%
|
(13)
-30%
|
(14)
-5%
|
(13)
+9%
|
(14)
-8%
|
(12)
+8%
|
(12)
+5%
|
(7)
+39%
|
(5)
+34%
|
(65)
-1 289%
|
(66)
-1%
|
(64)
+2%
|
(64)
+0%
|
(1)
+98%
|
6
N/A
|
(1)
N/A
|
(1)
+13%
|
(1)
+30%
|
(0)
+65%
|
0
N/A
|
0
+34%
|
0
+164%
|
1
+186%
|
1
+52%
|
2
+34%
|
|
| EPS (Diluted) |
-249 111.55
N/A
|
-363 245.85
-46%
|
-478 327.11
-32%
|
-488 722.47
-2%
|
-417 533.33
+15%
|
-455 094.45
-9%
|
-389 041.84
+15%
|
-367 145.5
+6%
|
-222 847.84
+39%
|
-145 415.44
+35%
|
-1 635.74
+99%
|
-881.44
+46%
|
-919.42
-4%
|
-916.71
+0%
|
-20.85
+98%
|
0.03
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
|
|