InterMetro Communications Inc
OTC:IMTO
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
InterMetro Communications Inc
OTC:IMTO
|
US |
Income Statement
Earnings Waterfall
InterMetro Communications Inc
Income Statement
InterMetro Communications Inc
| 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 | Jun-2014 | Sep-2014 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||
| Interest Expense |
1
|
3
|
4
|
4
|
1
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Revenue |
25
N/A
|
25
-1%
|
24
-3%
|
23
-5%
|
22
-3%
|
22
-1%
|
22
+1%
|
25
+11%
|
28
+13%
|
28
+1%
|
28
-1%
|
25
-9%
|
21
-16%
|
19
-9%
|
19
-2%
|
20
+3%
|
20
+2%
|
20
0%
|
18
-10%
|
15
-17%
|
12
-22%
|
9
-18%
|
8
-12%
|
7
-14%
|
|
| Gross Profit | |||||||||||||||||||||||||
| Cost of Revenue |
(23)
|
(21)
|
(20)
|
(19)
|
(17)
|
(17)
|
(16)
|
(17)
|
(20)
|
(20)
|
(20)
|
(19)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(15)
|
(13)
|
(10)
|
(8)
|
(7)
|
(6)
|
|
| Gross Profit |
2
N/A
|
3
+54%
|
4
+11%
|
4
+10%
|
5
+25%
|
6
+8%
|
6
+11%
|
8
+21%
|
8
+9%
|
8
-1%
|
8
-3%
|
6
-19%
|
5
-23%
|
4
-13%
|
4
-3%
|
5
+12%
|
5
-2%
|
4
-11%
|
3
-17%
|
2
-35%
|
1
-43%
|
1
+4%
|
1
-26%
|
1
-17%
|
|
| Operating Income | |||||||||||||||||||||||||
| Operating Expenses |
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Selling, General & Administrative |
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| 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
|
|
| Operating Income |
(5)
N/A
|
(4)
+23%
|
(4)
+8%
|
(4)
+9%
|
(2)
+41%
|
(1)
+44%
|
0
N/A
|
2
+2 022%
|
3
+51%
|
3
-1%
|
3
-2%
|
2
-46%
|
0
-72%
|
(0)
N/A
|
(0)
N/A
|
1
N/A
|
1
+22%
|
0
-57%
|
(0)
N/A
|
(1)
-237%
|
(2)
-57%
|
(2)
+23%
|
(2)
-6%
|
(2)
-6%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||
| Interest Income Expense |
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Non-Reccuring Items |
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(9)
N/A
|
(9)
+3%
|
(9)
+2%
|
(8)
+5%
|
(5)
+42%
|
(2)
+55%
|
(0)
+80%
|
2
N/A
|
3
+89%
|
4
+28%
|
4
+6%
|
4
-5%
|
4
-13%
|
1
-62%
|
1
-12%
|
1
-22%
|
1
-27%
|
0
-57%
|
(0)
N/A
|
(1)
-11 430%
|
(2)
-113%
|
(2)
+25%
|
(3)
-37%
|
(2)
+29%
|
|
| 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
|
|
| Income from Continuing Operations |
(9)
|
(9)
|
(9)
|
(8)
|
(5)
|
(2)
|
(0)
|
2
|
3
|
4
|
4
|
4
|
4
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
|
| Net Income (Common) |
(9)
N/A
|
(9)
+3%
|
(9)
+2%
|
(8)
+5%
|
(5)
+42%
|
(2)
+55%
|
(0)
+80%
|
2
N/A
|
3
+89%
|
4
+28%
|
4
+6%
|
4
-5%
|
4
-13%
|
1
-62%
|
1
-12%
|
1
-22%
|
1
-27%
|
0
-57%
|
(0)
N/A
|
(1)
-11 430%
|
(2)
-113%
|
(2)
+25%
|
(3)
-37%
|
(2)
+29%
|
|
| EPS (Diluted) |
-0.16
N/A
|
-0.14
+12%
|
-0.13
+7%
|
-0.12
+8%
|
-0.07
+42%
|
-0.02
+71%
|
0
N/A
|
0.03
N/A
|
0.04
+33%
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.02
-50%
|
0.02
N/A
|
0.01
-50%
|
0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.03
-50%
|
-0.02
+33%
|
-0.03
-50%
|
-0.02
+33%
|
|