InternetArray Inc
OTC:INAR
Income Statement
Earnings Waterfall
InternetArray Inc
Income Statement
InternetArray Inc
| Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Sep-2006 | Dec-2006 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
+53%
|
0
+6%
|
1
+70%
|
1
+66%
|
2
+67%
|
2
+60%
|
3
+35%
|
4
+8%
|
5
+24%
|
0
-97%
|
0
+80%
|
0
+18%
|
0
+16%
|
0
+24%
|
1
+21%
|
1
+19%
|
|
| Gross Profit | ||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
-18%
|
0
+18%
|
0
+77%
|
0
+34%
|
1
+133%
|
1
+31%
|
1
+23%
|
1
-7%
|
2
+45%
|
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 |
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(4)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Depreciation & Amortization |
0
|
(0)
|
(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
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Operating Income |
(1)
N/A
|
(1)
-18%
|
(2)
-71%
|
(3)
-37%
|
(4)
-51%
|
(5)
-26%
|
(5)
-4%
|
(5)
-6%
|
(4)
+15%
|
(4)
+4%
|
(3)
+37%
|
(2)
+31%
|
0
N/A
|
0
+40%
|
0
-10%
|
0
+27%
|
0
+131%
|
0
+75%
|
0
+25%
|
|
| Pre-Tax Income | ||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(1)
N/A
|
(1)
-24%
|
(2)
-66%
|
(3)
-35%
|
(4)
-50%
|
(5)
-32%
|
(7)
-42%
|
(7)
+2%
|
(6)
+9%
|
(6)
+7%
|
(3)
+48%
|
(2)
+27%
|
(0)
+99%
|
(0)
-250%
|
(0)
-98%
|
(0)
-30%
|
(0)
+62%
|
0
N/A
|
0
+108%
|
|
| Net Income | ||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(7)
|
(7)
|
(6)
|
(6)
|
(3)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Net Income (Common) |
(1)
N/A
|
(1)
-24%
|
(2)
-66%
|
(3)
-35%
|
(4)
-50%
|
(5)
-32%
|
(7)
-42%
|
(7)
+2%
|
(6)
+9%
|
(6)
+7%
|
(3)
+48%
|
(2)
+35%
|
(0)
+99%
|
(0)
-250%
|
(0)
-98%
|
(0)
-30%
|
(0)
+62%
|
0
N/A
|
0
+108%
|
|
| EPS (Diluted) |
-107 119.36
N/A
|
-121 260.79
-13%
|
-189 199.99
-56%
|
-241 337.32
-28%
|
-345 322.92
-43%
|
-444 935.09
-29%
|
-713 999.99
-60%
|
-575 715.91
+19%
|
-507 096.46
+12%
|
-456 515.01
+10%
|
-222 198.21
+51%
|
-135 356.01
+39%
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
|