Incapta Inc
OTC:INCT
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Incapta Inc
OTC:INCT
|
US |
|
PGS ASA
OSE:PGS
|
NO |
Income Statement
Earnings Waterfall
Incapta Inc
Income Statement
Incapta Inc
| Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
0
N/A
|
0
+20%
|
0
+17%
|
0
+14%
|
0
-56%
|
0
-7%
|
0
-8%
|
0
+50%
|
0
+61%
|
0
+45%
|
1
+50%
|
1
+5%
|
1
+3%
|
1
+34%
|
1
+14%
|
1
+33%
|
2
+37%
|
2
+29%
|
3
+21%
|
3
+15%
|
4
+6%
|
3
-16%
|
2
-19%
|
2
-30%
|
1
-46%
|
1
-40%
|
0
-55%
|
0
-32%
|
0
-55%
|
0
+5%
|
0
N/A
|
0
N/A
|
0
+89%
|
0
+6%
|
0
+50%
|
0
-33%
|
0
+98%
|
0
-65%
|
0
-58%
|
0
+22%
|
0
-52%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(4)
|
(6)
|
(6)
|
(6)
|
(4)
|
(2)
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
0
N/A
|
0
+40%
|
0
+29%
|
0
+22%
|
0
-41%
|
0
-8%
|
0
-50%
|
0
N/A
|
0
+67%
|
0
N/A
|
0
+120%
|
0
+9%
|
0
N/A
|
0
-92%
|
(0)
N/A
|
(1)
-100%
|
1
N/A
|
(2)
N/A
|
(3)
-45%
|
(2)
+12%
|
(2)
+9%
|
(1)
+35%
|
(0)
+99%
|
0
N/A
|
0
+267%
|
0
-59%
|
(0)
N/A
|
(0)
-29%
|
(1)
-59%
|
(1)
+3%
|
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
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(6)
|
(9)
|
(10)
|
(9)
|
(7)
|
(5)
|
(4)
|
(5)
|
(6)
|
(7)
|
(12)
|
(10)
|
(11)
|
(10)
|
(8)
|
(7)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(28)
|
(29)
|
(29)
|
(0)
|
(1)
|
(3)
|
(8)
|
(8)
|
(24)
|
(23)
|
(19)
|
(19)
|
(3)
|
(3)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(6)
|
(9)
|
(10)
|
(8)
|
(6)
|
(4)
|
(3)
|
(4)
|
(6)
|
(7)
|
(9)
|
(10)
|
(10)
|
(10)
|
(8)
|
(6)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
(28)
|
(29)
|
(29)
|
(0)
|
(1)
|
(3)
|
(8)
|
(8)
|
(24)
|
(23)
|
(19)
|
(19)
|
(3)
|
(3)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(3)
|
(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 |
(0)
N/A
|
(0)
+5%
|
(0)
+7%
|
(0)
-13%
|
(1)
-170%
|
(3)
-147%
|
(6)
-101%
|
(9)
-53%
|
(10)
-9%
|
(9)
+10%
|
(7)
+24%
|
(5)
+30%
|
(4)
+11%
|
(5)
-19%
|
(7)
-31%
|
(8)
-24%
|
(11)
-37%
|
(12)
-10%
|
(13)
-10%
|
(13)
+6%
|
(10)
+17%
|
(8)
+24%
|
(5)
+43%
|
(3)
+41%
|
(1)
+58%
|
(1)
+28%
|
(1)
-40%
|
(29)
-2 440%
|
(29)
-3%
|
(30)
0%
|
(0)
+100%
|
(1)
-1 117%
|
(3)
-267%
|
(8)
-206%
|
(8)
-1%
|
(24)
-186%
|
(23)
+5%
|
(19)
+16%
|
(19)
-1%
|
(3)
+83%
|
(3)
+20%
|
|
| 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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
|
| Non-Reccuring Items |
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(32)
|
(34)
|
(34)
|
(34)
|
(2)
|
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(1)
N/A
|
(1)
+34%
|
(1)
+7%
|
(1)
-9%
|
(2)
-262%
|
(4)
-93%
|
(7)
-71%
|
(10)
-44%
|
(10)
+6%
|
(9)
+10%
|
(7)
+24%
|
(5)
+30%
|
(4)
+9%
|
(5)
-18%
|
(6)
-29%
|
(8)
-23%
|
(11)
-36%
|
(12)
-11%
|
(13)
-11%
|
(13)
+6%
|
(11)
+16%
|
(8)
+24%
|
(5)
+43%
|
(3)
+41%
|
(1)
+59%
|
(1)
+10%
|
(1)
-32%
|
(29)
-2 105%
|
(30)
-2%
|
(30)
0%
|
(0)
+100%
|
(1)
-1 117%
|
(35)
-4 656%
|
(43)
-23%
|
(43)
0%
|
(58)
-36%
|
(27)
+54%
|
(20)
+25%
|
(20)
-2%
|
(4)
+80%
|
(2)
+47%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(7)
|
(10)
|
(10)
|
(9)
|
(7)
|
(5)
|
(4)
|
(5)
|
(6)
|
(8)
|
(11)
|
(12)
|
(13)
|
(13)
|
(11)
|
(8)
|
(5)
|
(3)
|
(1)
|
(1)
|
(1)
|
(29)
|
(30)
|
(30)
|
(0)
|
(1)
|
(35)
|
(43)
|
(43)
|
(58)
|
(27)
|
(20)
|
(20)
|
(4)
|
(2)
|
|
| Net Income (Common) |
(1)
N/A
|
(1)
+34%
|
(1)
+7%
|
(1)
-9%
|
(2)
-260%
|
(4)
-94%
|
(7)
-71%
|
(10)
-44%
|
(10)
+6%
|
(9)
+10%
|
(7)
+24%
|
(5)
+30%
|
(4)
+9%
|
(5)
-18%
|
(6)
-29%
|
(8)
-23%
|
(11)
-36%
|
(12)
-11%
|
(13)
-11%
|
(13)
+6%
|
(11)
+16%
|
(8)
+24%
|
(5)
+43%
|
(3)
+41%
|
(1)
+59%
|
(1)
+10%
|
(1)
-32%
|
(29)
-2 105%
|
(30)
-2%
|
(30)
0%
|
(0)
+100%
|
(1)
-1 117%
|
(35)
-4 662%
|
(43)
-23%
|
(43)
0%
|
(58)
-36%
|
(27)
+54%
|
(20)
+26%
|
(20)
-1%
|
(4)
+80%
|
(2)
+47%
|
|
| EPS (Diluted) |
-885 000
N/A
|
-591 000
+33%
|
-556 000
+6%
|
-604 000
-9%
|
-2 171 000
-259%
|
-4 193 000
-93%
|
-7 171 000
-71%
|
-10 319 000
-44%
|
-9 717 000
+6%
|
-8 780 000
+10%
|
-6 656 000
+24%
|
-4 655 000
+30%
|
-4 239 000
+9%
|
-158 803 421 000
-3 746 147%
|
-389 202 576 000
-145%
|
-662 401 353 000
-70%
|
-1 083 900 000 000
-64%
|
-1 197 900 000 000
-11%
|
-1 329 700 000 000
-11%
|
-1 156 100 000 000
+13%
|
-350 033 333 333.33
+70%
|
-492 956 092 436.98
-41%
|
-131 273 276 708.08
+73%
|
-31 728 102 962.91
+76%
|
-425 096 525.1
+99%
|
-725 946 802.83
-71%
|
-248 942 564.46
+66%
|
-200 188 226.35
+20%
|
-9 693 794.42
+95%
|
-4 857 126.8
+50%
|
-1 198.01
+100%
|
-2 691.17
-125%
|
-70 951.28
-2 536%
|
-73 821.39
-4%
|
-4 287
+94%
|
-0.97
+100%
|
-0.63
+35%
|
-0.15
+76%
|
-0.13
+13%
|
0
N/A
|
0
N/A
|
|