InRob Tech Ltd
OTC:IRBL
Income Statement
Earnings Waterfall
InRob Tech Ltd
Income Statement
InRob Tech Ltd
| Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | ||
|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||
| Interest Expense |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
|
| Revenue |
2
N/A
|
2
-8%
|
2
+4%
|
2
+16%
|
2
+8%
|
2
+4%
|
2
-3%
|
2
+2%
|
|
| Gross Profit | |||||||||
| Cost of Revenue |
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Gross Profit |
0
N/A
|
(0)
N/A
|
(0)
-17%
|
0
N/A
|
0
+69%
|
1
+88%
|
1
-6%
|
1
+16%
|
|
| Operating Income | |||||||||
| Operating Expenses |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Operating Income |
(1)
N/A
|
(1)
-78%
|
(1)
-10%
|
(2)
-7%
|
(1)
+11%
|
(1)
+7%
|
(1)
+7%
|
(1)
+45%
|
|
| Pre-Tax Income | |||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Pre-Tax Income |
(1)
N/A
|
(2)
-84%
|
(2)
-18%
|
(2)
-24%
|
(2)
+2%
|
(2)
-2%
|
(2)
+2%
|
(1)
+31%
|
|
| Net Income | |||||||||
| Tax Provision |
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
| Net Income (Common) |
(1)
N/A
|
(2)
-82%
|
(2)
-18%
|
(2)
-35%
|
(2)
+9%
|
(2)
-2%
|
(2)
+2%
|
(1)
+31%
|
|
| EPS (Diluted) |
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.03
-50%
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.02
+33%
|
|