Konared Corp
OTC:KRED
Income Statement
Earnings Waterfall
Konared Corp
Income Statement
Konared Corp
| May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
1
+40%
|
2
+33%
|
2
+17%
|
1
-36%
|
1
-9%
|
1
-22%
|
1
-12%
|
1
-19%
|
1
-13%
|
1
+11%
|
1
+38%
|
1
+26%
|
1
+41%
|
3
+88%
|
3
+12%
|
3
-9%
|
|
| Gross Profit | ||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(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
|
1
+20%
|
1
+9%
|
1
+7%
|
0
-75%
|
0
-25%
|
0
-17%
|
0
N/A
|
0
+93%
|
0
-43%
|
0
+64%
|
0
+28%
|
0
+38%
|
1
+72%
|
1
+23%
|
1
+48%
|
1
-46%
|
|
| Operating Income | ||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(4)
|
(6)
|
(7)
|
(8)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(4)
|
(1)
|
(3)
|
(3)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
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
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(0)
N/A
|
(0)
N/A
|
(0)
-50%
|
(0)
N/A
|
(0)
+7%
|
(0)
-116%
|
(4)
-6 476%
|
(5)
-28%
|
(6)
-23%
|
(7)
-12%
|
(5)
+34%
|
(4)
+13%
|
(4)
+8%
|
(4)
-1%
|
(3)
+10%
|
(3)
-3%
|
(3)
+8%
|
(3)
0%
|
(3)
+16%
|
(3)
-2%
|
(4)
-31%
|
(3)
+5%
|
(3)
+3%
|
|
| 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)
|
(1)
|
(0)
|
(9)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Pre-Tax Income |
(0)
N/A
|
(0)
N/A
|
(0)
-50%
|
(0)
N/A
|
(0)
+7%
|
(0)
-116%
|
(4)
-6 421%
|
(5)
-30%
|
(6)
-23%
|
(7)
-12%
|
(5)
+35%
|
(4)
+13%
|
(4)
+2%
|
(4)
-2%
|
(4)
+5%
|
(4)
-7%
|
(4)
+8%
|
(4)
-5%
|
(3)
+16%
|
(4)
-9%
|
(5)
-44%
|
(5)
+1%
|
(14)
-173%
|
|
| 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
|
|
| Income from Continuing Operations |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(4)
|
(5)
|
(6)
|
(7)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(5)
|
(5)
|
(14)
|
|
| Net Income (Common) |
(0)
N/A
|
(0)
N/A
|
(0)
-50%
|
(0)
N/A
|
(0)
+7%
|
(0)
-116%
|
(4)
-6 421%
|
(5)
-30%
|
(6)
-23%
|
(7)
-12%
|
(5)
+35%
|
(4)
+13%
|
(4)
+2%
|
(4)
-2%
|
(4)
+5%
|
(4)
-7%
|
(4)
+8%
|
(4)
-5%
|
(3)
+16%
|
(4)
-9%
|
(5)
-44%
|
(5)
+1%
|
(14)
-173%
|
|
| EPS (Diluted) |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.06
N/A
|
-0.07
-17%
|
-0.09
-29%
|
-0.1
-11%
|
-0.06
+40%
|
-0.06
N/A
|
-0.05
+17%
|
-0.05
N/A
|
-0.04
+20%
|
-0.04
N/A
|
-0.04
N/A
|
-0.04
N/A
|
-0.03
+25%
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.09
-200%
|
|