KYN Capital Group Inc
OTC:KYNC
Income Statement
Earnings Waterfall
KYN Capital Group Inc
Income Statement
KYN Capital Group Inc
| Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | ||
|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||
| Revenue |
7
N/A
|
7
+2%
|
7
+0%
|
7
-2%
|
7
-2%
|
7
+0%
|
7
-1%
|
7
+0%
|
|
| Gross Profit | |||||||||
| Cost of Revenue |
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
|
| Gross Profit |
6
N/A
|
6
+1%
|
6
-1%
|
5
-2%
|
6
+2%
|
5
-1%
|
6
+1%
|
6
+0%
|
|
| Operating Income | |||||||||
| Operating Expenses |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Selling, General & Administrative |
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Operating Income |
4
N/A
|
3
-7%
|
3
+3%
|
3
+1%
|
3
+1%
|
4
+6%
|
4
+2%
|
4
0%
|
|
| Pre-Tax Income | |||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
4
N/A
|
3
-7%
|
3
+3%
|
3
+1%
|
3
0%
|
4
+6%
|
4
+2%
|
4
-1%
|
|
| Net Income | |||||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
3
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Net Income (Common) |
3
N/A
|
2
-9%
|
3
+5%
|
3
+1%
|
3
0%
|
3
+6%
|
3
+2%
|
3
-1%
|
|
| EPS (Diluted) |
229.78
N/A
|
244
+6%
|
254.99
+5%
|
221.39
-13%
|
221.04
0%
|
234.31
+6%
|
239.82
+2%
|
238.16
-1%
|
|