Liniu Technology Group
OTC:LINUF
Income Statement
Earnings Waterfall
Liniu Technology Group
Income Statement
Liniu Technology Group
| Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Dec-2016 | Mar-2017 | Jun-2017 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
236
N/A
|
231
-2%
|
236
+2%
|
243
+3%
|
237
-3%
|
255
+8%
|
241
-5%
|
232
-4%
|
234
+1%
|
196
-16%
|
168
-14%
|
138
-18%
|
105
-24%
|
81
-23%
|
70
-14%
|
32
-54%
|
14
-55%
|
4
-73%
|
|
| Operating Income | |||||||||||||||||||
| Operating Expenses |
(181)
|
(163)
|
(184)
|
(208)
|
(219)
|
(236)
|
(240)
|
(242)
|
(233)
|
(205)
|
(171)
|
(138)
|
(112)
|
(114)
|
(107)
|
(150)
|
(129)
|
(95)
|
|
| Selling, General & Administrative |
(175)
|
(173)
|
(184)
|
(196)
|
(206)
|
(221)
|
(224)
|
(226)
|
(217)
|
(188)
|
(155)
|
(122)
|
(96)
|
(80)
|
(91)
|
(141)
|
(125)
|
(95)
|
|
| Depreciation & Amortization |
(7)
|
(8)
|
(9)
|
(12)
|
(13)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(8)
|
(4)
|
0
|
|
| Other Operating Expenses |
0
|
17
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
0
|
|
| Operating Income |
55
N/A
|
68
+23%
|
52
-23%
|
36
-32%
|
18
-50%
|
19
+5%
|
1
-97%
|
(11)
N/A
|
1
N/A
|
(9)
N/A
|
(4)
+60%
|
(0)
+96%
|
(7)
-4 794%
|
(33)
-344%
|
(37)
-14%
|
(117)
-216%
|
(114)
+3%
|
(91)
+20%
|
|
| Pre-Tax Income | |||||||||||||||||||
| Interest Income Expense |
0
|
(6)
|
(15)
|
(15)
|
(12)
|
(17)
|
(53)
|
(61)
|
(61)
|
(37)
|
8
|
17
|
30
|
17
|
0
|
0
|
0
|
0
|
|
| Non-Reccuring Items |
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
(18)
|
(18)
|
0
|
(97)
|
(98)
|
(98)
|
(1)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
0
|
0
|
(0)
|
|
| Pre-Tax Income |
70
N/A
|
62
-12%
|
37
-41%
|
21
-43%
|
5
-74%
|
2
-70%
|
(52)
N/A
|
(71)
-37%
|
(60)
+16%
|
(46)
+23%
|
(13)
+71%
|
(1)
+90%
|
5
N/A
|
(15)
N/A
|
(117)
-660%
|
(215)
-83%
|
(212)
+1%
|
(92)
+57%
|
|
| Net Income | |||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
70
|
62
|
37
|
21
|
5
|
2
|
(52)
|
(71)
|
(60)
|
(46)
|
(13)
|
(1)
|
5
|
(15)
|
(117)
|
(215)
|
(212)
|
(92)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
70
N/A
|
62
-12%
|
37
-41%
|
21
-43%
|
5
-74%
|
2
-70%
|
(52)
N/A
|
(71)
-37%
|
(60)
+16%
|
(46)
+23%
|
(13)
+71%
|
(1)
+90%
|
5
N/A
|
(15)
N/A
|
(117)
-660%
|
(215)
-83%
|
(212)
+1%
|
(91)
+57%
|
|
| EPS (Diluted) |
8.85
N/A
|
7.5
-15%
|
4.25
-43%
|
1.95
-54%
|
0.61
-69%
|
0.15
-75%
|
-5.19
N/A
|
-7
-35%
|
-5.93
+15%
|
-4.49
+24%
|
-1.28
+71%
|
-0.11
+91%
|
0.49
N/A
|
-1.46
N/A
|
-11.18
-666%
|
-20.44
-83%
|
-18.83
+8%
|
-7.23
+62%
|
|