Labor Smart Inc
OTC:LTNC
Income Statement
Earnings Waterfall
Labor Smart Inc
Income Statement
Labor Smart Inc
| Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
3
|
5
|
5
|
5
|
4
|
|
| Revenue |
3
N/A
|
5
+70%
|
7
+38%
|
8
+18%
|
11
+27%
|
14
+30%
|
17
+19%
|
19
+14%
|
21
+13%
|
23
+7%
|
24
+5%
|
24
0%
|
29
+19%
|
27
-4%
|
|
| Gross Profit | |||||||||||||||
| Cost of Revenue |
(3)
|
(4)
|
(6)
|
(7)
|
(9)
|
(12)
|
(14)
|
(16)
|
(17)
|
(18)
|
(18)
|
(18)
|
(21)
|
(20)
|
|
| Gross Profit |
1
N/A
|
1
+73%
|
1
+36%
|
1
+13%
|
2
+24%
|
2
+31%
|
3
+20%
|
3
+28%
|
4
+22%
|
5
+19%
|
6
+20%
|
6
+2%
|
8
+26%
|
8
-2%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(9)
|
(10)
|
|
| Selling, General & Administrative |
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(9)
|
(10)
|
|
| Other Operating Expenses |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
0
N/A
|
0
-57%
|
(0)
N/A
|
(1)
-150%
|
(1)
-81%
|
(1)
-8%
|
(2)
-18%
|
(2)
+7%
|
(1)
+27%
|
(1)
+6%
|
(0)
+58%
|
(1)
-61%
|
(1)
-74%
|
(2)
-59%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(5)
|
(5)
|
(5)
|
(4)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
0
N/A
|
(0)
N/A
|
(0)
-309%
|
(1)
-151%
|
(2)
-66%
|
(2)
-15%
|
(3)
-25%
|
(3)
-15%
|
(3)
-5%
|
(4)
-20%
|
(5)
-29%
|
(6)
-8%
|
(7)
-20%
|
(6)
+8%
|
|
| Net Income | |||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(6)
|
|
| Net Income (Common) |
0
N/A
|
(0)
N/A
|
(0)
-309%
|
(1)
-151%
|
(2)
-66%
|
(2)
-15%
|
(3)
-25%
|
(3)
-15%
|
(3)
-5%
|
(4)
-20%
|
(5)
-29%
|
(6)
-8%
|
(7)
-20%
|
(6)
+8%
|
|
| EPS (Diluted) |
0
N/A
|
-0.01
N/A
|
-0.03
-200%
|
-0.07
-133%
|
-0.11
-57%
|
-0.12
-9%
|
-0.14
-17%
|
-0.15
-7%
|
-0.11
+27%
|
-0.16
-45%
|
-0.15
+6%
|
0
N/A
|
0
N/A
|
0
N/A
|
|