Megola Inc
OTC:MGON
Income Statement
Earnings Waterfall
Megola Inc
Income Statement
Megola Inc
| Jul-2007 | Oct-2007 | Jan-2008 | Apr-2008 | Jul-2008 | Oct-2008 | Jan-2009 | Apr-2009 | Jul-2009 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
|
0
|
|
| Revenue |
0
N/A
|
0
-14%
|
0
-21%
|
0
-32%
|
0
-72%
|
0
+11%
|
0
+975%
|
0
+2%
|
1
+18%
|
1
+24%
|
0
-34%
|
0
N/A
|
0
-20%
|
0
-41%
|
0
+90%
|
0
-3%
|
0
-3%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Gross Profit | |||||||||||||||||||||||||
| Cost of Revenue |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
(0)
N/A
|
(0)
-67%
|
(0)
-50%
|
0
N/A
|
0
-97%
|
0
+233%
|
0
+3 900%
|
0
+3%
|
0
+20%
|
1
+22%
|
0
-47%
|
0
N/A
|
0
-26%
|
0
-41%
|
0
+64%
|
0
-4%
|
0
-5%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
|
| Selling, General & Administrative |
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(0)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(1)
N/A
|
(0)
+60%
|
(0)
-26%
|
(0)
+48%
|
(1)
-126%
|
(1)
-23%
|
(0)
+69%
|
(0)
+10%
|
(0)
-30%
|
(0)
+2%
|
(1)
-152%
|
(1)
-2%
|
(1)
-10%
|
(2)
-208%
|
(2)
+1%
|
(2)
+5%
|
(0)
+93%
|
0
N/A
|
0
+71%
|
0
-7%
|
0
+29%
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
|
| 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)
|
0
|
0
|
0
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(1)
N/A
|
(0)
+50%
|
(0)
-24%
|
(0)
+46%
|
(1)
-115%
|
(1)
-25%
|
(0)
+66%
|
(0)
+4%
|
(0)
-17%
|
(0)
+7%
|
(1)
-146%
|
(1)
N/A
|
(2)
-232%
|
(2)
-2%
|
(2)
+1%
|
(2)
+5%
|
(0)
+93%
|
0
N/A
|
0
+71%
|
0
-9%
|
0
+32%
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
|
| 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
|
0
|
|
| Income from Continuing Operations |
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
|
| Net Income (Common) |
(1)
N/A
|
(0)
+50%
|
(0)
-24%
|
(0)
+46%
|
(1)
-115%
|
(1)
-25%
|
(0)
+66%
|
(0)
+4%
|
(0)
-17%
|
(0)
+7%
|
(1)
-146%
|
(1)
N/A
|
(2)
-232%
|
(2)
-2%
|
(2)
+1%
|
(2)
+5%
|
(0)
+93%
|
0
N/A
|
0
+71%
|
0
-9%
|
0
+32%
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
|
| EPS (Diluted) |
-1 174.6
N/A
|
-377.55
+68%
|
-438.09
-16%
|
-238.09
+46%
|
-522.33
-119%
|
-632.07
-21%
|
-212.96
+66%
|
-203.7
+4%
|
-258.18
-27%
|
-10.85
+96%
|
-1 311.11
-11 984%
|
-1 311.11
N/A
|
-405.05
+69%
|
-104.46
+74%
|
-4 581.39
-4 286%
|
-3 836.73
+16%
|
-5.33
+100%
|
2.05
N/A
|
3.52
+72%
|
4.75
+35%
|
4.22
-11%
|
-0.18
N/A
|
-0.18
N/A
|
0
N/A
|
|