MNP Petroleum Corp
OTC:MNAP
Income Statement
Earnings Waterfall
MNP Petroleum Corp
Income Statement
MNP Petroleum Corp
| Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | 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 |
1
|
1
|
1
|
1
|
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
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
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 |
(10)
|
(10)
|
(9)
|
(8)
|
(9)
|
(7)
|
(7)
|
(9)
|
(10)
|
(11)
|
(12)
|
(14)
|
(12)
|
(12)
|
(11)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(5)
|
|
| Selling, General & Administrative |
(8)
|
(9)
|
(8)
|
(7)
|
(7)
|
(5)
|
(5)
|
(6)
|
(5)
|
(6)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
|
| Research & Development |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(5)
|
(5)
|
(7)
|
(6)
|
(6)
|
(5)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
| 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)
|
|
| Operating Income |
(10)
N/A
|
(10)
-8%
|
(9)
+8%
|
(8)
+13%
|
(9)
-15%
|
(7)
+21%
|
(7)
+8%
|
(9)
-33%
|
(10)
-11%
|
(11)
-6%
|
(12)
-15%
|
(14)
-15%
|
(12)
+14%
|
(12)
+0%
|
(11)
+7%
|
(8)
+32%
|
(7)
+14%
|
(6)
+6%
|
(6)
+3%
|
(6)
+1%
|
(7)
-17%
|
(7)
+3%
|
(6)
+9%
|
(5)
+14%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||
| Interest Income Expense |
(12)
|
16
|
5
|
13
|
26
|
(11)
|
7
|
(37)
|
(43)
|
(19)
|
(14)
|
9
|
0
|
(23)
|
(20)
|
(7)
|
(4)
|
4
|
6
|
2
|
0
|
(1)
|
(2)
|
(1)
|
|
| 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
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
58
|
58
|
58
|
58
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(22)
N/A
|
64
N/A
|
53
-16%
|
63
+18%
|
74
+19%
|
(18)
N/A
|
(0)
+99%
|
(46)
-35 292%
|
(53)
-15%
|
(29)
+45%
|
(26)
+11%
|
(5)
+81%
|
(12)
-137%
|
(35)
-195%
|
(31)
+10%
|
(15)
+53%
|
(11)
+26%
|
(2)
+85%
|
(0)
+98%
|
(4)
-10 317%
|
(7)
-57%
|
(8)
-20%
|
(8)
-5%
|
(6)
+24%
|
|
| 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 |
(22)
|
64
|
53
|
63
|
74
|
(18)
|
(0)
|
(46)
|
(53)
|
(29)
|
(26)
|
(5)
|
(12)
|
(35)
|
(31)
|
(15)
|
(11)
|
(2)
|
(0)
|
(4)
|
(7)
|
(8)
|
(8)
|
(6)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(22)
N/A
|
64
N/A
|
53
-16%
|
63
+18%
|
74
+19%
|
(18)
N/A
|
(0)
+99%
|
(46)
-30 540%
|
(53)
-15%
|
(29)
+45%
|
(26)
+11%
|
(5)
+81%
|
(12)
-137%
|
(35)
-195%
|
(31)
+10%
|
(15)
+53%
|
(11)
+25%
|
(2)
+84%
|
(0)
+89%
|
(4)
-2 174%
|
(7)
-52%
|
(8)
-20%
|
(8)
-5%
|
(6)
+24%
|
|
| EPS (Diluted) |
-0.18
N/A
|
0.46
N/A
|
0.43
-7%
|
0.5
+16%
|
0.6
+20%
|
-0.15
N/A
|
0
N/A
|
-0.27
N/A
|
-0.33
-22%
|
-0.17
+48%
|
-0.15
+12%
|
-0.03
+80%
|
-0.07
-133%
|
-0.2
-186%
|
-0.18
+10%
|
-0.08
+56%
|
-0.06
+25%
|
-0.01
+83%
|
0
N/A
|
-0.03
N/A
|
-0.04
-33%
|
-0.04
N/A
|
-0.05
-25%
|
-0.04
+20%
|
|