North America Frac Sand Inc
OTC:NAFS
Income Statement
Earnings Waterfall
North America Frac Sand Inc
Income Statement
North America Frac Sand Inc
| 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 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
|
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
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||
| Operating Expenses |
0
|
0
|
0
|
(0)
|
(0)
|
(21)
|
(21)
|
(21)
|
(21)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
(0)
|
(0)
|
(21)
|
(21)
|
(21)
|
(21)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
|
| Operating Income |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(21)
-51 500%
|
(21)
+1%
|
(21)
0%
|
(21)
+0%
|
0
N/A
|
(0)
N/A
|
(0)
-34%
|
(0)
+22%
|
(0)
-29%
|
(0)
+57%
|
(0)
-3%
|
(0)
-50%
|
(0)
N/A
|
(0)
-9%
|
(0)
-83%
|
(0)
-42%
|
(0)
-29%
|
(0)
-44%
|
(2)
-421%
|
(2)
-2%
|
(0)
+82%
|
(0)
+26%
|
(0)
+6%
|
|
| 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)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(14)
|
(17)
|
(17)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(21)
-29 400%
|
(21)
+1%
|
(21)
0%
|
(21)
+0%
|
0
N/A
|
(0)
N/A
|
(0)
+26%
|
(0)
+22%
|
(14)
-19 657%
|
(14)
+0%
|
(17)
-26%
|
(17)
0%
|
(4)
+79%
|
(0)
+98%
|
(0)
-83%
|
(0)
-42%
|
(2)
-941%
|
(2)
+6%
|
(2)
+1%
|
(2)
-2%
|
(0)
+93%
|
(0)
-97%
|
(0)
+7%
|
|
| 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
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
0
|
0
|
0
|
0
|
(0)
|
(21)
|
(21)
|
(21)
|
(21)
|
0
|
(0)
|
(0)
|
(0)
|
(14)
|
(14)
|
(17)
|
(17)
|
(4)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
|
| Net Income (Common) |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(21)
-29 400%
|
(21)
+1%
|
(21)
0%
|
(21)
+0%
|
0
N/A
|
(0)
N/A
|
(0)
+26%
|
(0)
+22%
|
(14)
-19 657%
|
(14)
+0%
|
(17)
-26%
|
(17)
0%
|
(4)
+79%
|
(0)
+98%
|
(0)
-83%
|
(0)
-42%
|
(2)
-941%
|
(2)
+6%
|
(2)
+1%
|
(2)
-2%
|
(0)
+93%
|
(0)
-97%
|
(0)
+7%
|
|
| EPS (Diluted) |
32.19
N/A
|
58.44
+82%
|
-580.63
N/A
|
-2 079.06
-258%
|
-24 306.25
-1 069%
|
-72 779.63
-199%
|
-44 637.65
+39%
|
-70 656.95
-58%
|
-48 507.72
+31%
|
-61.44
+100%
|
-4.72
+92%
|
-0.25
+95%
|
-0.2
+20%
|
-39.51
-19 655%
|
-24.44
+38%
|
-19.88
+19%
|
-19.9
0%
|
-0.09
+100%
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.07
-600%
|
-0.03
+57%
|
-0.03
N/A
|
-0.02
+33%
|
0
N/A
|
0
N/A
|
0
N/A
|
|