Net Talk.com Inc
OTC:NTLK
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Net Talk.com Inc
OTC:NTLK
|
US |
|
C
|
Cannlabs Inc
OTC:CANL
|
US |
|
M
|
Miami International Holdings Inc
NYSE:MIAX
|
US |
|
R
|
Rubico Inc
NASDAQ:RUBI
|
GR |
Income Statement
Earnings Waterfall
Net Talk.com Inc
Income Statement
Net Talk.com Inc
| Sep-2009 | 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
|
2
|
0
|
1
|
1
|
0
|
1
|
0
|
1
|
2
|
3
|
3
|
4
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Revenue |
0
N/A
|
0
+150%
|
1
+83%
|
1
+31%
|
1
+2%
|
1
+40%
|
1
+35%
|
2
+30%
|
3
+50%
|
1
-52%
|
4
+208%
|
5
+23%
|
5
+10%
|
6
+7%
|
6
+9%
|
6
-1%
|
6
-1%
|
6
-3%
|
6
-5%
|
6
-3%
|
5
-5%
|
5
-4%
|
5
+0%
|
5
-4%
|
5
-5%
|
|
| Gross Profit | ||||||||||||||||||||||||||
| Cost of Revenue |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
|
| Gross Profit |
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-1 093%
|
(1)
-15%
|
(1)
+11%
|
(1)
+3%
|
(0)
+47%
|
(0)
-29%
|
(1)
-147%
|
(1)
+2%
|
(1)
+28%
|
(0)
+54%
|
0
N/A
|
0
+129%
|
1
+95%
|
1
+77%
|
2
+21%
|
2
+18%
|
2
+0%
|
2
+2%
|
2
+14%
|
2
+8%
|
3
+10%
|
|
| Operating Income | ||||||||||||||||||||||||||
| Operating Expenses |
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(6)
|
(4)
|
(5)
|
(6)
|
(2)
|
(7)
|
(8)
|
(8)
|
(8)
|
(10)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
|
| Selling, General & Administrative |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(2)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(3)
|
0
|
0
|
(3)
|
(1)
|
0
|
0
|
|
| Research & Development |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
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
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
0
|
(3)
|
(4)
|
(4)
|
|
| Operating Income |
(2)
N/A
|
(3)
-9%
|
(3)
-11%
|
(3)
-5%
|
(3)
-4%
|
(7)
-129%
|
(4)
+40%
|
(5)
-28%
|
(6)
-16%
|
(2)
+63%
|
(8)
-258%
|
(9)
-4%
|
(9)
+3%
|
(8)
+6%
|
(10)
-27%
|
(6)
+43%
|
(5)
+17%
|
(4)
+25%
|
(3)
+22%
|
(2)
+26%
|
(2)
+11%
|
(2)
-20%
|
(2)
+6%
|
(2)
-10%
|
(2)
+2%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(2)
|
(7)
|
1
|
0
|
2
|
(16)
|
(18)
|
(18)
|
(1)
|
2
|
(5)
|
(4)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Non-Reccuring Items |
0
|
0
|
(4)
|
(4)
|
(4)
|
0
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
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
|
|
| 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)
|
(0)
|
|
| Pre-Tax Income |
(3)
N/A
|
(4)
-63%
|
(13)
-200%
|
(6)
+55%
|
(6)
-4%
|
(5)
+14%
|
(20)
-277%
|
(25)
-22%
|
(26)
-6%
|
(3)
+87%
|
(8)
-123%
|
(17)
-119%
|
(16)
+5%
|
(15)
+8%
|
(13)
+13%
|
(7)
+45%
|
(6)
+16%
|
(5)
+19%
|
(4)
+21%
|
(3)
+23%
|
(3)
+7%
|
(3)
-4%
|
(3)
+2%
|
(3)
-23%
|
(3)
+1%
|
|
| 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
|
|
| Income from Continuing Operations |
(3)
|
(4)
|
(13)
|
(6)
|
(6)
|
(5)
|
(20)
|
(25)
|
(26)
|
(3)
|
(8)
|
(17)
|
(16)
|
(15)
|
(13)
|
(7)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Net Income (Common) |
(3)
N/A
|
(4)
-63%
|
(13)
-202%
|
(6)
+53%
|
(6)
-2%
|
(6)
+12%
|
(22)
-299%
|
(29)
-31%
|
(28)
+6%
|
(3)
+88%
|
(7)
-105%
|
(14)
-92%
|
(16)
-18%
|
(15)
+8%
|
(13)
+13%
|
(7)
+45%
|
(6)
+16%
|
(5)
+19%
|
(4)
+21%
|
(3)
+23%
|
(3)
+7%
|
(3)
-4%
|
(3)
+2%
|
(3)
-23%
|
(3)
+1%
|
|
| EPS (Diluted) |
-0.3
N/A
|
-0.48
-60%
|
-1.28
-167%
|
-0.21
+84%
|
-0.6
-186%
|
-0.45
+25%
|
-0.36
+20%
|
-0.79
-119%
|
-1.4
-77%
|
-0.09
+94%
|
-0.14
-56%
|
-0.36
-157%
|
-0.35
+3%
|
-0.28
+20%
|
-0.21
+25%
|
-0.12
+43%
|
-0.09
+25%
|
-0.08
+11%
|
-0.06
+25%
|
-0.04
+33%
|
-0.04
N/A
|
-0.04
N/A
|
-0.04
N/A
|
-0.05
-25%
|
-0.01
+80%
|
|