NuVim Inc
OTC:NUVM
Income Statement
Earnings Waterfall
NuVim Inc
Income Statement
NuVim Inc
| Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
|
0
|
0
|
0
|
|
| Revenue |
1
N/A
|
1
-16%
|
1
-10%
|
1
-9%
|
1
-12%
|
1
+4%
|
1
-4%
|
1
+23%
|
1
+12%
|
1
-1%
|
1
+8%
|
1
-8%
|
1
-9%
|
1
-8%
|
1
-14%
|
1
-18%
|
0
-16%
|
0
-45%
|
0
-15%
|
0
-14%
|
0
-10%
|
0
-24%
|
0
-42%
|
0
-47%
|
0
+112%
|
0
-21%
|
0
-9%
|
|
| Gross Profit | ||||||||||||||||||||||||||||
| Cost of Revenue |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Gross Profit |
0
N/A
|
0
-26%
|
0
-46%
|
0
-67%
|
0
N/A
|
0
N/A
|
0
+165%
|
0
+156%
|
0
+13%
|
0
-7%
|
0
+7%
|
0
-42%
|
0
+13%
|
0
+25%
|
0
-25%
|
0
+6%
|
0
-53%
|
0
N/A
|
0
N/A
|
0
+125%
|
0
-71%
|
0
+15%
|
(0)
N/A
|
(0)
-93%
|
0
N/A
|
0
-33%
|
0
-24%
|
|
| Operating Income | ||||||||||||||||||||||||||||
| Operating Expenses |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Selling, General & Administrative |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(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
|
|
| Operating Income |
(2)
N/A
|
(2)
-19%
|
(2)
-15%
|
(2)
-12%
|
(2)
+9%
|
(2)
-7%
|
(2)
+10%
|
(2)
+0%
|
(2)
-1%
|
(2)
-1%
|
(2)
+9%
|
(2)
-15%
|
(2)
+14%
|
(2)
+22%
|
(2)
-1%
|
(1)
+29%
|
(1)
+4%
|
(1)
+46%
|
(0)
+21%
|
(0)
+16%
|
(1)
-54%
|
(1)
+11%
|
(1)
-7%
|
(1)
+7%
|
(0)
+22%
|
(0)
-2%
|
(0)
+22%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||
| Interest Income 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)
|
(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
|
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
|
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
|
0
|
0
|
|
| Pre-Tax Income |
(2)
N/A
|
(2)
-3%
|
(3)
-14%
|
(3)
-7%
|
(3)
+8%
|
(3)
+2%
|
(2)
+8%
|
(2)
+8%
|
(2)
-2%
|
(2)
+2%
|
(2)
+10%
|
(2)
-14%
|
(2)
+14%
|
(2)
+18%
|
(2)
0%
|
(1)
+28%
|
(1)
+4%
|
(1)
+46%
|
(1)
+17%
|
(0)
+12%
|
(1)
-34%
|
(0)
+20%
|
(0)
+34%
|
(0)
+18%
|
(0)
+26%
|
(0)
-33%
|
(0)
-42%
|
|
| 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
|
|
| Income from Continuing Operations |
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Income (Common) |
(2)
N/A
|
(2)
-1%
|
(2)
-15%
|
(3)
-8%
|
(2)
+9%
|
(2)
+1%
|
(2)
+9%
|
(2)
+9%
|
(2)
-3%
|
(2)
+12%
|
(2)
+12%
|
(2)
-18%
|
(2)
+17%
|
(1)
+5%
|
(1)
-1%
|
(1)
+31%
|
(1)
+5%
|
(1)
+38%
|
(1)
+17%
|
(0)
+12%
|
(1)
-34%
|
(0)
+20%
|
(0)
+34%
|
(0)
+18%
|
(0)
+26%
|
(0)
-33%
|
(0)
-42%
|
|
| EPS (Diluted) |
-0.46
N/A
|
-0.46
N/A
|
-0.52
-13%
|
-0.56
-8%
|
-0.51
+9%
|
-0.52
-2%
|
-0.43
+17%
|
-0.21
+51%
|
-0.19
+10%
|
-0.2
-5%
|
-0.14
+30%
|
-0.12
+14%
|
-0.12
N/A
|
-0.1
+17%
|
-0.11
-10%
|
-0.07
+36%
|
-0.06
+14%
|
-0.03
+50%
|
-0.03
N/A
|
-0.03
N/A
|
-0.04
-33%
|
-0.03
+25%
|
-0.02
+33%
|
-0.01
+50%
|
0
N/A
|
0
N/A
|
0
N/A
|
|