Playbox (US) Inc
OTC:PYBX
Income Statement
Earnings Waterfall
Playbox (US) Inc
Income Statement
Playbox (US) Inc
| Sep-2008 | Dec-2008 | Mar-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Sep-2012 | Dec-2012 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
1
+61%
|
1
-38%
|
1
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)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+22%
|
0
-18%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(2)
|
(3)
|
(2)
|
(2)
|
(0)
|
(2)
|
(0)
|
(0)
|
|
| Selling, General & Administrative |
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(2)
|
(3)
|
(2)
|
(2)
|
(0)
|
0
|
(0)
|
(0)
|
|
| Research & Development |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
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
|
(2)
|
0
|
0
|
|
| Operating Income |
(0)
N/A
|
(1)
-140%
|
(1)
+29%
|
(0)
+99%
|
(0)
-1 900%
|
(0)
-20%
|
(2)
-614%
|
(2)
-35%
|
(2)
+30%
|
(2)
0%
|
(0)
+91%
|
(2)
-1 282%
|
(0)
+94%
|
(0)
-16%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
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
|
(3)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(0)
N/A
|
(1)
-138%
|
(1)
+28%
|
(0)
+99%
|
(0)
-1 900%
|
(0)
-20%
|
(2)
-621%
|
(2)
-36%
|
(2)
+30%
|
(2)
0%
|
(3)
-62%
|
(2)
+23%
|
(0)
+94%
|
(0)
-16%
|
|
| Net Income | |||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(0)
|
(0)
|
|
| Net Income (Common) |
(0)
N/A
|
(1)
-133%
|
(1)
+27%
|
(0)
+99%
|
(0)
-1 900%
|
(0)
-20%
|
(2)
-621%
|
(2)
-36%
|
(2)
+30%
|
(2)
0%
|
(3)
-62%
|
(2)
+23%
|
(0)
+94%
|
(0)
-16%
|
|
| EPS (Diluted) |
-7 000
N/A
|
-12 276.87
-75%
|
-7 835.58
+36%
|
-51.67
+99%
|
-1 469.76
-2 745%
|
-1 746.04
-19%
|
-3.94
+100%
|
-1.67
+58%
|
-0.63
+62%
|
-0.82
-30%
|
-1.67
-104%
|
-1.29
+23%
|
0
N/A
|
0
N/A
|
|