Renewal Fuels Inc
OTC:RNWF
Income Statement
Earnings Waterfall
Renewal Fuels Inc
Income Statement
Renewal Fuels Inc
| Sep-1999 | Dec-1999 | Mar-2000 | Jun-2000 | Sep-2000 | Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
|
| Revenue |
1
N/A
|
1
-8%
|
1
+35%
|
1
+13%
|
1
-5%
|
1
+2%
|
1
-11%
|
1
-12%
|
1
-24%
|
1
-7%
|
0
-16%
|
1
+4%
|
0
-8%
|
0
-11%
|
0
-9%
|
0
-24%
|
0
-4%
|
0
-13%
|
0
-19%
|
0
-37%
|
0
+117%
|
0
N/A
|
0
+8%
|
0
+4%
|
0
-59%
|
0
-24%
|
0
-78%
|
0
N/A
|
0
N/A
|
2
N/A
|
0
N/A
|
0
N/A
|
0
+62%
|
1
+104%
|
1
+43%
|
2
+56%
|
2
+27%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
| Gross Profit |
0
N/A
|
0
-27%
|
0
+68%
|
1
+35%
|
1
+8%
|
0
-31%
|
0
-35%
|
0
-33%
|
0
-56%
|
0
+200%
|
0
-5%
|
0
-15%
|
0
-12%
|
(0)
N/A
|
(0)
N/A
|
(0)
-10%
|
(0)
-2%
|
(0)
+58%
|
(0)
-6%
|
(0)
-5%
|
(0)
+32%
|
(1)
-249%
|
(0)
+6%
|
(0)
N/A
|
(1)
-16%
|
0
N/A
|
0
-83%
|
0
N/A
|
0
N/A
|
1
N/A
|
0
N/A
|
0
N/A
|
0
+40%
|
0
+74%
|
0
+50%
|
1
+56%
|
1
+27%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(6)
|
(10)
|
(10)
|
(11)
|
(6)
|
(3)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(6)
|
(7)
|
(7)
|
(8)
|
(3)
|
(2)
|
|
| 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
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
|
| Operating Income |
(0)
N/A
|
(1)
-141%
|
(1)
+15%
|
(0)
+51%
|
(0)
-7%
|
(0)
-55%
|
(1)
-80%
|
(1)
-12%
|
(1)
-27%
|
(1)
+28%
|
(1)
+1%
|
(1)
-16%
|
(1)
+14%
|
(1)
-42%
|
(1)
+8%
|
(1)
+19%
|
(1)
+1%
|
(1)
-5%
|
(1)
-17%
|
(1)
-15%
|
(1)
+9%
|
(1)
-32%
|
(1)
+7%
|
(1)
-1%
|
(1)
+7%
|
(0)
+65%
|
(1)
-21%
|
(0)
+13%
|
(0)
-4%
|
0
N/A
|
(0)
N/A
|
(6)
-1 329%
|
(10)
-65%
|
(10)
-5%
|
(11)
-6%
|
(6)
+49%
|
(2)
+66%
|
|
| 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)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
0
|
(1)
|
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
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Pre-Tax Income |
(0)
N/A
|
(1)
-144%
|
(1)
+15%
|
(0)
+52%
|
(0)
N/A
|
(0)
-56%
|
(1)
-81%
|
(1)
-14%
|
(1)
-32%
|
(1)
+25%
|
(1)
N/A
|
(1)
-17%
|
(1)
+13%
|
(1)
-41%
|
(1)
+7%
|
(1)
+18%
|
(1)
N/A
|
(1)
-19%
|
(1)
-2%
|
(2)
-44%
|
(2)
+8%
|
(2)
0%
|
(1)
+8%
|
(1)
+21%
|
(2)
-75%
|
(2)
+14%
|
(2)
-8%
|
(2)
+5%
|
(1)
+50%
|
0
N/A
|
(1)
N/A
|
(6)
-1 125%
|
(10)
-64%
|
(11)
-7%
|
(12)
-8%
|
(7)
+44%
|
(3)
+52%
|
|
| 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
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
(1)
|
(6)
|
(10)
|
(11)
|
(12)
|
(7)
|
(3)
|
|
| Net Income (Common) |
(0)
N/A
|
(1)
-144%
|
(0)
+44%
|
(0)
+59%
|
(0)
N/A
|
(0)
-167%
|
(1)
-90%
|
(1)
-14%
|
(1)
-32%
|
(1)
+25%
|
(1)
N/A
|
(1)
-17%
|
(1)
+13%
|
(1)
-41%
|
(1)
+7%
|
(1)
+18%
|
(1)
N/A
|
(1)
+2%
|
(1)
-2%
|
(1)
-53%
|
(1)
+9%
|
(1)
-4%
|
(1)
+9%
|
(1)
+24%
|
(2)
-87%
|
(2)
+7%
|
(2)
-8%
|
(2)
+5%
|
(1)
+50%
|
0
N/A
|
(1)
N/A
|
(6)
-1 125%
|
(10)
-64%
|
(11)
-7%
|
(12)
-8%
|
(7)
+41%
|
(4)
+50%
|
|
| EPS (Diluted) |
-27
N/A
|
-66
-144%
|
-37
+44%
|
-15
+59%
|
-15
N/A
|
-40
-167%
|
-75.99
-90%
|
-87
-14%
|
-114.99
-32%
|
-86
+25%
|
-86
N/A
|
-101
-17%
|
-88
+13%
|
-108.46
-23%
|
-115
-6%
|
-94
+18%
|
-93.99
+0%
|
-52.52
+44%
|
-15.66
+70%
|
-14.4
+8%
|
-8.73
+39%
|
-11.75
-35%
|
-6.15
+48%
|
-3.24
+47%
|
-5.67
-75%
|
-6.05
-7%
|
-5.39
+11%
|
-4.12
+24%
|
-1.97
+52%
|
0
N/A
|
-0.02
N/A
|
-0.27
-1 250%
|
-0.39
-44%
|
-0.43
-10%
|
-0.4
+7%
|
-0.23
+43%
|
-0.09
+61%
|
|