Evolution Fuels Inc
OTC:SCNG
Income Statement
Earnings Waterfall
Evolution Fuels Inc
Revenue
|
0
USD
|
Operating Expenses
|
-3.6m
USD
|
Operating Income
|
-3.6m
USD
|
Other Expenses
|
1.5m
USD
|
Net Income
|
-2.1m
USD
|
Income Statement
Evolution Fuels Inc
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 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||
Revenue |
0
N/A
|
0
N/A
|
0
+100%
|
0
+50%
|
0
-23%
|
1
+4 552%
|
5
+344%
|
11
+122%
|
20
+85%
|
35
+79%
|
42
+18%
|
40
-5%
|
25
-37%
|
8
-66%
|
27
+224%
|
9
-67%
|
7
-18%
|
7
-2%
|
0
N/A
|
(7)
N/A
|
0
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
|
(5)
|
(10)
|
(18)
|
(34)
|
(41)
|
(37)
|
(24)
|
(8)
|
(22)
|
(6)
|
0
|
0
|
0
|
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
|
(1)
-96%
|
0
N/A
|
1
+250%
|
1
+18%
|
2
+158%
|
1
-76%
|
(0)
N/A
|
5
N/A
|
3
-44%
|
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)
|
(2)
|
(11)
|
(21)
|
(32)
|
(64)
|
(64)
|
(65)
|
(56)
|
(26)
|
(33)
|
(26)
|
(43)
|
(44)
|
(30)
|
(7)
|
(23)
|
(9)
|
(5)
|
(5)
|
(4)
|
|
Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(11)
|
(19)
|
(31)
|
(62)
|
(62)
|
(62)
|
(53)
|
(24)
|
(30)
|
(25)
|
(26)
|
(27)
|
(29)
|
(24)
|
(23)
|
(20)
|
(5)
|
(5)
|
(3)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
(16)
|
0
|
18
|
0
|
12
|
0
|
0
|
0
|
|
Operating Income |
(0)
N/A
|
(0)
+50%
|
(0)
N/A
|
(0)
-100%
|
(0)
+45%
|
(1)
-5 355%
|
(11)
-1 814%
|
(21)
-79%
|
(31)
-52%
|
(63)
-102%
|
(64)
-1%
|
(63)
+2%
|
(56)
+11%
|
(26)
+53%
|
(28)
-6%
|
(23)
+17%
|
(36)
-54%
|
(37)
-4%
|
(30)
+19%
|
(15)
+51%
|
(23)
-59%
|
(9)
+61%
|
(5)
+40%
|
(5)
+4%
|
(4)
+32%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(3)
|
(10)
|
(0)
|
(39)
|
(52)
|
(78)
|
(60)
|
(48)
|
(56)
|
(24)
|
(58)
|
(54)
|
(30)
|
(28)
|
(3)
|
(6)
|
(7)
|
|
Non-Reccuring Items |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(33)
|
(11)
|
0
|
0
|
(1)
|
0
|
12
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
22
|
0
|
22
|
23
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
18
|
0
|
0
|
0
|
(18)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
1
|
0
|
(3)
|
(14)
|
(15)
|
0
|
(22)
|
(23)
|
(28)
|
75
|
63
|
76
|
100
|
27
|
26
|
26
|
|
Pre-Tax Income |
(0)
N/A
|
(0)
+33%
|
(0)
-100%
|
(0)
-25%
|
(0)
+34%
|
(1)
-1 718%
|
(12)
-1 825%
|
(21)
-78%
|
(35)
-69%
|
(50)
-44%
|
(66)
-33%
|
(82)
-23%
|
(99)
-22%
|
(119)
-20%
|
(121)
-2%
|
(104)
+14%
|
(114)
-10%
|
(90)
+21%
|
(15)
+83%
|
(5)
+66%
|
52
N/A
|
63
+22%
|
19
-70%
|
15
-23%
|
(2)
N/A
|
|
Net Income | ||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(12)
|
(21)
|
(35)
|
(50)
|
(68)
|
(83)
|
(101)
|
(121)
|
(122)
|
(105)
|
(116)
|
(91)
|
(15)
|
(5)
|
52
|
63
|
19
|
15
|
(2)
|
|
Net Income (Common) |
(0)
N/A
|
(0)
+33%
|
(0)
-100%
|
(0)
-25%
|
(0)
+34%
|
(1)
-1 718%
|
(12)
-1 825%
|
(21)
-78%
|
(35)
-69%
|
(50)
-44%
|
(68)
-36%
|
(83)
-23%
|
(103)
-24%
|
(123)
-19%
|
(122)
+1%
|
(108)
+12%
|
(139)
-29%
|
(114)
+18%
|
(15)
+87%
|
(5)
+66%
|
75
N/A
|
86
+15%
|
19
-78%
|
15
-23%
|
(2)
N/A
|
|
EPS (Diluted) |
-44 955.94
N/A
|
-37 762.98
+16%
|
-62 811.67
-66%
|
-75 399.34
-20%
|
-59 341.84
+21%
|
-765 112.69
-1 189%
|
-577 350
+25%
|
-718 712.2
-24%
|
-1 193 422.68
-66%
|
-1 003 647.89
+16%
|
-2 265 633.33
-126%
|
-2 550 506.79
-13%
|
-3 009 222.61
-18%
|
-3 531 706.05
-17%
|
-3 062 000
+13%
|
-2 995 714.34
+2%
|
-2 812 353.49
+6%
|
-1 988 626.28
+29%
|
-298 720
+85%
|
-214 058.97
+28%
|
39 469.31
N/A
|
21 942.45
-44%
|
1 183.38
-95%
|
97.74
-92%
|
-6.96
N/A
|