Solar Integrated Roofing Corp
OTC:SIRC
Income Statement
Earnings Waterfall
Solar Integrated Roofing Corp
Income Statement
Solar Integrated Roofing Corp
| May-2008 | Aug-2008 | Nov-2008 | Feb-2009 | May-2009 | Aug-2009 | Nov-2009 | Feb-2010 | May-2010 | Aug-2010 | Nov-2010 | Mar-2021 | Jun-2021 | Mar-2022 | Jun-2022 | Sep-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
|
| Revenue |
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
|
0
N/A
|
0
N/A
|
3
N/A
|
11
+232%
|
35
+206%
|
93
+167%
|
151
+61%
|
|
| Gross Profit | |||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(11)
|
(23)
|
(51)
|
(95)
|
|
| Gross Profit |
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
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
12
+3 055%
|
42
+245%
|
56
+34%
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(8)
|
(10)
|
(15)
|
(21)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(8)
|
(10)
|
(14)
|
(21)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Operating Income |
(0)
N/A
|
(0)
-37%
|
(1)
-124%
|
(0)
+68%
|
(0)
+36%
|
(0)
+54%
|
(0)
+4%
|
(0)
-29%
|
(0)
+7%
|
(0)
+2%
|
(0)
-3%
|
(3)
-2 635%
|
(7)
-142%
|
2
N/A
|
27
+1 489%
|
35
+27%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
1
|
1
|
(1)
|
(2)
|
|
| Non-Reccuring Items |
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(0)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
(1)
N/A
|
(1)
-14%
|
(1)
+1%
|
(1)
+26%
|
(1)
+15%
|
(1)
-18%
|
(1)
+1%
|
(0)
+45%
|
(0)
+2%
|
(0)
+49%
|
(0)
-10%
|
(2)
-909%
|
(6)
-149%
|
2
N/A
|
25
+978%
|
31
+25%
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(6)
|
2
|
25
|
31
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(1)
N/A
|
(1)
-14%
|
(1)
+1%
|
(1)
+26%
|
(1)
+15%
|
(1)
-18%
|
(1)
+1%
|
(0)
+45%
|
(0)
+2%
|
(0)
+49%
|
(0)
-10%
|
(2)
-909%
|
(6)
-149%
|
2
N/A
|
25
+965%
|
31
+27%
|
|
| EPS (Diluted) |
-8 183.01
N/A
|
-9 243.7
-13%
|
-9 157.11
+1%
|
-6 588.82
+28%
|
-5 474.4
+17%
|
-6 390.69
-17%
|
-6 342.55
+1%
|
-3 495.53
+45%
|
-3 424.88
+2%
|
-1 738.67
+49%
|
-1 904.58
-10%
|
-1.04
+100%
|
-2.52
-142%
|
0.63
N/A
|
6.75
+971%
|
7.57
+12%
|
|