Suncast Solar Energy Inc
OTC:SUNC
Income Statement
Earnings Waterfall
Suncast Solar Energy Inc
Income Statement
Suncast Solar Energy Inc
| Dec-1996 | Mar-1997 | Jun-1997 | Sep-1997 | Dec-1997 | Mar-1998 | Jun-1998 | Sep-1998 | Dec-1998 | Mar-1999 | Jun-1999 | Sep-1999 | Dec-1999 | Mar-2000 | Jun-2000 | Sep-2000 | Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | Dec-2001 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Revenue |
4
N/A
|
3
-11%
|
6
+61%
|
9
+56%
|
10
+13%
|
11
+14%
|
14
+22%
|
11
-17%
|
13
+15%
|
13
0%
|
10
-25%
|
11
+19%
|
8
-29%
|
19
+131%
|
13
-29%
|
13
-5%
|
12
-2%
|
13
+6%
|
12
-11%
|
10
-13%
|
0
-99%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
2
+105%
|
2
+50%
|
3
+39%
|
3
-5%
|
3
-1%
|
3
0%
|
3
-8%
|
3
-5%
|
3
-2%
|
2
-6%
|
2
-8%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2)
|
(2)
|
(3)
|
(6)
|
(7)
|
(8)
|
(10)
|
(7)
|
(9)
|
(9)
|
(6)
|
(8)
|
(5)
|
(13)
|
(9)
|
(8)
|
(9)
|
(11)
|
(9)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Gross Profit |
2
N/A
|
2
-5%
|
2
+33%
|
3
+23%
|
3
+25%
|
3
+5%
|
4
+12%
|
4
+5%
|
4
-10%
|
4
+6%
|
3
-13%
|
3
+3%
|
3
-15%
|
6
+104%
|
5
-24%
|
4
-7%
|
3
-29%
|
2
-30%
|
3
+21%
|
2
-30%
|
0
-95%
|
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
|
1
+102%
|
1
+51%
|
2
+45%
|
2
-4%
|
2
+5%
|
2
+5%
|
2
-11%
|
2
-8%
|
1
-4%
|
1
-10%
|
1
-8%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(4)
|
(9)
|
(8)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(4)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Selling, General & Administrative |
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(4)
|
(9)
|
(8)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(4)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Operating Income |
0
N/A
|
(1)
N/A
|
(1)
-32%
|
(1)
-32%
|
(2)
-43%
|
(3)
-36%
|
(3)
-8%
|
(4)
-17%
|
(4)
+0%
|
(3)
+18%
|
(4)
-31%
|
(3)
+15%
|
(1)
+58%
|
(3)
-142%
|
(4)
-8%
|
(5)
-28%
|
(5)
-15%
|
(6)
-20%
|
(5)
+15%
|
(6)
-5%
|
(4)
+30%
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
-17%
|
(0)
N/A
|
0
N/A
|
0
+300%
|
0
-50%
|
0
+405%
|
0
-80%
|
0
+300%
|
0
+138%
|
(0)
N/A
|
(1)
-48%
|
(1)
-10%
|
(1)
-30%
|
(1)
-11%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
2
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
0
|
|
| Pre-Tax Income |
0
N/A
|
(1)
N/A
|
(1)
-25%
|
(1)
-29%
|
(2)
-46%
|
(3)
-40%
|
(3)
-10%
|
(3)
-19%
|
(3)
0%
|
(3)
+18%
|
(4)
-32%
|
(3)
+15%
|
(1)
+59%
|
(3)
-152%
|
(4)
-12%
|
(5)
-33%
|
(6)
-19%
|
(7)
-17%
|
(6)
+15%
|
(6)
-5%
|
(6)
-1%
|
(0)
+100%
|
(0)
-67%
|
(0)
-40%
|
(0)
-39%
|
(0)
+18%
|
(0)
+63%
|
(0)
-33%
|
(0)
-217%
|
(0)
+21%
|
(0)
-70%
|
(0)
-65%
|
(0)
+73%
|
(0)
-95%
|
(0)
+47%
|
0
N/A
|
4
+14 837%
|
4
-5%
|
4
-2%
|
4
-6%
|
0
-96%
|
|
| 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
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(1)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(6)
|
(6)
|
(6)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
4
|
4
|
4
|
4
|
0
|
|
| Net Income (Common) |
0
N/A
|
(0)
N/A
|
(1)
-120%
|
(1)
-28%
|
(2)
-46%
|
(3)
-58%
|
(3)
+2%
|
(3)
-19%
|
(3)
-1%
|
(3)
+18%
|
(4)
-32%
|
(3)
+15%
|
(1)
+59%
|
(4)
-176%
|
(4)
-15%
|
(5)
-32%
|
(5)
+12%
|
(6)
-16%
|
(13)
-132%
|
(12)
+8%
|
(19)
-62%
|
(0)
+100%
|
(0)
-67%
|
(0)
-40%
|
(0)
-39%
|
(0)
+18%
|
(0)
+63%
|
0
N/A
|
(0)
N/A
|
(0)
+13%
|
(0)
-73%
|
(0)
-58%
|
(0)
+70%
|
(0)
-76%
|
(0)
+50%
|
0
N/A
|
4
+22 235%
|
4
-5%
|
4
-2%
|
4
-6%
|
0
-96%
|
|
| EPS (Diluted) |
0.06
N/A
|
-0.26
N/A
|
-0.44
-69%
|
-0.56
-27%
|
-0.83
-48%
|
-1.32
-59%
|
-1.28
+3%
|
-1.48
-16%
|
-1.41
+5%
|
-0.57
+60%
|
-0.66
-16%
|
-0.52
+21%
|
-0.21
+60%
|
-0.45
-114%
|
-0.58
-29%
|
-0.56
+3%
|
-0.53
+5%
|
-0.51
+4%
|
-1.11
-118%
|
-1.07
+4%
|
-1.16
-8%
|
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
|
0
N/A
|
0
N/A
|
0.06
N/A
|
0.07
+17%
|
0.06
-14%
|
0.06
N/A
|
0
N/A
|
|