Zhejiang Dashang Media Co Ltd
OTC:TKVR
Income Statement
Earnings Waterfall
Zhejiang Dashang Media Co Ltd
Income Statement
Zhejiang Dashang Media Co Ltd
| Dec-2004 | Dec-2005 | Dec-2006 | ||
|---|---|---|---|---|
| Revenue | ||||
| Interest Expense |
0
|
1
|
2
|
|
| Revenue |
33
N/A
|
51
+53%
|
65
+29%
|
|
| Gross Profit | ||||
| Cost of Revenue |
(8)
|
(16)
|
(24)
|
|
| Gross Profit |
25
N/A
|
35
+41%
|
42
+20%
|
|
| Operating Income | ||||
| Operating Expenses |
(20)
|
(34)
|
(48)
|
|
| Selling, General & Administrative |
(20)
|
(34)
|
(48)
|
|
| Operating Income |
5
N/A
|
1
-78%
|
(6)
N/A
|
|
| Pre-Tax Income | ||||
| Interest Income Expense |
(0)
|
(0)
|
(2)
|
|
| Non-Reccuring Items |
(1)
|
0
|
(6)
|
|
| Pre-Tax Income |
3
N/A
|
1
-81%
|
(14)
N/A
|
|
| Net Income | ||||
| Tax Provision |
3
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
6
|
0
|
(14)
|
|
| Net Income (Common) |
6
N/A
|
0
-94%
|
(14)
N/A
|
|
| EPS (Diluted) |
1.5
N/A
|
0.08
-95%
|
-3.25
N/A
|
|