True North Energy Corp
OTC:TNEN
Income Statement
Earnings Waterfall
True North Energy Corp
Income Statement
True North Energy Corp
| Apr-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | Jan-2007 | Apr-2007 | Jul-2007 | Oct-2007 | Jan-2008 | Apr-2008 | Jul-2008 | Oct-2008 | Jul-2012 | Jul-2013 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| 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
|
1
+186%
|
1
+48%
|
2
+50%
|
2
-1%
|
0
N/A
|
0
N/A
|
|
| Gross Profit | ||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
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
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(6)
|
(9)
|
(18)
|
(17)
|
(14)
|
(12)
|
(4)
|
(3)
|
(0)
|
(0)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(11)
|
(11)
|
(11)
|
(11)
|
(2)
|
(2)
|
(0)
|
(0)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(4)
|
(6)
|
(6)
|
(6)
|
(3)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Operating Income |
0
N/A
|
(0)
N/A
|
(0)
-100%
|
(0)
-50%
|
(0)
-170%
|
(1)
-727%
|
(2)
-187%
|
(6)
-222%
|
(9)
-47%
|
(18)
-96%
|
(17)
+3%
|
(13)
+23%
|
(10)
+21%
|
(2)
+84%
|
(1)
+25%
|
(0)
+95%
|
(0)
-630%
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
0
N/A
|
(0)
N/A
|
(0)
-100%
|
(0)
-50%
|
(0)
-170%
|
(1)
-727%
|
(2)
-187%
|
(6)
-222%
|
(9)
-47%
|
(18)
-96%
|
(17)
+2%
|
(14)
+21%
|
(12)
+14%
|
(3)
+77%
|
(2)
+11%
|
(0)
+97%
|
(0)
-584%
|
|
| Net Income | ||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(6)
|
(9)
|
(18)
|
(17)
|
(14)
|
(12)
|
(3)
|
(2)
|
(0)
|
(0)
|
|
| Net Income (Common) |
(0)
N/A
|
(0)
-131%
|
(0)
-33%
|
(0)
-25%
|
(0)
-144%
|
(1)
-482%
|
(2)
-176%
|
(6)
-217%
|
(9)
-46%
|
(18)
-96%
|
(17)
+2%
|
(14)
+21%
|
(12)
+14%
|
(3)
+77%
|
(2)
+11%
|
(0)
+97%
|
(0)
-584%
|
|
| EPS (Diluted) |
-0.2
N/A
|
-0.3
-50%
|
-0.4
-33%
|
-0.5
-25%
|
-5.71
-1 042%
|
-5.91
-4%
|
-15.07
-155%
|
-47.84
-217%
|
-71.86
-50%
|
-136.61
-90%
|
-124.07
+9%
|
-98.35
+21%
|
-86.84
+12%
|
-18.81
+78%
|
-16.65
+11%
|
-0.41
+98%
|
-2.8
-583%
|
|