Wanderport Corp
OTC:WDRP
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Wanderport Corp
OTC:WDRP
|
US |
|
A
|
Automax Motors Ltd
TASE:AMX
|
IL |
|
Prism Technologies Group Inc
OTC:PRZM
|
US |
|
Proxim Wireless Corp
OTC:PRXM
|
US |
|
N
|
Nomadar Corp
NASDAQ:NOMA
|
US |
|
D
|
Deportes Club de Golf Santiago SA
SGO:GOLF
|
CL |
|
Fujian Expressway Development Co Ltd
SSE:600033
|
CN |
|
T
|
ThreeD Capital Inc
CNSX:IDK
|
CA |
|
Lake Superior Acquisition Corp
NASDAQ:LKSP
|
US |
|
T
|
Toyo Suisan Kaisha Ltd
OTC:TSUKY
|
JP |
|
Pan Ocean Co Ltd
KRX:028670
|
KR |
|
A
|
Ascot Resources Ltd
OTC:AOTVD
|
CA |
|
N
|
Nissei Plastic Industrial Co Ltd
TSE:6293
|
JP |
|
F
|
Federal Agricultural Mortgage Corp
NYSE:AGM.A
|
US |
|
E
|
EMX Royalty Corp
AMEX:EMX
|
CA |
Income Statement
Earnings Waterfall
Wanderport Corp
Income Statement
Wanderport Corp
| Feb-1993 | May-1993 | Aug-1993 | Nov-1993 | Feb-1994 | May-1994 | Aug-1994 | Nov-1994 | Feb-1995 | May-1995 | Aug-1995 | Nov-1995 | Feb-1996 | May-1996 | Aug-1996 | Nov-1996 | Feb-1997 | May-1997 | Aug-1997 | Nov-1997 | Feb-1998 | May-1998 | Aug-1998 | Nov-1998 | Feb-1999 | May-1999 | Aug-1999 | Nov-1999 | Feb-2000 | May-2000 | Aug-2000 | Nov-2000 | Feb-2001 | May-2001 | Aug-2001 | Nov-2001 | Feb-2002 | May-2002 | Aug-2002 | Nov-2002 | Feb-2003 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Revenue |
31
N/A
|
33
+4%
|
34
+5%
|
36
+6%
|
39
+8%
|
42
+6%
|
44
+6%
|
47
+6%
|
46
-1%
|
44
-4%
|
43
-3%
|
42
-3%
|
41
-3%
|
42
+3%
|
42
+1%
|
42
+0%
|
42
0%
|
41
-3%
|
30
-26%
|
34
+14%
|
32
-8%
|
29
-9%
|
26
-9%
|
26
-2%
|
26
+1%
|
25
-1%
|
25
-3%
|
23
-6%
|
22
-5%
|
22
-3%
|
22
+2%
|
20
-10%
|
19
-4%
|
19
+1%
|
20
+6%
|
21
+2%
|
22
+5%
|
23
+3%
|
22
-1%
|
23
+2%
|
23
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(23)
|
(23)
|
(24)
|
(25)
|
(27)
|
(28)
|
(29)
|
(31)
|
(31)
|
(31)
|
(31)
|
(31)
|
(30)
|
(31)
|
(31)
|
(31)
|
(31)
|
(30)
|
(23)
|
(27)
|
(25)
|
(23)
|
(21)
|
(21)
|
(22)
|
(22)
|
(22)
|
(21)
|
(20)
|
(20)
|
(20)
|
(19)
|
(18)
|
(18)
|
(19)
|
(20)
|
(20)
|
(21)
|
(22)
|
(22)
|
(22)
|
|
| Gross Profit |
9
N/A
|
9
+8%
|
10
+13%
|
11
+8%
|
12
+10%
|
13
+7%
|
15
+9%
|
15
+6%
|
15
-4%
|
13
-9%
|
12
-11%
|
11
-6%
|
11
-3%
|
11
+3%
|
11
-1%
|
11
-1%
|
11
0%
|
10
-4%
|
7
-34%
|
8
+15%
|
7
-12%
|
6
-10%
|
6
-12%
|
5
-14%
|
4
-15%
|
3
-16%
|
3
-16%
|
2
-22%
|
2
-13%
|
2
-8%
|
2
-8%
|
1
-21%
|
1
-18%
|
1
+7%
|
1
+4%
|
1
+5%
|
1
+10%
|
1
-10%
|
0
-85%
|
0
+72%
|
1
+84%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(8)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
|
| Selling, General & Administrative |
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(10)
|
(8)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
|
| Other Operating Expenses |
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)
|
|
| Operating Income |
2
N/A
|
2
+35%
|
3
+31%
|
3
+13%
|
4
+14%
|
4
+9%
|
4
+11%
|
5
+4%
|
4
-10%
|
3
-38%
|
1
-49%
|
1
-41%
|
0
-36%
|
1
+194%
|
1
+3%
|
2
+16%
|
2
-6%
|
1
-38%
|
(1)
N/A
|
(1)
+36%
|
(1)
-40%
|
(2)
-28%
|
(2)
-23%
|
(3)
-37%
|
(4)
-29%
|
(4)
-23%
|
(6)
-29%
|
(6)
-4%
|
(6)
-7%
|
(6)
-1%
|
(6)
+11%
|
(6)
-3%
|
(6)
+6%
|
(5)
+1%
|
(5)
+4%
|
(5)
+2%
|
(5)
+2%
|
(5)
+7%
|
(6)
-22%
|
(6)
0%
|
(6)
+2%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Non-Reccuring Items |
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
|
|
| 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
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
1
N/A
|
1
+48%
|
2
+102%
|
2
+19%
|
3
+24%
|
3
+17%
|
4
+18%
|
4
+8%
|
4
-10%
|
2
-43%
|
1
-59%
|
0
-71%
|
(0)
N/A
|
1
N/A
|
1
-2%
|
1
+26%
|
1
-8%
|
0
-57%
|
(2)
N/A
|
(1)
+27%
|
(2)
-26%
|
(2)
-19%
|
(2)
-17%
|
(3)
-31%
|
(4)
-24%
|
(5)
-19%
|
(6)
-25%
|
(6)
-2%
|
(7)
-7%
|
(7)
-2%
|
(6)
+10%
|
(6)
-3%
|
(6)
+5%
|
(6)
+1%
|
(6)
+3%
|
(6)
+0%
|
(6)
+2%
|
(5)
+6%
|
(6)
-19%
|
(6)
+0%
|
(6)
+2%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
0
|
1
|
1
|
1
|
2
|
3
|
4
|
4
|
4
|
2
|
0
|
0
|
(0)
|
0
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
|
| Net Income (Common) |
1
N/A
|
1
+51%
|
2
+73%
|
2
+1%
|
2
+24%
|
3
+32%
|
4
+55%
|
4
+1%
|
4
-9%
|
2
-38%
|
0
-79%
|
0
-92%
|
(0)
N/A
|
0
N/A
|
1
+20%
|
1
+31%
|
1
-8%
|
0
-54%
|
(0)
N/A
|
(1)
-184%
|
(0)
+23%
|
(0)
+91%
|
1
N/A
|
0
-35%
|
4
+1 197%
|
3
-28%
|
1
-59%
|
1
-49%
|
(4)
N/A
|
(6)
-38%
|
(6)
-1%
|
(7)
-8%
|
(7)
-6%
|
(6)
+14%
|
(6)
+4%
|
(6)
+0%
|
(6)
+2%
|
(5)
+9%
|
(6)
-20%
|
(6)
+0%
|
(6)
+2%
|
|
| EPS (Diluted) |
6.09
N/A
|
9.19
+51%
|
15.9
+73%
|
16.09
+1%
|
14.21
-12%
|
18.78
+32%
|
31.38
+67%
|
29.35
-6%
|
26.85
-9%
|
16.64
-38%
|
3.49
-79%
|
0.28
-92%
|
-1
N/A
|
3.21
N/A
|
3.84
+20%
|
5.07
+32%
|
4.64
-8%
|
2.14
-54%
|
-1.44
N/A
|
-4.07
-183%
|
-3.14
+23%
|
-0.28
+91%
|
3.64
N/A
|
2.35
-35%
|
30.57
+1 201%
|
22.07
-28%
|
9.15
-59%
|
4.64
-49%
|
-31.14
N/A
|
-43.07
-38%
|
-44.01
-2%
|
-46.78
-6%
|
-49.49
-6%
|
-42.42
+14%
|
-41.4
+2%
|
-40.57
+2%
|
-40.35
+1%
|
-36.54
+9%
|
-43.86
-20%
|
-43.83
+0%
|
-43.04
+2%
|
|