Xemex Group Inc
OTC:XMEX
Income Statement
Earnings Waterfall
Xemex Group Inc
Income Statement
Xemex Group Inc
| Dec-2006 | Dec-2007 | ||
|---|---|---|---|
| Revenue | |||
| Interest Expense |
1
|
1
|
|
| Revenue |
0
N/A
|
1
+65%
|
|
| Gross Profit | |||
| Cost of Revenue |
(0)
|
(1)
|
|
| Gross Profit |
0
N/A
|
0
-18%
|
|
| Operating Income | |||
| Operating Expenses |
(5)
|
(5)
|
|
| Selling, General & Administrative |
(5)
|
(4)
|
|
| Research & Development |
(0)
|
(0)
|
|
| Depreciation & Amortization |
(0)
|
(1)
|
|
| Operating Income |
(5)
N/A
|
(4)
+14%
|
|
| Pre-Tax Income | |||
| Interest Income Expense |
(1)
|
(1)
|
|
| Non-Reccuring Items |
(0)
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
(0)
|
|
| Pre-Tax Income |
(6)
N/A
|
(6)
+8%
|
|
| Net Income | |||
| Tax Provision |
0
|
0
|
|
| Income from Continuing Operations |
(6)
|
(6)
|
|
| Income to Minority Interest |
1
|
2
|
|
| Net Income (Common) |
(5)
N/A
|
(4)
+23%
|
|
| EPS (Diluted) |
-0.11
N/A
|
-0.07
+36%
|
|