Cannagrow Holdings Inc
OTC:XONI
Income Statement
Earnings Waterfall
Cannagrow Holdings Inc
Income Statement
Cannagrow Holdings Inc
| Dec-2009 | Dec-2010 | Dec-2011 | ||
|---|---|---|---|---|
| Revenue | ||||
| Interest Expense |
0
|
0
|
0
|
|
| Revenue |
2
N/A
|
2
-16%
|
2
+35%
|
|
| Gross Profit | ||||
| Cost of Revenue |
(2)
|
(1)
|
(2)
|
|
| Gross Profit |
0
N/A
|
0
+282%
|
0
-30%
|
|
| Operating Income | ||||
| Operating Expenses |
(1)
|
(1)
|
(1)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
|
| Operating Income |
(1)
N/A
|
(1)
+9%
|
(1)
-59%
|
|
| Pre-Tax Income | ||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
(0)
|
|
| Pre-Tax Income |
(1)
N/A
|
(1)
+8%
|
(1)
-18%
|
|
| Net Income | ||||
| Tax Provision |
0
|
0
|
0
|
|
| Income from Continuing Operations |
(1)
|
(1)
|
(1)
|
|
| Net Income (Common) |
(1)
N/A
|
(1)
+19%
|
(2)
-46%
|
|
| EPS (Diluted) |
-15.13
N/A
|
-2.24
+85%
|
-1.89
+16%
|
|