Sollensys Corp
OTC:SOLS
Income Statement
Earnings Waterfall
Sollensys Corp
Income Statement
Sollensys Corp
| Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Sep-2019 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Dec-2024 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
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
+33%
|
0
+40%
|
0
+15%
|
0
-34%
|
0
-5%
|
1
+206%
|
1
+135%
|
1
+5%
|
3 587
+261 419%
|
3 770
+5%
|
5 700
+51%
|
6 669
+17%
|
3 886
-42%
|
|
| Gross Profit | ||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2 184)
|
(2 464)
|
(3 712)
|
(4 371)
|
(2 636)
|
|
| 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
+67%
|
0
+26%
|
0
+4%
|
0
-81%
|
(0)
N/A
|
(0)
-23%
|
(0)
-15%
|
(0)
-8%
|
1 403
N/A
|
1 306
-7%
|
1 988
+52%
|
2 298
+16%
|
1 250
-46%
|
|
| Operating Income | ||||||||||||||||||||||
| Operating Expenses |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(7)
|
(7)
|
(460)
|
(483)
|
(725)
|
(828)
|
(458)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(7)
|
(7)
|
(357)
|
(398)
|
(596)
|
(709)
|
(421)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(79)
|
(83)
|
(128)
|
(154)
|
(97)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(24)
|
(2)
|
(1)
|
35
|
60
|
|
| Operating Income |
(0)
N/A
|
(0)
-26%
|
(0)
-2%
|
0
N/A
|
0
N/A
|
0
N/A
|
(2)
N/A
|
(2)
0%
|
(3)
-52%
|
(3)
-15%
|
(2)
+28%
|
(4)
-47%
|
(4)
-25%
|
(5)
-19%
|
(7)
-39%
|
(7)
+2%
|
943
N/A
|
823
-13%
|
1 263
+53%
|
1 470
+16%
|
792
-46%
|
|
| Pre-Tax Income | ||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(5)
|
(1)
|
(3)
|
(28)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(21)
|
(78)
|
(110)
|
(117)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
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
|
|
| Pre-Tax Income |
(0)
N/A
|
(0)
-26%
|
(0)
-2%
|
0
N/A
|
0
N/A
|
0
N/A
|
(2)
N/A
|
(2)
0%
|
(3)
-54%
|
(3)
-19%
|
(2)
+28%
|
(4)
-47%
|
(4)
-26%
|
(5)
-20%
|
(7)
-39%
|
(8)
-3%
|
943
N/A
|
797
-15%
|
1 184
+49%
|
1 357
+15%
|
647
-52%
|
|
| Net Income | ||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(211)
|
(192)
|
(340)
|
(522)
|
(362)
|
|
| Income from Continuing Operations |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(4)
|
(4)
|
(5)
|
(7)
|
(8)
|
732
|
605
|
844
|
835
|
285
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(11)
|
(19)
|
(45)
|
(48)
|
|
| Net Income (Common) |
(0)
N/A
|
(0)
-26%
|
(0)
-2%
|
0
N/A
|
0
N/A
|
0
N/A
|
(2)
N/A
|
(2)
0%
|
(3)
-54%
|
(3)
-19%
|
(2)
+28%
|
(4)
-47%
|
(5)
-28%
|
(5)
-18%
|
(5)
+14%
|
(20)
-328%
|
718
N/A
|
594
-17%
|
825
+39%
|
790
-4%
|
237
-70%
|
|
| EPS (Diluted) |
0
N/A
|
-0.03
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.43
N/A
|
-0.19
+56%
|
-0.03
+84%
|
-0.04
-33%
|
-0.05
-25%
|
-0.04
+20%
|
-0.05
-25%
|
-0.04
+20%
|
-0.19
-375%
|
4.52
N/A
|
3.74
-17%
|
5.2
+39%
|
4.98
-4%
|
1.49
-70%
|
|