Greenplex Services Inc. (GRPX) Financials Nov 6, 2014, 8:10 p.m.
Income Statement Balance Sheet Cash Flow Statement
Annual Financials for Greenplex Services Inc.
Fiscal year is January-December. All values USD millions. 2009 2010 2011 2012 5-year trend
Sales/Revenue - 2,760 52,054 47,384 53,386
Cost of Goods Sold (COGS) incl. D&A - 14,053 48,620 37,021 -
COGS excluding D&A - 13,664 43,386 31,294 -
Depreciation & Amortization Expense - 389 5,234 5,727 5,727
Depreciation - 389 5,234 5,727 5,727
Amortization of Intangibles - 0 0 0 0
Gross Income - (11,293) 3,434 10,363 -
2009 2010 2011 2012 5-year trend
SG&A Expense - 35,546 50,647 49,022 61,947
Research & Development - 0 0 0 0
Other SG&A - 35,546 50,647 49,022 61,947
Other Operating Expense - 0 0 0 0
Unusual Expense - 0 0 0 0
EBIT after Unusual Expense - 0 0 0 0
Non Operating Income/Expense - 0 0 0 (1,025)
Non-Operating Interest Income - - - - 0
Equity in Affiliates (Pretax) - - - 0 -
Interest Expense - 0 0 220 619
Gross Interest Expense - 0 0 220 619
Interest Capitalized - 0 0 0 0
Pretax Income - (46,839) (47,213) (38,879) (15,932)
Income Tax - 0 0 0 0
Income Tax - Current Domestic - 0 0 0 -
Income Tax - Current Foreign - 0 0 0 -
Income Tax - Deferred Domestic - 0 0 0 -
Income Tax - Deferred Foreign - 0 0 0 -
Income Tax Credits - 0 0 0 -
Equity in Affiliates - 0 0 0 0
Other After Tax Income (Expense) - - - 0 0
Consolidated Net Income - (46,839) (47,213) (38,879) (15,932)
Minority Interest Expense - 0 0 0 0
Net Income - (46,839) (47,213) (38,879) (15,932)
Extraordinaries & Discontinued Operations - 0 0 0 0
Extra Items & Gain/Loss Sale Of Assets - 0 0 0 0
Cumulative Effect - Accounting Chg - 0 0 0 0
Discontinued Operations - - 0 0 0
Net Income After Extraordinaries - (46,839) (47,213) (38,879) (15,932)
Preferred Dividends - 0 0 0 0
Net Income Available to Common - (46,839) (47,213) (38,879) (15,932)
EPS (Basic) - () () () ()
Basic Shares Outstanding - 14M 17.02M 19.69M 21.62M
EPS (Diluted) - () () () ()
Diluted Shares Outstanding - 14M 17.02M 19.69M 21.62M
EBITDA - (46,450) (41,979) (32,932) (8,561)
Copyright 2014 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals.
Income Statement Balance Sheet Cash Flow Statement
Annual Financials for Greenplex Services Inc.
Fiscal year is January-December. All values USD millions. 2009 2010 2011 2012 5-year trend
Sales/Revenue - 2,760 52,054 47,384 53,386
Cost of Goods Sold (COGS) incl. D&A - 14,053 48,620 37,021 -
COGS excluding D&A - 13,664 43,386 31,294 -
Depreciation & Amortization Expense - 389 5,234 5,727 5,727
Depreciation - 389 5,234 5,727 5,727
Amortization of Intangibles - 0 0 0 0
Gross Income - (11,293) 3,434 10,363 -
2009 2010 2011 2012 5-year trend
SG&A Expense - 35,546 50,647 49,022 61,947
Research & Development - 0 0 0 0
Other SG&A - 35,546 50,647 49,022 61,947
Other Operating Expense - 0 0 0 0
Unusual Expense - 0 0 0 0
EBIT after Unusual Expense - 0 0 0 0
Non Operating Income/Expense - 0 0 0 (1,025)
Non-Operating Interest Income - - - - 0
Equity in Affiliates (Pretax) - - - 0 -
Interest Expense - 0 0 220 619
Gross Interest Expense - 0 0 220 619
Interest Capitalized - 0 0 0 0
Pretax Income - (46,839) (47,213) (38,879) (15,932)
Income Tax - 0 0 0 0
Income Tax - Current Domestic - 0 0 0 -
Income Tax - Current Foreign - 0 0 0 -
Income Tax - Deferred Domestic - 0 0 0 -
Income Tax - Deferred Foreign - 0 0 0 -
Income Tax Credits - 0 0 0 -
Equity in Affiliates - 0 0 0 0
Other After Tax Income (Expense) - - - 0 0
Consolidated Net Income - (46,839) (47,213) (38,879) (15,932)
Minority Interest Expense - 0 0 0 0
Net Income - (46,839) (47,213) (38,879) (15,932)
Extraordinaries & Discontinued Operations - 0 0 0 0
Extra Items & Gain/Loss Sale Of Assets - 0 0 0 0
Cumulative Effect - Accounting Chg - 0 0 0 0
Discontinued Operations - - 0 0 0
Net Income After Extraordinaries - (46,839) (47,213) (38,879) (15,932)
Preferred Dividends - 0 0 0 0
Net Income Available to Common - (46,839) (47,213) (38,879) (15,932)
EPS (Basic) - () () () ()
Basic Shares Outstanding - 14M 17.02M 19.69M 21.62M
EPS (Diluted) - () () () ()
Diluted Shares Outstanding - 14M 17.02M 19.69M 21.62M
EBITDA - (46,450) (41,979) (32,932) (8,561)
Copyright 2014 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals.
