Bevcanna Enterprises Inc
CNSX:BEV
Income Statement
Earnings Waterfall
Bevcanna Enterprises Inc
Income Statement
Bevcanna Enterprises Inc
| Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+322%
|
1
+159%
|
2
+49%
|
3
+66%
|
1
-78%
|
1
+148%
|
2
+34%
|
1
-60%
|
2
+176%
|
1
-39%
|
|
| Gross Profit | |||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-183%
|
(0)
+69%
|
(0)
-45%
|
0
N/A
|
0
-53%
|
0
+142%
|
1
+34%
|
0
-95%
|
0
+1 434%
|
0
-57%
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(8)
|
(11)
|
(10)
|
(10)
|
(10)
|
(9)
|
(10)
|
(10)
|
(14)
|
(15)
|
(2)
|
(3)
|
(5)
|
(6)
|
(12)
|
(14)
|
|
| Selling, General & Administrative |
(7)
|
(9)
|
(8)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
(12)
|
(13)
|
(1)
|
(3)
|
(4)
|
(5)
|
(11)
|
(12)
|
|
| Research & Development |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Depreciation & Amortization |
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(8)
N/A
|
(11)
-35%
|
(10)
+11%
|
(10)
0%
|
(10)
+4%
|
(9)
+11%
|
(10)
-19%
|
(10)
0%
|
(14)
-37%
|
(15)
-7%
|
(1)
+90%
|
(3)
-77%
|
(4)
-59%
|
(6)
-38%
|
(11)
-95%
|
(13)
-18%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
|
| Non-Reccuring Items |
(3)
|
(3)
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Gain/Loss on Disposition of Assets |
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)
|
|
| Pre-Tax Income |
(11)
N/A
|
(14)
-27%
|
(10)
+26%
|
(10)
-2%
|
(10)
+3%
|
(9)
+11%
|
(14)
-59%
|
(14)
+1%
|
(18)
-28%
|
(20)
-10%
|
(2)
+92%
|
(3)
-76%
|
(5)
-60%
|
(8)
-68%
|
(12)
-64%
|
(16)
-26%
|
|
| Net Income | |||||||||||||||||
| Income from Continuing Operations |
(11)
|
(14)
|
(10)
|
(10)
|
(10)
|
(9)
|
(14)
|
(14)
|
(18)
|
(20)
|
(2)
|
(3)
|
(5)
|
(8)
|
(12)
|
(16)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(11)
N/A
|
(14)
-27%
|
(10)
+26%
|
(10)
-2%
|
(10)
+3%
|
(9)
+11%
|
(14)
-59%
|
(14)
+1%
|
(18)
-28%
|
(20)
-10%
|
(2)
+92%
|
(3)
-84%
|
(5)
-58%
|
(12)
-166%
|
(17)
-41%
|
(20)
-18%
|
|
| EPS (Diluted) |
-0.24
N/A
|
-0.3
-25%
|
-0.22
+27%
|
-0.18
+18%
|
-0.14
+22%
|
-0.1
+29%
|
-37.76
-37 660%
|
-0.1
+100%
|
-0.1
N/A
|
-1.12
-1 020%
|
-2.8
-150%
|
-5.16
-84%
|
-8.17
-58%
|
-20.98
-157%
|
-5.57
+73%
|
-4.64
+17%
|
|