Cbd Global Sciences Inc
CNSX:CBDN
Income Statement
Earnings Waterfall
Cbd Global Sciences Inc
Income Statement
Cbd Global Sciences Inc
| Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||
| Revenue |
5
N/A
|
3
-39%
|
0
-90%
|
1
+119%
|
0
-40%
|
0
+5%
|
0
-58%
|
0
+116%
|
1
+99%
|
1
+28%
|
|
| Gross Profit | |||||||||||
| Cost of Revenue |
(6)
|
(5)
|
(0)
|
(4)
|
(4)
|
(4)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Gross Profit |
(2)
N/A
|
(3)
-47%
|
(0)
+98%
|
(4)
-5 715%
|
(4)
-2%
|
(4)
+1%
|
0
N/A
|
0
+429%
|
0
+113%
|
1
+44%
|
|
| Operating Income | |||||||||||
| Operating Expenses |
(8)
|
(9)
|
(3)
|
(8)
|
(6)
|
(5)
|
1
|
(4)
|
(5)
|
(8)
|
|
| Selling, General & Administrative |
(6)
|
(6)
|
(2)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(3)
|
(3)
|
|
| Research & Development |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
(2)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
4
|
(2)
|
(2)
|
(5)
|
|
| Operating Income |
(10)
N/A
|
(11)
-11%
|
(3)
+73%
|
(11)
-287%
|
(10)
+16%
|
(9)
+7%
|
1
N/A
|
(4)
N/A
|
(4)
-1%
|
(8)
-90%
|
|
| Pre-Tax Income | |||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
|
| Non-Reccuring Items |
(2)
|
(0)
|
(2)
|
0
|
(2)
|
2
|
(6)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(13)
N/A
|
(12)
+7%
|
(5)
+57%
|
(13)
-139%
|
(12)
+4%
|
(7)
+39%
|
(5)
+29%
|
(5)
+13%
|
(5)
-9%
|
(9)
-75%
|
|
| Net Income | |||||||||||
| Income from Continuing Operations |
(13)
|
(12)
|
(5)
|
(13)
|
(12)
|
(7)
|
(5)
|
(5)
|
(5)
|
(9)
|
|
| Net Income (Common) |
(13)
N/A
|
(13)
+4%
|
(9)
+30%
|
(13)
-48%
|
(13)
+5%
|
(7)
+41%
|
(5)
+29%
|
(5)
+14%
|
(5)
-9%
|
(9)
-75%
|
|
| EPS (Diluted) |
-0.43
N/A
|
-0.39
+9%
|
-0.28
+28%
|
-0.4
-43%
|
-0.38
+5%
|
-0.21
+45%
|
-0.15
+29%
|
-0.1
+33%
|
-0.11
-10%
|
-0.17
-55%
|
|