Juva Life Inc
CNSX:JUVA
Income Statement
Earnings Waterfall
Juva Life Inc
Income Statement
Juva Life Inc
| Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||
| Interest Expense |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Revenue |
2
N/A
|
2
+36%
|
3
+44%
|
4
+30%
|
4
+15%
|
5
+24%
|
6
+1%
|
6
+4%
|
6
+10%
|
8
+22%
|
10
+25%
|
|
| Gross Profit | ||||||||||||
| Cost of Revenue |
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
|
| Gross Profit |
1
N/A
|
1
+1%
|
1
+65%
|
1
+22%
|
2
+35%
|
2
+16%
|
1
-34%
|
0
-63%
|
1
+33%
|
1
+49%
|
2
+148%
|
|
| Operating Income | ||||||||||||
| Operating Expenses |
(14)
|
(15)
|
(14)
|
(11)
|
(11)
|
(10)
|
(11)
|
(11)
|
(10)
|
(11)
|
(11)
|
|
| Selling, General & Administrative |
(13)
|
(13)
|
(13)
|
(10)
|
(10)
|
(9)
|
(9)
|
(8)
|
(7)
|
(8)
|
(8)
|
|
| Research & Development |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| Operating Income |
(14)
N/A
|
(14)
-5%
|
(13)
+7%
|
(10)
+23%
|
(9)
+11%
|
(8)
+7%
|
(10)
-14%
|
(10)
-5%
|
(9)
+10%
|
(10)
-15%
|
(9)
+15%
|
|
| Pre-Tax Income | ||||||||||||
| Interest Income Expense |
(7)
|
(6)
|
(6)
|
(2)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Non-Reccuring Items |
1
|
1
|
1
|
0
|
(0)
|
0
|
1
|
0
|
(0)
|
(1)
|
(1)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
1
|
1
|
2
|
|
| Pre-Tax Income |
(20)
N/A
|
(20)
+3%
|
(18)
+7%
|
(11)
+38%
|
(9)
+21%
|
(8)
+10%
|
(9)
-16%
|
(10)
-11%
|
(9)
+15%
|
(10)
-16%
|
(8)
+21%
|
|
| Net Income | ||||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(20)
|
(20)
|
(18)
|
(11)
|
(9)
|
(8)
|
(9)
|
(10)
|
(9)
|
(10)
|
(8)
|
|
| Net Income (Common) |
(12)
N/A
|
(11)
+4%
|
(10)
+13%
|
(11)
-16%
|
(9)
+21%
|
(8)
+10%
|
(9)
-17%
|
(10)
-11%
|
(9)
+15%
|
(10)
-17%
|
(8)
+20%
|
|
| EPS (Diluted) |
-0.08
N/A
|
-0.07
+12%
|
-0.05
+29%
|
-0.07
-40%
|
-0.06
+14%
|
-0.05
+17%
|
-0.06
-20%
|
-0.06
N/A
|
-0.05
+17%
|
-0.06
-20%
|
-0.05
+17%
|
|