Mojave Brands Inc
CNSX:MOJO
Income Statement
Earnings Waterfall
Mojave Brands Inc
Income Statement
Mojave Brands Inc
| Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||
| 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
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(4)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Selling, General & Administrative |
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(4)
N/A
|
(3)
+21%
|
(3)
+2%
|
(0)
+87%
|
(0)
+11%
|
(0)
+10%
|
(0)
+19%
|
(0)
+20%
|
(0)
+6%
|
(0)
-1%
|
(0)
-17%
|
(0)
-8%
|
(0)
-62%
|
(1)
-96%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Non-Reccuring Items |
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
|
|
| Pre-Tax Income |
(5)
N/A
|
(4)
+16%
|
(3)
+21%
|
(0)
+96%
|
(0)
+34%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+63%
|
(0)
N/A
|
(0)
-21%
|
(0)
+54%
|
(0)
-288%
|
(1)
-119%
|
|
| Net Income | |||||||||||||||
| Income from Continuing Operations |
(5)
|
(4)
|
(3)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Net Income (Common) |
(11)
N/A
|
(10)
+10%
|
(7)
+36%
|
(0)
+97%
|
(0)
+10%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+32%
|
(0)
N/A
|
(0)
-20%
|
(0)
+54%
|
(0)
-288%
|
(1)
-119%
|
|
| EPS (Diluted) |
-2.52
N/A
|
-2.27
+10%
|
-1.45
+36%
|
-0.14
+90%
|
0
N/A
|
0.03
N/A
|
-0.01
N/A
|
0
N/A
|
0.03
N/A
|
-0.04
N/A
|
-0.05
-25%
|
-0.03
+40%
|
-0.1
-233%
|
-0.07
+30%
|
|