Axion Ventures Inc
F:2A5
Income Statement
Earnings Waterfall
Axion Ventures Inc
Income Statement
Axion Ventures Inc
| Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
|
11
N/A
|
14
+26%
|
16
+17%
|
18
+13%
|
7
-61%
|
6
-20%
|
5
-14%
|
4
-11%
|
7
+53%
|
6
-3%
|
7
+5%
|
6
-6%
|
9
+39%
|
9
0%
|
9
+6%
|
9
-1%
|
6
-36%
|
6
-6%
|
4
-23%
|
4
-4%
|
7
+76%
|
7
+1%
|
7
-1%
|
8
+4%
|
5
-39%
|
5
+3%
|
5
+3%
|
5
+1%
|
5
-3%
|
5
-1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Gross Profit |
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
|
2
N/A
|
4
+50%
|
5
+26%
|
3
-31%
|
1
-58%
|
1
-45%
|
0
-53%
|
3
+736%
|
2
-19%
|
3
+4%
|
2
-9%
|
4
+80%
|
4
+6%
|
4
-1%
|
4
-1%
|
2
-43%
|
2
+1%
|
2
-8%
|
2
+3%
|
5
+118%
|
5
0%
|
5
+0%
|
5
+5%
|
2
-56%
|
2
+5%
|
3
+5%
|
3
0%
|
2
-7%
|
2
-2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(2)
|
(4)
|
(5)
|
(9)
|
(9)
|
(9)
|
(10)
|
(12)
|
(12)
|
(13)
|
(15)
|
(12)
|
(12)
|
(14)
|
(13)
|
(14)
|
(12)
|
(8)
|
(7)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(2)
|
(4)
|
(5)
|
(9)
|
(9)
|
(9)
|
(10)
|
(12)
|
(12)
|
(13)
|
(15)
|
(12)
|
(12)
|
(14)
|
(13)
|
(14)
|
(12)
|
(8)
|
(7)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(0)
N/A
|
(0)
-17%
|
(0)
-14%
|
(0)
-13%
|
(0)
-22%
|
(0)
+18%
|
(0)
+11%
|
(0)
+13%
|
(0)
+43%
|
(0)
N/A
|
(0)
-50%
|
11
N/A
|
11
+2%
|
11
-4%
|
10
-5%
|
(5)
N/A
|
(7)
-40%
|
(9)
-16%
|
(10)
-18%
|
(9)
+13%
|
(10)
-12%
|
(11)
-10%
|
(12)
-14%
|
(8)
+37%
|
(7)
+6%
|
(10)
-35%
|
(8)
+16%
|
(11)
-35%
|
(10)
+13%
|
(6)
+44%
|
(4)
+21%
|
0
N/A
|
1
+195%
|
1
-1%
|
1
+110%
|
(2)
N/A
|
(2)
-13%
|
(1)
+22%
|
(1)
+13%
|
(1)
+6%
|
(1)
+19%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
0
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(14)
|
(14)
|
(14)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
(11)
|
(11)
|
(13)
|
(13)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(0)
N/A
|
(0)
-17%
|
(0)
-14%
|
(0)
-13%
|
(0)
-22%
|
(0)
+18%
|
(0)
+11%
|
(0)
+13%
|
(0)
+43%
|
(0)
N/A
|
(0)
-50%
|
(0)
-683%
|
(0)
+53%
|
(2)
-959%
|
(3)
-28%
|
(6)
-110%
|
(8)
-33%
|
(8)
+7%
|
(9)
-18%
|
(8)
+10%
|
(10)
-17%
|
(11)
-10%
|
(13)
-22%
|
(9)
+29%
|
(9)
+2%
|
(12)
-35%
|
(10)
+21%
|
(28)
-186%
|
(26)
+7%
|
(21)
+17%
|
(21)
+3%
|
(1)
+96%
|
(1)
+1%
|
(1)
+29%
|
1
N/A
|
(2)
N/A
|
(2)
-12%
|
(1)
+52%
|
(1)
-1%
|
(2)
-146%
|
(2)
-8%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(3)
|
(6)
|
(8)
|
(8)
|
(9)
|
(8)
|
(10)
|
(11)
|
(13)
|
(9)
|
(9)
|
(12)
|
(10)
|
(28)
|
(26)
|
(21)
|
(21)
|
(1)
|
(1)
|
(1)
|
1
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
2
|
3
|
3
|
3
|
1
|
2
|
2
|
2
|
0
|
(0)
|
(0)
|
(0)
|
8
|
8
|
7
|
7
|
(2)
|
(2)
|
(1)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
|
| Net Income (Common) |
(0)
N/A
|
(0)
-17%
|
(0)
-14%
|
(0)
-13%
|
(0)
-22%
|
(0)
+18%
|
(0)
+11%
|
(0)
+13%
|
(0)
+43%
|
(0)
N/A
|
(0)
-50%
|
(0)
-650%
|
(0)
+51%
|
(2)
-1 018%
|
(3)
-28%
|
(4)
-31%
|
(6)
-37%
|
(5)
+14%
|
(6)
-18%
|
(7)
-20%
|
(8)
-18%
|
(9)
-13%
|
(11)
-24%
|
(9)
+19%
|
(10)
-4%
|
(12)
-31%
|
(10)
+20%
|
(20)
-97%
|
(18)
+11%
|
(14)
+19%
|
(14)
+2%
|
(3)
+82%
|
(3)
-4%
|
(2)
+32%
|
(1)
+52%
|
(2)
-101%
|
(2)
-13%
|
(1)
+41%
|
(1)
+6%
|
(3)
-143%
|
(3)
-5%
|
|
| EPS (Diluted) |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.04
-300%
|
-0.06
-50%
|
-0.04
+33%
|
-0.01
+75%
|
-0.06
-500%
|
-0.03
+50%
|
-0.04
-33%
|
-0.01
+75%
|
-0.04
-300%
|
-0.04
N/A
|
-0.05
-25%
|
-0.04
+20%
|
-0.04
N/A
|
-0.06
-50%
|
-0.05
+17%
|
-0.09
-80%
|
-0.08
+11%
|
-0.07
+12%
|
-0.07
N/A
|
-0.01
+86%
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
|