Save Foods Inc
F:80W
Income Statement
Earnings Waterfall
Save Foods Inc
Income Statement
Save Foods Inc
| 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 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||
| Interest Expense |
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
|
|
| Revenue |
0
N/A
|
0
-9%
|
0
-28%
|
0
-25%
|
0
-14%
|
0
-39%
|
0
N/A
|
0
N/A
|
0
+109%
|
0
+26%
|
0
+17%
|
0
+21%
|
0
+7%
|
0
-9%
|
0
-5%
|
0
-5%
|
0
+8%
|
0
+8%
|
0
+2%
|
0
-12%
|
0
-31%
|
0
-28%
|
0
-12%
|
0
+5%
|
0
+20%
|
0
+11%
|
0
-7%
|
0
-3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||
| Cost of Revenue |
(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)
|
|
| Gross Profit |
0
N/A
|
0
-9%
|
0
-52%
|
0
-43%
|
0
-63%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
+375%
|
0
+42%
|
0
+15%
|
0
+6%
|
0
-9%
|
0
-23%
|
0
-9%
|
0
+5%
|
0
+9%
|
0
+17%
|
0
-4%
|
0
-11%
|
0
-13%
|
0
-30%
|
0
+1%
|
0
-46%
|
0
-44%
|
0
+80%
|
0
-16%
|
0
+99%
|
|
| Operating Income | |||||||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(7)
|
(7)
|
(6)
|
(4)
|
(4)
|
(6)
|
(6)
|
|
| Selling, General & Administrative |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(6)
|
(6)
|
|
| Research & Development |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Depreciation & Amortization |
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
|
|
| Operating Income |
(1)
N/A
|
(1)
-60%
|
(1)
-47%
|
(2)
-37%
|
(2)
-16%
|
(2)
-1%
|
(2)
+6%
|
(2)
+4%
|
(1)
+23%
|
(1)
+10%
|
(2)
-101%
|
(3)
-35%
|
(5)
-42%
|
(6)
-24%
|
(5)
+6%
|
(6)
-9%
|
(6)
+3%
|
(6)
-7%
|
(6)
+7%
|
(7)
-17%
|
(8)
-12%
|
(7)
+12%
|
(7)
-2%
|
(5)
+19%
|
(4)
+21%
|
(4)
+6%
|
(6)
-49%
|
(6)
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(4)
|
(3)
|
|
| 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
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
2
|
|
| Pre-Tax Income |
(0)
N/A
|
(1)
-75%
|
(1)
-53%
|
(2)
-41%
|
(2)
-20%
|
(2)
-1%
|
(2)
-2%
|
(2)
+4%
|
(2)
+18%
|
(2)
-7%
|
(3)
-53%
|
(4)
-32%
|
(5)
-39%
|
(6)
-17%
|
(5)
+4%
|
(6)
-9%
|
(6)
+3%
|
(6)
-7%
|
(6)
+9%
|
(7)
-23%
|
(7)
-6%
|
(6)
+12%
|
(6)
-1%
|
(6)
+11%
|
(5)
+7%
|
(6)
-8%
|
(10)
-65%
|
(7)
+28%
|
|
| Net Income | |||||||||||||||||||||||||||||
| Income from Continuing Operations |
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(10)
|
(7)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(0)
N/A
|
(1)
-89%
|
(1)
-63%
|
(2)
-41%
|
(2)
-26%
|
(2)
-1%
|
(2)
-2%
|
(2)
+4%
|
(2)
+18%
|
(2)
-8%
|
(3)
-52%
|
(3)
-33%
|
(5)
-39%
|
(6)
-17%
|
(5)
+4%
|
(6)
-9%
|
(6)
+3%
|
(6)
-7%
|
(6)
+9%
|
(6)
-11%
|
(7)
-6%
|
(6)
+14%
|
(6)
-1%
|
(6)
+2%
|
(5)
+6%
|
(6)
-8%
|
(9)
-66%
|
(7)
+29%
|
|
| EPS (Diluted) |
-92.54
N/A
|
-118.88
-28%
|
-192.7
-62%
|
-263.06
-37%
|
-339.07
-29%
|
-332.77
+2%
|
-339.49
-2%
|
-305.03
+10%
|
-256.45
+16%
|
-262.19
-2%
|
-297.38
-13%
|
-306.06
-3%
|
-504.18
-65%
|
-491.74
+2%
|
-465.75
+5%
|
-391.13
+16%
|
-401.96
-3%
|
-321.25
+20%
|
-195.37
+39%
|
-162.38
+17%
|
-190.15
-17%
|
-65.95
+65%
|
-58.1
+12%
|
-33.39
+43%
|
-31.09
+7%
|
-12.15
+61%
|
-13.12
-8%
|
-6.86
+48%
|
|