JIVA Technologies Inc
F:WNT0
Income Statement
Earnings Waterfall
JIVA Technologies Inc
Income Statement
JIVA Technologies Inc
| Jan-2020 | Apr-2020 | Jul-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
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
2
N/A
|
3
+57%
|
10
+254%
|
13
+28%
|
14
+7%
|
12
-14%
|
13
+8%
|
14
+8%
|
14
-2%
|
13
-2%
|
11
-17%
|
13
+19%
|
14
+6%
|
7
-48%
|
18
+144%
|
13
-25%
|
11
-18%
|
5
-58%
|
4
-2%
|
4
-4%
|
|
| Gross Profit | ||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
(1)
|
(2)
|
(8)
|
(10)
|
(10)
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(7)
|
(8)
|
(8)
|
(4)
|
(10)
|
(7)
|
(5)
|
(2)
|
(2)
|
(2)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
+143%
|
3
+181%
|
3
+37%
|
4
+18%
|
4
-4%
|
4
+8%
|
5
+14%
|
5
0%
|
5
+6%
|
4
-14%
|
5
+24%
|
6
+8%
|
3
-42%
|
8
+142%
|
7
-20%
|
6
-14%
|
3
-48%
|
3
-2%
|
3
-5%
|
|
| Operating Income | ||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(1)
|
(1)
|
(9)
|
(24)
|
(35)
|
(44)
|
(43)
|
(36)
|
(53)
|
(49)
|
(45)
|
(23)
|
(21)
|
(22)
|
(20)
|
(7)
|
(18)
|
(12)
|
(11)
|
(4)
|
(3)
|
(3)
|
|
| Selling, General & Administrative |
(0)
|
(1)
|
(1)
|
(9)
|
(24)
|
(34)
|
(42)
|
(42)
|
(35)
|
(30)
|
(26)
|
(22)
|
(19)
|
(15)
|
(16)
|
(14)
|
(7)
|
(17)
|
(12)
|
(10)
|
(4)
|
(3)
|
(3)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
(3)
|
(4)
|
(4)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(21)
|
(21)
|
(21)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(0)
N/A
|
(1)
-29%
|
(1)
-42%
|
(9)
-996%
|
(23)
-172%
|
(32)
-39%
|
(40)
-24%
|
(38)
+4%
|
(32)
+16%
|
(48)
-50%
|
(44)
+8%
|
(41)
+8%
|
(18)
+57%
|
(17)
+5%
|
(17)
0%
|
(14)
+14%
|
(4)
+73%
|
(9)
-143%
|
(6)
+38%
|
(5)
+18%
|
(1)
+81%
|
(0)
+49%
|
(1)
-12%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
(1)
|
(21)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
1
|
|
| Pre-Tax Income |
(0)
N/A
|
(1)
-29%
|
(1)
-42%
|
(9)
-1 009%
|
(28)
-220%
|
(33)
-18%
|
(40)
-23%
|
(40)
+2%
|
(55)
-38%
|
(50)
+9%
|
(46)
+8%
|
(43)
+6%
|
(21)
+50%
|
(18)
+16%
|
(18)
-1%
|
(15)
+15%
|
(3)
+78%
|
(11)
-235%
|
(8)
+27%
|
(7)
+13%
|
(1)
+91%
|
(0)
+60%
|
0
N/A
|
|
| Net Income | ||||||||||||||||||||||||
| Income from Continuing Operations |
(0)
|
(1)
|
(1)
|
(9)
|
(28)
|
(33)
|
(40)
|
(40)
|
(55)
|
(50)
|
(46)
|
(43)
|
(21)
|
(18)
|
(18)
|
(15)
|
(3)
|
(11)
|
(8)
|
(7)
|
(1)
|
(0)
|
0
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
0
|
3
|
1
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(0)
N/A
|
(1)
-29%
|
(1)
-42%
|
(9)
-1 009%
|
(28)
-220%
|
(33)
-18%
|
(40)
-23%
|
(40)
+2%
|
(55)
-38%
|
(50)
+9%
|
(46)
+8%
|
(43)
+6%
|
(21)
+50%
|
(17)
+19%
|
(16)
+8%
|
(12)
+26%
|
(3)
+72%
|
(8)
-147%
|
(7)
+18%
|
(7)
-4%
|
(1)
+91%
|
(0)
+60%
|
0
N/A
|
|
| EPS (Diluted) |
-0.17
N/A
|
-0.22
-29%
|
-6.22
-2 727%
|
-2.64
+58%
|
-3 362.03
-127 250%
|
-5.7
+100%
|
-7.31
-28%
|
-7.09
+3%
|
-2 841.77
-39 981%
|
-51.12
+98%
|
-46.14
+10%
|
-41.57
+10%
|
-574.7
-1 282%
|
-29.42
+95%
|
-22.6
+23%
|
-15.6
+31%
|
-3.99
+74%
|
-8.05
-102%
|
-6.56
+19%
|
-6.87
-5%
|
-0.45
+93%
|
-0.11
+76%
|
0.1
N/A
|
|