daVictus plc
LSE:DVT
Income Statement
Earnings Waterfall
daVictus plc
Income Statement
daVictus plc
| Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||
| Interest Expense |
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
|
0
N/A
|
0
N/A
|
0
+2 273%
|
0
+92%
|
0
+8%
|
0
+46%
|
0
+73%
|
0
N/A
|
0
-27%
|
0
N/A
|
0
N/A
|
0
-4%
|
|
| Gross Profit | ||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+2 273%
|
0
+92%
|
0
+8%
|
0
+46%
|
0
+73%
|
0
N/A
|
0
-27%
|
0
N/A
|
0
N/A
|
0
-54%
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Selling, General & Administrative |
(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
|
|
| Operating Income |
(0)
N/A
|
(0)
+3%
|
(0)
-49%
|
(0)
-14%
|
(0)
-36%
|
(0)
+23%
|
(0)
+44%
|
(0)
+86%
|
0
N/A
|
0
+392%
|
0
-2%
|
0
-62%
|
0
-17%
|
0
-88%
|
(0)
N/A
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
(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
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(0)
N/A
|
(0)
+3%
|
(0)
-49%
|
(0)
-14%
|
(0)
-37%
|
(0)
+23%
|
(0)
+44%
|
(0)
+87%
|
0
N/A
|
0
+383%
|
0
-2%
|
0
-62%
|
0
-17%
|
0
-88%
|
(0)
N/A
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
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
|
0
|
(0)
|
|
| Net Income (Common) |
(0)
N/A
|
(0)
+3%
|
(0)
-49%
|
(0)
-14%
|
(0)
-37%
|
(0)
+23%
|
(0)
+44%
|
(0)
+87%
|
0
N/A
|
0
+383%
|
0
-2%
|
0
-62%
|
0
-17%
|
0
-88%
|
(0)
N/A
|
|
| EPS (Diluted) |
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.03
-50%
|
-0.02
+33%
|
-0.01
+50%
|
0
N/A
|
0
N/A
|
0.02
N/A
|
0.01
-50%
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
|