BYND Cannasoft Enterprises Inc
NASDAQ:BCAN
Income Statement
Earnings Waterfall
BYND Cannasoft Enterprises Inc
Income Statement
BYND Cannasoft Enterprises Inc
| Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | ||
|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||
| Revenue |
2
N/A
|
3
+12%
|
1
-56%
|
2
+37%
|
1
-27%
|
1
-6%
|
1
-2%
|
1
-3%
|
|
| Gross Profit | |||||||||
| Cost of Revenue |
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
|
| Gross Profit |
1
N/A
|
1
+15%
|
1
-47%
|
1
+57%
|
1
-29%
|
1
-3%
|
1
-8%
|
1
-6%
|
|
| Operating Income | |||||||||
| Operating Expenses |
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
|
| Selling, General & Administrative |
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(0)
N/A
|
(0)
-58%
|
(1)
-27%
|
(1)
-10%
|
(1)
-41%
|
(1)
-55%
|
(2)
-20%
|
(2)
-34%
|
|
| Pre-Tax Income | |||||||||
| Interest Income Expense |
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Non-Reccuring Items |
(9)
|
(9)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(9)
N/A
|
(9)
-1%
|
(5)
+46%
|
(5)
-4%
|
(1)
+81%
|
(1)
-28%
|
(2)
-38%
|
(2)
-32%
|
|
| Net Income | |||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(9)
|
(9)
|
(5)
|
(5)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| Net Income (Common) |
(9)
N/A
|
(9)
-1%
|
(5)
+46%
|
(5)
-3%
|
(1)
+81%
|
(1)
-27%
|
(2)
-34%
|
(2)
-35%
|
|
| EPS (Diluted) |
-0.35
N/A
|
-0.35
N/A
|
-0.22
+37%
|
-0.19
+14%
|
-0.04
+79%
|
-0.04
N/A
|
-0.05
-25%
|
-0.06
-20%
|
|