Jeffs Brands Ltd
NASDAQ:JFBR
Income Statement
Earnings Waterfall
Jeffs Brands Ltd
Income Statement
Jeffs Brands Ltd
| 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
|
1
|
0
|
|
| Revenue |
7
N/A
|
9
+36%
|
6
-34%
|
10
+66%
|
10
+3%
|
16
+62%
|
14
-16%
|
21
+51%
|
|
| Gross Profit | |||||||||
| Cost of Revenue |
(5)
|
(6)
|
(5)
|
(9)
|
(9)
|
(14)
|
(12)
|
(19)
|
|
| Gross Profit |
2
N/A
|
2
+21%
|
1
-66%
|
1
+47%
|
1
-17%
|
2
+78%
|
2
-9%
|
2
+36%
|
|
| Operating Income | |||||||||
| Operating Expenses |
(3)
|
(4)
|
(5)
|
(8)
|
(5)
|
(8)
|
(7)
|
(11)
|
|
| Selling, General & Administrative |
(2)
|
(4)
|
(5)
|
(8)
|
(4)
|
(8)
|
(6)
|
(11)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
|
| Depreciation & Amortization |
(1)
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
|
| Other Operating Expenses |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(1)
N/A
|
(2)
-118%
|
(5)
-122%
|
(6)
-42%
|
(4)
+40%
|
(6)
-57%
|
(5)
+17%
|
(9)
-70%
|
|
| Pre-Tax Income | |||||||||
| Interest Income Expense |
(1)
|
(1)
|
2
|
2
|
(1)
|
(2)
|
(2)
|
(2)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
|
| Pre-Tax Income |
(2)
N/A
|
(3)
-92%
|
(2)
+26%
|
(4)
-82%
|
(5)
-13%
|
(8)
-83%
|
(7)
+11%
|
(10)
-38%
|
|
| Net Income | |||||||||
| Tax Provision |
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(2)
|
(3)
|
(2)
|
(4)
|
(5)
|
(8)
|
(8)
|
(11)
|
|
| Net Income (Common) |
(2)
N/A
|
(3)
-99%
|
(2)
+28%
|
(4)
-83%
|
(5)
-14%
|
(8)
-84%
|
(8)
+8%
|
(11)
-35%
|
|
| EPS (Diluted) |
-347.62
N/A
|
-7.41
+98%
|
-733.33
-9 796%
|
-44.65
+94%
|
-857.83
-1 821%
|
-335.29
+61%
|
-202.54
+40%
|
-54.11
+73%
|
|