Jiuzi Holdings Inc
NASDAQ:JZXN
Income Statement
Earnings Waterfall
Jiuzi Holdings Inc
Revenue
|
7.2m
CNY
|
Cost of Revenue
|
-7.4m
CNY
|
Gross Profit
|
-250k
CNY
|
Operating Expenses
|
-23.2m
CNY
|
Operating Income
|
-23.5m
CNY
|
Other Expenses
|
150k
CNY
|
Net Income
|
-23.3m
CNY
|
Income Statement
Jiuzi Holdings Inc
Oct-2020 | Apr-2021 | Oct-2021 | Apr-2022 | Oct-2022 | Apr-2023 | ||
---|---|---|---|---|---|---|---|
Revenue | |||||||
Revenue |
8
N/A
|
13
+56%
|
10
-26%
|
14
+43%
|
6
-54%
|
7
+15%
|
|
Gross Profit | |||||||
Cost of Revenue |
(2)
|
(4)
|
(5)
|
(9)
|
(6)
|
(7)
|
|
Gross Profit |
6
N/A
|
9
+52%
|
5
-49%
|
5
+10%
|
(0)
N/A
|
(0)
-4%
|
|
Operating Income | |||||||
Operating Expenses |
(2)
|
(3)
|
(3)
|
(10)
|
(17)
|
(23)
|
|
Selling, General & Administrative |
(2)
|
(3)
|
(3)
|
(10)
|
(14)
|
(20)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
(3)
|
(3)
|
|
Operating Income |
4
N/A
|
6
+41%
|
1
-79%
|
(5)
N/A
|
(17)
-262%
|
(23)
-37%
|
|
Pre-Tax Income | |||||||
Interest Income Expense |
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
|
Total Other Income |
0
|
(0)
|
0
|
1
|
2
|
2
|
|
Pre-Tax Income |
4
N/A
|
6
+40%
|
1
-79%
|
(4)
N/A
|
(17)
-343%
|
(23)
-39%
|
|
Net Income | |||||||
Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
|
Income from Continuing Operations |
3
|
5
|
1
|
(4)
|
(17)
|
(23)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
3
N/A
|
5
+38%
|
1
-83%
|
(4)
N/A
|
(17)
-279%
|
(23)
-39%
|
|
EPS (Diluted) |
3.07
N/A
|
5.74
+87%
|
0.83
-86%
|
-3.72
N/A
|
-13.65
-267%
|
-12.21
+11%
|