Cobalt Blue Holdings Ltd
OTC:CBBHF
Income Statement
Earnings Waterfall
Cobalt Blue Holdings Ltd
Income Statement
Cobalt Blue Holdings Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
+52%
|
0
-56%
|
0
-26%
|
0
+138%
|
0
+17%
|
0
-20%
|
0
-49%
|
0
N/A
|
0
N/A
|
0
+1 356%
|
0
+93%
|
1
+211%
|
3
+128%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(8)
|
(41)
|
|
| Selling, General & Administrative |
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(6)
|
(5)
|
(6)
|
(8)
|
(10)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Depreciation & Amortization |
(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
|
(31)
|
|
| Operating Income |
(2)
N/A
|
(3)
-79%
|
(3)
+2%
|
(3)
0%
|
(2)
+23%
|
(2)
+7%
|
(3)
-30%
|
(3)
-30%
|
(5)
-51%
|
(6)
-20%
|
(5)
+13%
|
(6)
-9%
|
(7)
-19%
|
(38)
-441%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
(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
|
(31)
|
0
|
|
| Pre-Tax Income |
(2)
N/A
|
(3)
-80%
|
(3)
+1%
|
(3)
0%
|
(2)
+18%
|
(2)
-1%
|
(3)
-12%
|
(3)
-23%
|
(5)
-59%
|
(6)
-21%
|
(5)
+13%
|
(6)
-9%
|
(38)
-534%
|
(38)
-1%
|
|
| Net Income | |||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(6)
|
(5)
|
(6)
|
(38)
|
(38)
|
|
| Net Income (Common) |
(2)
N/A
|
(3)
-80%
|
(3)
+1%
|
(3)
0%
|
(2)
+18%
|
(2)
-1%
|
(3)
-12%
|
(3)
-23%
|
(5)
-59%
|
(6)
-21%
|
(5)
+13%
|
(6)
-9%
|
(38)
-534%
|
(38)
-1%
|
|
| EPS (Diluted) |
-0.02
N/A
|
-0.03
-50%
|
-0.02
+33%
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.1
-400%
|
-0.1
N/A
|
|