Cordia Corp
OTC:CORG
Income Statement
Earnings Waterfall
Cordia Corp
Income Statement
Cordia Corp
| Mar-2009 | Jun-2009 | Sep-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Mar-2020 | Mar-2021 | Jun-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||
| Interest Expense |
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
60
N/A
|
63
+6%
|
58
-8%
|
55
-6%
|
52
-5%
|
49
-7%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Gross Profit | ||||||||||||||
| Cost of Revenue |
(45)
|
(48)
|
(44)
|
(40)
|
(37)
|
(34)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
15
N/A
|
15
-2%
|
15
-2%
|
15
+3%
|
15
+0%
|
15
-4%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||
| Operating Expenses |
(17)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Selling, General & Administrative |
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(1)
N/A
|
(1)
+14%
|
(1)
+7%
|
(1)
+11%
|
(1)
+2%
|
(1)
-30%
|
0
N/A
|
(0)
N/A
|
(0)
-780%
|
(0)
-1 236%
|
(0)
+18%
|
(0)
-12%
|
(0)
-8%
|
|
| Pre-Tax Income | ||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Gain/Loss on Disposition of Assets |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(3)
N/A
|
(3)
-4%
|
(3)
+1%
|
(3)
+7%
|
(3)
-1%
|
(2)
+13%
|
0
N/A
|
(0)
N/A
|
(0)
-734%
|
(1)
-1 454%
|
(0)
+14%
|
(1)
-19%
|
(1)
-10%
|
|
| Net Income | ||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
|
| Net Income (Common) |
(3)
N/A
|
(3)
-4%
|
(3)
+1%
|
(3)
+6%
|
(3)
-1%
|
(3)
+12%
|
0
N/A
|
(0)
N/A
|
(0)
-734%
|
(1)
-1 454%
|
(0)
+14%
|
(1)
-19%
|
(1)
-10%
|
|
| EPS (Diluted) |
-0.43
N/A
|
-0.43
N/A
|
-0.28
+35%
|
-0.26
+7%
|
-0.27
-4%
|
-0.21
+22%
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.04
N/A
|
-0.04
N/A
|
-0.04
N/A
|
-0.05
-25%
|
|