Fovea Jewelry Holdings Ltd
OTC:FJHL
Income Statement
Earnings Waterfall
Fovea Jewelry Holdings Ltd
Income Statement
Fovea Jewelry Holdings Ltd
| Jun-1994 | Sep-1994 | Dec-1994 | Mar-1995 | Jun-1995 | Sep-1995 | Dec-1995 | Mar-1996 | Jun-1996 | Sep-1996 | Dec-1996 | Mar-1997 | Jun-1997 | Sep-1997 | Dec-1997 | Mar-1998 | Jun-1998 | Sep-1998 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||
| Revenue |
2
N/A
|
2
-5%
|
2
-4%
|
2
-9%
|
2
-3%
|
2
+3%
|
2
+12%
|
2
+25%
|
2
+11%
|
3
+6%
|
2
-5%
|
2
-19%
|
2
+6%
|
2
+0%
|
3
+24%
|
3
+15%
|
3
-13%
|
3
-3%
|
0
-94%
|
0
+187%
|
1
+21%
|
1
+6%
|
0
-27%
|
|
| Gross Profit | ||||||||||||||||||||||||
| Cost of Revenue |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Gross Profit |
1
N/A
|
1
-8%
|
1
-12%
|
1
-35%
|
0
-29%
|
0
-28%
|
1
+101%
|
1
+43%
|
1
+10%
|
1
+9%
|
1
-37%
|
0
-31%
|
1
+19%
|
0
-8%
|
1
+78%
|
1
+21%
|
1
-22%
|
1
N/A
|
0
-90%
|
0
+74%
|
0
+12%
|
0
+3%
|
0
-50%
|
|
| Operating Income | ||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Selling, General & Administrative |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Research & Development |
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
0
N/A
|
(0)
N/A
|
(1)
-944%
|
(2)
-73%
|
(2)
-23%
|
(2)
-11%
|
(2)
+27%
|
(1)
+18%
|
(1)
+6%
|
(1)
+8%
|
(1)
-25%
|
(2)
-17%
|
(2)
+6%
|
(2)
-1%
|
(1)
+33%
|
(1)
+36%
|
(1)
-3%
|
(1)
+26%
|
0
N/A
|
0
+68%
|
0
+4%
|
(0)
N/A
|
(0)
-104%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
(5)
|
(5)
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
0
N/A
|
(0)
N/A
|
(1)
-1 602%
|
(2)
-76%
|
(2)
-20%
|
(2)
-10%
|
(1)
+28%
|
(1)
+20%
|
(1)
+4%
|
(1)
+6%
|
(1)
-27%
|
(2)
-19%
|
(2)
+3%
|
(2)
-3%
|
(6)
-309%
|
(6)
+6%
|
(6)
0%
|
(6)
+3%
|
0
N/A
|
0
+68%
|
0
+4%
|
(0)
N/A
|
(0)
-104%
|
|
| Net Income | ||||||||||||||||||||||||
| Tax Provision |
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Income from Continuing Operations |
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(6)
|
(6)
|
(6)
|
(6)
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Net Income (Common) |
0
N/A
|
(0)
N/A
|
(1)
-2 030%
|
(1)
-69%
|
(2)
-20%
|
(2)
-14%
|
(1)
+31%
|
(1)
+22%
|
(1)
+4%
|
(1)
+6%
|
(1)
-36%
|
(2)
-19%
|
(2)
+3%
|
(2)
-3%
|
(6)
-309%
|
(6)
+6%
|
(6)
0%
|
(6)
+3%
|
0
N/A
|
0
+69%
|
0
+5%
|
(0)
N/A
|
(0)
-97%
|
|
| EPS (Diluted) |
86.11
N/A
|
-8.68
N/A
|
-3 086 956.52
-35 563 915%
|
-459.24
+100%
|
-553.03
-20%
|
-630.25
-14%
|
-4 556 523.97
-722 871%
|
-359.51
+100%
|
-348.62
+3%
|
-329.71
+5%
|
-4 188 028.71
-1 270 116%
|
-499.22
+100%
|
-481.92
+3%
|
-1 016 160.92
-210 757%
|
-20 264 034.86
-1 894%
|
-18 552 992.82
+8%
|
-19 148 936.17
-3%
|
-18 568 956.68
+3%
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
|