Grapefruit USA Inc
OTC:GPFT
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Grapefruit USA Inc
OTC:GPFT
|
US |
|
African Discovery Group Inc
OTC:AFDG
|
ZA |
Income Statement
Earnings Waterfall
Grapefruit USA Inc
Income Statement
Grapefruit USA Inc
| Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||
| Interest Expense |
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Revenue |
0
N/A
|
1
+88%
|
2
+103%
|
3
+76%
|
4
+21%
|
4
-1%
|
3
-22%
|
2
-41%
|
1
-65%
|
0
-59%
|
0
-24%
|
0
-81%
|
|
| Gross Profit | |||||||||||||
| Cost of Revenue |
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Gross Profit |
(0)
N/A
|
(1)
-127%
|
(0)
+35%
|
(0)
+84%
|
0
N/A
|
0
-5%
|
0
-55%
|
(0)
N/A
|
(1)
-109%
|
(1)
+1%
|
(1)
-12%
|
(0)
+23%
|
|
| Operating Income | |||||||||||||
| Operating Expenses |
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Selling, General & Administrative |
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Research & Development |
(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
|
|
| Operating Income |
(2)
N/A
|
(3)
-80%
|
(3)
+1%
|
(3)
+17%
|
(1)
+56%
|
(1)
-10%
|
(2)
-19%
|
(2)
-28%
|
(2)
-20%
|
(2)
+7%
|
(3)
-12%
|
(2)
+8%
|
|
| Pre-Tax Income | |||||||||||||
| Interest Income Expense |
(2)
|
(7)
|
(6)
|
(11)
|
(42)
|
(40)
|
(42)
|
(34)
|
(2)
|
(1)
|
(2)
|
(2)
|
|
| Non-Reccuring Items |
(1)
|
(0)
|
(0)
|
(0)
|
40
|
39
|
39
|
39
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(5)
N/A
|
(11)
-133%
|
(10)
+8%
|
(15)
-48%
|
(4)
+72%
|
(3)
+33%
|
(4)
-64%
|
2
N/A
|
(6)
N/A
|
(5)
+17%
|
(5)
0%
|
(4)
+5%
|
|
| Net Income | |||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(5)
|
(11)
|
(10)
|
(15)
|
(4)
|
(3)
|
(4)
|
2
|
(6)
|
(5)
|
(5)
|
(4)
|
|
| Income to Minority Interest |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(5)
N/A
|
(11)
-133%
|
(10)
+8%
|
(15)
-48%
|
(4)
+72%
|
(3)
+33%
|
(4)
-64%
|
2
N/A
|
(6)
N/A
|
(5)
+17%
|
(5)
0%
|
(4)
+5%
|
|
| EPS (Diluted) |
-0.03
N/A
|
-0.02
+33%
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
|