I-On Digital Corp
OTC:IONI
Income Statement
Earnings Waterfall
I-On Digital Corp
Revenue
|
65.3k
USD
|
Cost of Revenue
|
-48.7k
USD
|
Gross Profit
|
16.6k
USD
|
Operating Expenses
|
-458.5k
USD
|
Operating Income
|
-441.9k
USD
|
Other Expenses
|
217.4k
USD
|
Net Income
|
-224.5k
USD
|
Income Statement
I-On Digital Corp
Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||
Revenue |
8
N/A
|
8
-1%
|
8
+1%
|
9
+8%
|
8
-2%
|
9
+6%
|
10
+17%
|
12
+17%
|
15
+24%
|
16
+9%
|
0
N/A
|
15
N/A
|
10
-31%
|
6
-36%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+100%
|
|
Gross Profit | |||||||||||||||||||
Cost of Revenue |
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(8)
|
(9)
|
(10)
|
0
|
(10)
|
(7)
|
(5)
|
0
|
0
|
(0)
|
(0)
|
|
Gross Profit |
3
N/A
|
3
-1%
|
2
-6%
|
3
+37%
|
3
+1%
|
3
+2%
|
4
+29%
|
4
-3%
|
6
+33%
|
6
+6%
|
0
N/A
|
5
N/A
|
3
-38%
|
2
-37%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+43%
|
|
Operating Income | |||||||||||||||||||
Operating Expenses |
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
(4)
|
(3)
|
(2)
|
0
|
(0)
|
(0)
|
(0)
|
|
Selling, General & Administrative |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
Research & Development |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(2)
|
0
|
0
|
0
|
0
|
|
Operating Income |
0
N/A
|
1
+7%
|
(0)
N/A
|
1
N/A
|
1
+5%
|
1
+25%
|
2
+93%
|
1
-19%
|
3
+89%
|
3
+3%
|
0
N/A
|
1
N/A
|
0
-78%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-83%
|
(0)
-35%
|
|
Pre-Tax Income | |||||||||||||||||||
Interest Income Expense |
(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
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
|
Total Other Income |
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
0
N/A
|
0
-23%
|
(0)
N/A
|
1
N/A
|
1
+3%
|
1
+21%
|
2
+78%
|
1
-21%
|
3
+89%
|
3
+3%
|
2
-36%
|
2
+30%
|
1
-47%
|
1
-35%
|
(0)
N/A
|
(0)
-71%
|
(1)
-34%
|
(1)
-20%
|
|
Net Income | |||||||||||||||||||
Tax Provision |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
|
Income from Continuing Operations |
1
|
1
|
(1)
|
1
|
0
|
1
|
2
|
1
|
2
|
3
|
2
|
3
|
2
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
|
Income to Minority Interest |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Equity Earnings Affiliates |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
Net Income (Common) |
1
N/A
|
1
+2%
|
(1)
N/A
|
1
N/A
|
0
-7%
|
1
+17%
|
2
+191%
|
1
-25%
|
2
+104%
|
3
+28%
|
0
N/A
|
3
N/A
|
2
-41%
|
1
-61%
|
0
N/A
|
(0)
N/A
|
(0)
+14%
|
(0)
-46%
|
|
EPS (Diluted) |
0.01
N/A
|
0.01
N/A
|
-0.02
N/A
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.05
+150%
|
0.03
-40%
|
0.07
+133%
|
0.09
+29%
|
0
N/A
|
0.08
N/A
|
0.08
N/A
|
0.02
-75%
|
-0.02
N/A
|
-0.02
N/A
|
0
N/A
|
0
N/A
|