Inovalis Real Estate Investment Trust
OTC:IVREF
Income Statement
Earnings Waterfall
Inovalis Real Estate Investment Trust
Income Statement
Inovalis Real Estate Investment Trust
| Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | 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 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
2
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
6
|
6
|
6
|
6
|
7
|
7
|
8
|
9
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
9
|
8
|
7
|
6
|
6
|
5
|
5
|
5
|
6
|
7
|
8
|
8
|
10
|
10
|
10
|
9
|
0
|
0
|
0
|
|
| Revenue |
21
N/A
|
22
+5%
|
23
+1%
|
23
+4%
|
24
+4%
|
27
+11%
|
29
+7%
|
30
+3%
|
30
+1%
|
29
-5%
|
30
+3%
|
31
+5%
|
32
+2%
|
33
+3%
|
33
+1%
|
33
-1%
|
34
+4%
|
35
+2%
|
35
N/A
|
33
-3%
|
33
-2%
|
33
+0%
|
33
+1%
|
34
+2%
|
34
0%
|
34
0%
|
34
+1%
|
36
+5%
|
37
+3%
|
37
0%
|
37
+1%
|
34
-7%
|
31
-9%
|
31
-1%
|
30
-4%
|
31
+4%
|
33
+8%
|
37
+11%
|
35
-5%
|
34
-5%
|
31
-8%
|
25
-17%
|
25
-3%
|
24
-2%
|
24
-2%
|
23
-5%
|
23
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(7)
|
(6)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(10)
|
(11)
|
(10)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(10)
|
(10)
|
(10)
|
(9)
|
(10)
|
(10)
|
(10)
|
(9)
|
(10)
|
(11)
|
(11)
|
(12)
|
(10)
|
(11)
|
(11)
|
(11)
|
|
| Gross Profit |
14
N/A
|
17
+19%
|
17
+2%
|
18
+5%
|
18
+0%
|
20
+11%
|
21
+4%
|
22
+3%
|
21
-2%
|
20
-5%
|
21
+5%
|
22
+6%
|
23
+2%
|
24
+3%
|
24
+1%
|
24
+2%
|
25
+2%
|
25
+1%
|
25
0%
|
24
-5%
|
23
-4%
|
22
-1%
|
23
+1%
|
23
+1%
|
24
+6%
|
25
+3%
|
25
+1%
|
27
+5%
|
27
+1%
|
26
-2%
|
26
-1%
|
24
-7%
|
22
-11%
|
21
-1%
|
21
-3%
|
22
+4%
|
24
+10%
|
27
+15%
|
26
-6%
|
23
-10%
|
20
-13%
|
14
-28%
|
13
-9%
|
14
+5%
|
13
-5%
|
12
-10%
|
12
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(11)
|
(10)
|
(10)
|
(7)
|
(7)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
|
| Selling, General & Administrative |
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
10
N/A
|
13
+26%
|
13
+3%
|
14
+8%
|
14
+1%
|
16
+12%
|
17
+5%
|
17
+2%
|
17
-4%
|
15
-9%
|
16
+5%
|
17
+8%
|
18
+3%
|
19
+5%
|
19
+1%
|
19
+1%
|
19
+0%
|
19
+0%
|
19
+1%
|
18
-4%
|
17
-6%
|
17
-2%
|
17
+0%
|
16
-3%
|
17
+5%
|
18
+1%
|
18
+1%
|
19
+6%
|
19
+1%
|
18
-3%
|
18
-3%
|
16
-12%
|
10
-34%
|
11
+6%
|
10
-6%
|
15
+40%
|
16
+12%
|
20
+20%
|
19
-5%
|
17
-10%
|
14
-18%
|
8
-40%
|
7
-19%
|
8
+15%
|
7
-4%
|
6
-18%
|
7
+9%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
1
|
(2)
|
(6)
|
5
|
8
|
21
|
23
|
16
|
11
|
1
|
8
|
1
|
8
|
2
|
(8)
|
3
|
3
|
10
|
13
|
9
|
9
|
3
|
6
|
27
|
34
|
31
|
25
|
(13)
|
(19)
|
(10)
|
20
|
20
|
20
|
(3)
|
(21)
|
(54)
|
(56)
|
(41)
|
(54)
|
(47)
|
(59)
|
(78)
|
(87)
|
(78)
|
(62)
|
(50)
|
(41)
|
|
| Non-Reccuring Items |
6
|
(8)
|
(8)
|
(1)
|
(1)
|
7
|
7
|
(1)
|
5
|
5
|
6
|
7
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
(5)
|
0
|
(3)
|
0
|
0
|
(6)
|
20
|
10
|
13
|
12
|
(10)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Pre-Tax Income |
17
N/A
|
3
-84%
|
(1)
N/A
|
18
N/A
|
21
+18%
|
44
+114%
|
47
+5%
|
32
-32%
|
31
-2%
|
20
-34%
|
28
+37%
|
25
-12%
|
25
+3%
|
20
-22%
|
10
-50%
|
20
+104%
|
20
+1%
|
26
+28%
|
28
+6%
|
28
+1%
|
23
-17%
|
20
-12%
|
24
+15%
|
37
+58%
|
71
+90%
|
59
-18%
|
56
-5%
|
18
-67%
|
(10)
N/A
|
7
N/A
|
36
+449%
|
31
-15%
|
29
-6%
|
7
-76%
|
(12)
N/A
|
(40)
-235%
|
(40)
-1%
|
(22)
+45%
|
(36)
-63%
|
(30)
+15%
|
(46)
-51%
|
(71)
-54%
|
(81)
-15%
|
(71)
+12%
|
(56)
+22%
|
(46)
+18%
|
(36)
+21%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(6)
|
(6)
|
(6)
|
(12)
|
(8)
|
(8)
|
(8)
|
(1)
|
(1)
|
(1)
|
1
|
(0)
|
0
|
2
|
0
|
(1)
|
(1)
|
(1)
|
1
|
3
|
3
|
0
|
0
|
0
|
0
|
2
|
2
|
1
|
1
|
0
|
0
|
|
| Income from Continuing Operations |
17
|
3
|
(1)
|
17
|
20
|
43
|
46
|
31
|
30
|
20
|
27
|
23
|
24
|
18
|
9
|
19
|
14
|
20
|
21
|
16
|
16
|
13
|
15
|
37
|
71
|
58
|
56
|
18
|
(10)
|
9
|
37
|
30
|
28
|
6
|
(11)
|
(37)
|
(38)
|
(22)
|
(35)
|
(30)
|
(45)
|
(69)
|
(79)
|
(70)
|
(54)
|
(45)
|
(36)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Net Income (Common) |
17
N/A
|
3
-85%
|
(1)
N/A
|
17
N/A
|
20
+19%
|
43
+119%
|
46
+5%
|
31
-32%
|
30
-1%
|
20
-35%
|
27
+38%
|
23
-14%
|
24
+2%
|
18
-24%
|
9
-53%
|
19
+125%
|
14
-26%
|
20
+41%
|
21
+7%
|
15
-27%
|
15
+0%
|
13
-18%
|
15
+19%
|
36
+140%
|
70
+93%
|
58
-18%
|
56
-3%
|
18
-68%
|
(10)
N/A
|
9
N/A
|
37
+311%
|
30
-17%
|
28
-7%
|
6
-78%
|
(11)
N/A
|
(37)
-234%
|
(37)
-1%
|
(22)
+42%
|
(35)
-63%
|
(30)
+16%
|
(45)
-51%
|
(68)
-52%
|
(79)
-16%
|
(69)
+12%
|
(54)
+22%
|
(45)
+17%
|
(35)
+21%
|
|
| EPS (Diluted) |
1.53
N/A
|
0.23
-85%
|
-0.06
N/A
|
1.23
N/A
|
1.28
+4%
|
2.17
+70%
|
2.6
+20%
|
1.76
-32%
|
1.94
+10%
|
1.24
-36%
|
1.2
-3%
|
1.14
-5%
|
1.1
-4%
|
0.82
-25%
|
0.39
-52%
|
0.78
+100%
|
0.53
-32%
|
0.7
+32%
|
0.9
+29%
|
0.66
-27%
|
0.65
-2%
|
0.55
-15%
|
0.65
+18%
|
1.27
+95%
|
2.44
+92%
|
2.02
-17%
|
1.97
-2%
|
0.59
-70%
|
-0.3
N/A
|
0.27
N/A
|
1.13
+319%
|
0.94
-17%
|
0.87
-7%
|
0.19
-78%
|
-0.35
N/A
|
-1.12
-220%
|
-1.14
-2%
|
-0.66
+42%
|
-1.07
-62%
|
-0.91
+15%
|
-1.38
-52%
|
-2.08
-51%
|
-2.41
-16%
|
-2.08
+14%
|
-1.61
+23%
|
-1.34
+17%
|
-1.05
+22%
|
|