Logiq Inc
OTC:LGIQ
Income Statement
Earnings Waterfall
Logiq Inc
Income Statement
Logiq Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
3
N/A
|
2
-4%
|
2
-13%
|
1
-53%
|
1
+27%
|
3
+99%
|
4
+70%
|
8
+93%
|
11
+25%
|
13
+23%
|
14
+4%
|
13
-4%
|
14
+8%
|
16
+11%
|
17
+9%
|
18
+6%
|
23
+26%
|
23
+0%
|
27
+19%
|
29
+9%
|
30
+2%
|
35
+15%
|
41
+19%
|
43
+5%
|
41
-5%
|
38
-8%
|
31
-18%
|
30
-3%
|
31
+3%
|
37
+21%
|
37
+0%
|
34
-9%
|
30
-11%
|
26
-15%
|
21
-18%
|
21
0%
|
20
-4%
|
0
N/A
|
8
N/A
|
3
-60%
|
0
N/A
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(5)
|
(6)
|
(8)
|
(8)
|
(9)
|
(11)
|
(11)
|
(11)
|
(7)
|
(5)
|
(19)
|
(25)
|
(30)
|
(37)
|
(28)
|
(34)
|
(36)
|
(35)
|
(32)
|
(25)
|
(23)
|
(22)
|
(26)
|
(26)
|
(24)
|
(21)
|
(20)
|
(17)
|
(18)
|
(19)
|
0
|
(8)
|
(3)
|
0
|
|
| Gross Profit |
0
N/A
|
1
+166%
|
1
-30%
|
0
-26%
|
1
+98%
|
1
+27%
|
3
+158%
|
4
+44%
|
4
+19%
|
5
+16%
|
5
+4%
|
4
-29%
|
3
-14%
|
4
+33%
|
6
+43%
|
11
+73%
|
18
+64%
|
4
-77%
|
2
-54%
|
(1)
N/A
|
(7)
-604%
|
6
N/A
|
7
+18%
|
7
-1%
|
7
-7%
|
6
-7%
|
6
-6%
|
7
+21%
|
8
+17%
|
11
+32%
|
11
0%
|
10
-6%
|
9
-10%
|
6
-37%
|
4
-32%
|
3
-32%
|
1
-46%
|
0
N/A
|
1
N/A
|
0
-90%
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(8)
|
(13)
|
(22)
|
(8)
|
(5)
|
(3)
|
4
|
(13)
|
(17)
|
(16)
|
(18)
|
(21)
|
(21)
|
(27)
|
(31)
|
(32)
|
(32)
|
(32)
|
(33)
|
(35)
|
(62)
|
(57)
|
(52)
|
(16)
|
(25)
|
(21)
|
(17)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(7)
|
(11)
|
(3)
|
(8)
|
(7)
|
(4)
|
(6)
|
(9)
|
(9)
|
(9)
|
(12)
|
(14)
|
(18)
|
(21)
|
(20)
|
(20)
|
(21)
|
(23)
|
(18)
|
(27)
|
(24)
|
(20)
|
(16)
|
(24)
|
(20)
|
(17)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
(3)
|
(6)
|
(10)
|
(5)
|
(8)
|
(7)
|
(3)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(7)
|
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
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)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(11)
|
(10)
|
(10)
|
(9)
|
(0)
|
(1)
|
(1)
|
(0)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
11
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
(20)
|
(20)
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(1)
N/A
|
(0)
+68%
|
(0)
+8%
|
(0)
+50%
|
0
N/A
|
1
+87%
|
2
+186%
|
3
+36%
|
3
+15%
|
0
-95%
|
0
+63%
|
(1)
N/A
|
(2)
-70%
|
0
N/A
|
(2)
N/A
|
(2)
-17%
|
(4)
-88%
|
(4)
+4%
|
(3)
+12%
|
(4)
-18%
|
(3)
+22%
|
(7)
-109%
|
(9)
-42%
|
(9)
+3%
|
(11)
-19%
|
(14)
-31%
|
(16)
-9%
|
(20)
-26%
|
(22)
-15%
|
(21)
+8%
|
(20)
+0%
|
(22)
-5%
|
(23)
-9%
|
(29)
-26%
|
(58)
-95%
|
(55)
+5%
|
(51)
+7%
|
(16)
+68%
|
(24)
-49%
|
(21)
+13%
|
(17)
+17%
|
|
| 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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
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
|
|
| Pre-Tax Income |
(1)
N/A
|
(0)
+69%
|
(0)
+8%
|
(0)
+50%
|
0
N/A
|
1
+87%
|
2
+185%
|
3
+45%
|
3
+15%
|
0
-90%
|
0
+35%
|
(1)
N/A
|
(2)
-74%
|
0
N/A
|
(2)
N/A
|
(2)
-19%
|
(4)
-88%
|
(4)
+4%
|
(3)
+12%
|
(4)
-18%
|
(3)
+23%
|
(7)
-108%
|
(9)
-43%
|
(9)
0%
|
(11)
-19%
|
(15)
-31%
|
(16)
-9%
|
(19)
-21%
|
(22)
-15%
|
(20)
+8%
|
(20)
+0%
|
(22)
-7%
|
(23)
-9%
|
(49)
-110%
|
(58)
-17%
|
(55)
+5%
|
(51)
+7%
|
(16)
+68%
|
(25)
-50%
|
(21)
+14%
|
(17)
+18%
|
|
| 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)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(1)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
2
|
3
|
3
|
1
|
1
|
(1)
|
(2)
|
(0)
|
(2)
|
(2)
|
(4)
|
(4)
|
(3)
|
(4)
|
(3)
|
(7)
|
(9)
|
(9)
|
(11)
|
(15)
|
(16)
|
(19)
|
(22)
|
(20)
|
(20)
|
(22)
|
(23)
|
(49)
|
(58)
|
(55)
|
(51)
|
(16)
|
(25)
|
(21)
|
(17)
|
|
| Equity Earnings Affiliates |
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
|
|
| Net Income (Common) |
(1)
N/A
|
(0)
+69%
|
(0)
+8%
|
(0)
+50%
|
0
N/A
|
1
+87%
|
2
+185%
|
3
+45%
|
3
+15%
|
1
-84%
|
1
+21%
|
(1)
N/A
|
(2)
-93%
|
(0)
+96%
|
(2)
-2 814%
|
(2)
-17%
|
(4)
-80%
|
(4)
+4%
|
(4)
+11%
|
(4)
-17%
|
(3)
+22%
|
(7)
-96%
|
(9)
-43%
|
(9)
0%
|
(11)
-19%
|
(15)
-30%
|
(16)
-9%
|
(19)
-21%
|
(22)
-15%
|
(20)
+8%
|
(20)
+0%
|
(22)
-7%
|
(23)
-9%
|
(49)
-110%
|
(58)
-17%
|
(55)
+5%
|
(51)
+7%
|
(20)
+61%
|
(28)
-41%
|
(25)
+12%
|
(21)
+15%
|
|
| EPS (Diluted) |
-26 525.03
N/A
|
-239.19
+99%
|
-24
+90%
|
-12
+50%
|
1.3
N/A
|
0.04
-97%
|
1.9
+4 650%
|
2.44
+28%
|
2.9
+19%
|
0.4
-86%
|
0.43
+7%
|
-0.56
N/A
|
-1.01
-80%
|
-0.04
+96%
|
-1.18
-2 850%
|
-1.05
+11%
|
-1.51
-44%
|
-1.85
-23%
|
-1.21
+35%
|
-1.16
+4%
|
-0.52
+55%
|
-1.49
-187%
|
-0.8
+46%
|
-0.76
+5%
|
-0.87
-14%
|
-1.14
-31%
|
-0.96
+16%
|
-1.02
-6%
|
-0.94
+8%
|
-0.95
-1%
|
-0.75
+21%
|
-0.65
+13%
|
-0.67
-3%
|
-1.39
-107%
|
-0.86
+38%
|
-0.61
+29%
|
-0.5
+18%
|
-0.2
+60%
|
-0.18
+10%
|
-0.17
+6%
|
-0.07
+59%
|
|