Reliv International Inc
OTC:RELV
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Reliv International Inc
OTC:RELV
|
US |
|
D
|
Danavation Technologies Corp
CNSX:DVN
|
CA |
|
L
|
LaFayette Acquisition Corp
NASDAQ:LAFA
|
FR |
Income Statement
Earnings Waterfall
Reliv International Inc
Income Statement
Reliv International Inc
| Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Interest 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
|
|
| Revenue |
81
N/A
|
79
-3%
|
78
-1%
|
77
-1%
|
76
-2%
|
74
-2%
|
72
-3%
|
71
-2%
|
69
-3%
|
69
+0%
|
68
-1%
|
66
-2%
|
68
+2%
|
68
+1%
|
64
-6%
|
63
-1%
|
61
-4%
|
57
-5%
|
58
+1%
|
56
-4%
|
54
-4%
|
52
-3%
|
50
-3%
|
49
-3%
|
47
-3%
|
46
-4%
|
45
-1%
|
44
-2%
|
43
-4%
|
42
-2%
|
39
-7%
|
37
-4%
|
37
-2%
|
36
-2%
|
36
-1%
|
35
-1%
|
36
+2%
|
35
-3%
|
36
+2%
|
36
-1%
|
35
-1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(46)
|
(45)
|
(45)
|
(44)
|
(43)
|
(43)
|
(42)
|
(41)
|
(39)
|
(40)
|
(39)
|
(38)
|
(39)
|
(39)
|
(36)
|
(36)
|
(34)
|
(32)
|
(32)
|
(31)
|
(30)
|
(29)
|
(29)
|
(28)
|
(27)
|
(26)
|
(26)
|
(25)
|
(24)
|
(24)
|
(22)
|
(22)
|
(22)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
|
| Gross Profit |
34
N/A
|
34
-3%
|
33
-1%
|
33
-2%
|
32
-2%
|
31
-3%
|
30
-3%
|
30
-1%
|
29
-3%
|
29
0%
|
29
-2%
|
28
-2%
|
29
+2%
|
29
+2%
|
28
-6%
|
27
-2%
|
26
-3%
|
25
-5%
|
25
+1%
|
24
-4%
|
23
-4%
|
22
-5%
|
21
-5%
|
20
-4%
|
20
-3%
|
19
-2%
|
19
+0%
|
19
-2%
|
18
-4%
|
18
-2%
|
17
-7%
|
16
-5%
|
15
-4%
|
15
-3%
|
14
-2%
|
14
+0%
|
15
+3%
|
14
-4%
|
15
+3%
|
15
-1%
|
14
-1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(31)
|
(31)
|
(30)
|
(30)
|
(30)
|
(29)
|
(29)
|
(28)
|
(28)
|
(28)
|
(28)
|
(27)
|
(28)
|
(28)
|
(27)
|
(27)
|
(26)
|
(25)
|
(25)
|
(24)
|
(24)
|
(24)
|
(23)
|
(22)
|
(21)
|
(20)
|
(20)
|
(19)
|
(18)
|
(18)
|
(17)
|
(17)
|
(17)
|
(17)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
|
| Selling, General & Administrative |
(31)
|
(31)
|
(30)
|
(30)
|
(30)
|
(29)
|
(29)
|
(28)
|
(28)
|
(28)
|
(28)
|
(27)
|
(28)
|
(28)
|
(27)
|
(27)
|
(26)
|
(25)
|
(25)
|
(24)
|
(24)
|
(24)
|
(23)
|
(22)
|
(21)
|
(20)
|
(20)
|
(19)
|
(18)
|
(18)
|
(17)
|
(17)
|
(17)
|
(17)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
|
| Operating Income |
3
N/A
|
3
-9%
|
3
-2%
|
2
-16%
|
2
-11%
|
2
-19%
|
2
-7%
|
2
+12%
|
2
-11%
|
2
+8%
|
1
-28%
|
1
-36%
|
1
+54%
|
2
+23%
|
1
-40%
|
1
-28%
|
0
-26%
|
0
-80%
|
1
+631%
|
0
-93%
|
(1)
N/A
|
(1)
-128%
|
(2)
-48%
|
(2)
+10%
|
(1)
+24%
|
(1)
+38%
|
(0)
+86%
|
0
N/A
|
(0)
N/A
|
(0)
-359%
|
(1)
-402%
|
(1)
-47%
|
(2)
-15%
|
(2)
-20%
|
(1)
+23%
|
(1)
+40%
|
(0)
+52%
|
(1)
-33%
|
(0)
+58%
|
(0)
+38%
|
(0)
-56%
|
|
| 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
|
|
| Gain/Loss on Disposition of Assets |
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
|
|
| 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 |
3
N/A
|
3
-10%
|
3
-5%
|
2
-12%
|
2
-11%
|
2
-18%
|
2
-8%
|
2
+6%
|
2
+17%
|
2
+8%
|
2
-19%
|
1
-27%
|
1
+2%
|
1
+9%
|
1
-41%
|
1
-21%
|
0
-43%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-252%
|
(1)
-66%
|
(2)
-23%
|
(2)
+13%
|
(1)
+34%
|
(1)
+41%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-280%
|
(1)
-506%
|
(1)
-49%
|
(2)
-14%
|
(2)
-15%
|
(1)
+50%
|
(0)
+69%
|
0
N/A
|
0
-86%
|
(0)
N/A
|
0
N/A
|
0
+49%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Income (Common) |
2
N/A
|
2
-11%
|
2
-9%
|
1
-9%
|
1
-9%
|
1
-22%
|
1
-3%
|
1
+3%
|
1
+24%
|
1
+13%
|
1
-27%
|
1
-30%
|
1
N/A
|
1
+13%
|
0
-46%
|
0
-19%
|
0
-34%
|
1
+215%
|
1
+38%
|
0
-56%
|
(0)
N/A
|
(1)
-6 024%
|
(1)
-13%
|
(2)
-10%
|
(1)
+27%
|
(1)
+44%
|
(0)
+89%
|
0
N/A
|
(0)
N/A
|
(1)
-1 294%
|
(1)
-109%
|
(2)
-32%
|
(2)
-12%
|
(2)
+11%
|
(1)
+45%
|
(0)
+57%
|
(0)
+83%
|
(0)
-492%
|
(0)
+9%
|
(0)
+47%
|
(0)
+19%
|
|
| EPS (Diluted) |
1.08
N/A
|
0.95
-12%
|
0.88
-7%
|
0.8
-9%
|
0.73
-9%
|
0.55
-25%
|
0.54
-2%
|
0.56
+4%
|
0.69
+23%
|
0.77
+12%
|
0.57
-26%
|
0.39
-32%
|
0.39
N/A
|
0.44
+13%
|
0.23
-48%
|
0.19
-17%
|
0.12
-37%
|
0.4
+233%
|
0.54
+35%
|
0.24
-56%
|
-0.03
N/A
|
-0.67
-2 133%
|
-0.75
-12%
|
-0.83
-11%
|
-0.6
+28%
|
-0.34
+43%
|
-0.04
+88%
|
0.22
N/A
|
-0.02
N/A
|
-0.38
-1 800%
|
-0.79
-108%
|
-1.04
-32%
|
-1.16
-12%
|
-1.03
+11%
|
-0.59
+43%
|
-0.25
+58%
|
-0.04
+84%
|
-0.25
-525%
|
-0.23
+8%
|
-0.12
+48%
|
-0.1
+17%
|
|