Vibe Growth Corp
OTC:VIBEF
Income Statement
Earnings Waterfall
Vibe Growth Corp
Income Statement
Vibe Growth Corp
| Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | 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 |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
4
+236%
|
9
+95%
|
13
+47%
|
16
+23%
|
18
+17%
|
21
+17%
|
24
+14%
|
28
+13%
|
30
+8%
|
30
+1%
|
29
-2%
|
27
-6%
|
25
-8%
|
23
-8%
|
21
-11%
|
19
-8%
|
17
-11%
|
15
-13%
|
14
-5%
|
13
-7%
|
12
-5%
|
12
-1%
|
13
+3%
|
13
+5%
|
15
+11%
|
16
+8%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
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)
|
(3)
|
(5)
|
(8)
|
(10)
|
(12)
|
(15)
|
(16)
|
(18)
|
(20)
|
(20)
|
(20)
|
(19)
|
(17)
|
(15)
|
(14)
|
(13)
|
(12)
|
(9)
|
(9)
|
(8)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
2
+229%
|
3
+84%
|
5
+32%
|
5
+20%
|
6
+11%
|
7
+10%
|
8
+23%
|
9
+11%
|
10
+7%
|
10
+3%
|
9
-9%
|
9
-6%
|
8
-1%
|
8
-8%
|
7
-10%
|
7
-7%
|
5
-17%
|
6
+4%
|
5
-6%
|
5
-4%
|
5
+8%
|
5
-14%
|
5
-1%
|
5
+9%
|
6
+10%
|
6
+9%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(1)
|
(3)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(9)
|
(9)
|
(7)
|
(7)
|
(7)
|
(8)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(6)
|
(6)
|
(6)
|
(7)
|
|
| Depreciation & Amortization |
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(0)
N/A
|
(0)
-30%
|
(1)
-44%
|
(1)
-7%
|
(0)
+18%
|
(0)
+2%
|
(0)
+17%
|
(0)
+25%
|
0
N/A
|
(1)
N/A
|
(1)
+2%
|
(1)
-5%
|
(0)
+39%
|
(1)
-40%
|
(0)
+6%
|
(0)
+10%
|
(0)
+38%
|
(0)
-12%
|
(0)
-3%
|
(0)
-13%
|
(0)
+18%
|
(0)
-11%
|
(0)
+6%
|
(0)
+3%
|
(0)
+46%
|
(2)
-1 269%
|
(2)
-4%
|
(1)
+60%
|
(1)
-49%
|
(1)
-4%
|
(2)
-14%
|
(1)
+43%
|
(0)
+87%
|
1
N/A
|
2
+135%
|
2
+26%
|
2
+4%
|
2
-15%
|
0
-88%
|
(1)
N/A
|
(1)
-45%
|
(2)
-65%
|
(4)
-81%
|
(4)
-2%
|
(5)
-25%
|
(5)
+9%
|
(5)
-5%
|
(5)
+8%
|
(4)
+20%
|
(4)
-4%
|
(3)
+32%
|
(2)
+18%
|
(2)
+20%
|
(2)
+14%
|
|
| 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
|
1
|
0
|
0
|
0
|
(1)
|
(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
|
(2)
|
0
|
0
|
(3)
|
(1)
|
(3)
|
(6)
|
(5)
|
(4)
|
(2)
|
1
|
1
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
(1)
|
(1)
|
(1)
|
(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
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
|
| Pre-Tax Income |
(0)
N/A
|
(0)
-30%
|
(1)
-213%
|
(1)
-2%
|
(1)
+22%
|
(1)
+21%
|
(0)
+95%
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(1)
+3%
|
(1)
-5%
|
(1)
+12%
|
(1)
-2%
|
(1)
+6%
|
(0)
+10%
|
(0)
+62%
|
(0)
+8%
|
(0)
-6%
|
(0)
-24%
|
(0)
+10%
|
(0)
-16%
|
(0)
+9%
|
0
N/A
|
(2)
N/A
|
(2)
-9%
|
(2)
-5%
|
(4)
-153%
|
(3)
+32%
|
(5)
-68%
|
(8)
-59%
|
(6)
+27%
|
(4)
+26%
|
(1)
+69%
|
2
N/A
|
3
+20%
|
2
-18%
|
1
-51%
|
(3)
N/A
|
(4)
-51%
|
(4)
-13%
|
(5)
-11%
|
(8)
-73%
|
(8)
-1%
|
(9)
-12%
|
(9)
-1%
|
(10)
-8%
|
(10)
+4%
|
(9)
+9%
|
(8)
+9%
|
(5)
+37%
|
(5)
+11%
|
(4)
+7%
|
(4)
+3%
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| Income from Continuing Operations |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(2)
|
(2)
|
(2)
|
(4)
|
(3)
|
(6)
|
(9)
|
(7)
|
(5)
|
(3)
|
1
|
1
|
0
|
(1)
|
(4)
|
(5)
|
(6)
|
(6)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(10)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
|
| Net Income (Common) |
(0)
N/A
|
(0)
-30%
|
(1)
-213%
|
(1)
-2%
|
(1)
+22%
|
(1)
+21%
|
(0)
+95%
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(1)
+3%
|
(1)
-5%
|
(1)
+12%
|
(1)
-2%
|
(1)
+6%
|
(0)
+10%
|
(0)
+62%
|
(0)
+8%
|
(0)
-6%
|
(0)
-24%
|
(0)
+10%
|
(0)
-16%
|
(0)
+9%
|
0
N/A
|
(2)
N/A
|
(2)
-9%
|
(2)
-5%
|
(4)
-159%
|
(3)
+25%
|
(6)
-68%
|
(9)
-52%
|
(7)
+23%
|
(5)
+20%
|
(3)
+52%
|
1
N/A
|
1
+40%
|
0
-57%
|
(1)
N/A
|
(4)
-458%
|
(5)
-25%
|
(6)
-10%
|
(6)
-3%
|
(9)
-55%
|
(10)
-2%
|
(10)
-8%
|
(11)
-2%
|
(11)
-5%
|
(11)
+4%
|
(10)
+9%
|
(8)
+13%
|
(7)
+23%
|
(6)
+7%
|
(6)
+3%
|
(6)
-7%
|
|
| EPS (Diluted) |
-0.08
N/A
|
-0.02
+75%
|
-0.14
-600%
|
-0.05
+64%
|
-0.05
N/A
|
-0.03
+40%
|
0
N/A
|
0.01
N/A
|
0
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0.02
N/A
|
-0.06
N/A
|
-0.06
N/A
|
-0.07
-17%
|
-0.07
N/A
|
-0.04
+43%
|
-0.09
-125%
|
-0.11
-22%
|
-0.09
+18%
|
-0.07
+22%
|
-0.03
+57%
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
-0.01
N/A
|
-0.43
-4 200%
|
-0.05
+88%
|
-0.06
-20%
|
-0.06
N/A
|
-0.84
-1 300%
|
-0.09
+89%
|
-0.09
N/A
|
-0.94
-944%
|
-1.03
-10%
|
-0.99
+4%
|
-0.9
+9%
|
-0.78
+13%
|
-0.61
+22%
|
-0.56
+8%
|
-0.54
+4%
|
-0.58
-7%
|
|