LeoNovus Inc
XTSX:LTV
Income Statement
Earnings Waterfall
LeoNovus Inc
Income Statement
LeoNovus Inc
| 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
|
|
| Revenue |
0
N/A
|
0
-33%
|
0
+45%
|
0
+263%
|
0
+72%
|
0
+46%
|
0
+12%
|
1
+83%
|
0
-17%
|
0
-19%
|
0
-81%
|
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
|
|
| Operating Income | |||||||||||||||||||||||||||
| Operating Expenses |
(5)
|
(5)
|
(6)
|
(9)
|
(9)
|
(8)
|
(2)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Selling, General & Administrative |
(4)
|
(3)
|
(3)
|
(5)
|
(5)
|
(4)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Research & Development |
(1)
|
(1)
|
(3)
|
(4)
|
(3)
|
(3)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
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
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(5)
N/A
|
(5)
+10%
|
(6)
-30%
|
(9)
-53%
|
(9)
+4%
|
(8)
+7%
|
(2)
+79%
|
(3)
-79%
|
(3)
-12%
|
(4)
-5%
|
(2)
+32%
|
(3)
-5%
|
(2)
+8%
|
(2)
+9%
|
(2)
+15%
|
(1)
+25%
|
(1)
+27%
|
(1)
+20%
|
(1)
0%
|
(1)
+6%
|
(1)
+2%
|
(1)
+1%
|
(1)
+12%
|
(1)
-3%
|
(1)
+6%
|
(1)
-1%
|
|
| 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)
|
|
| Non-Reccuring Items |
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
1
|
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
|
|
| Pre-Tax Income |
(6)
N/A
|
(5)
+10%
|
(7)
-28%
|
(9)
-36%
|
(9)
+5%
|
(8)
+6%
|
(2)
+79%
|
(3)
-84%
|
(4)
-12%
|
(4)
-2%
|
(3)
+32%
|
(3)
-1%
|
(2)
+8%
|
(2)
+9%
|
(3)
-41%
|
(2)
+40%
|
(1)
+19%
|
(1)
+13%
|
(0)
+96%
|
(1)
-1 409%
|
(1)
+2%
|
(1)
+1%
|
(1)
+12%
|
(1)
-2%
|
(1)
+6%
|
(1)
-1%
|
|
| Net Income | |||||||||||||||||||||||||||
| Income from Continuing Operations |
(6)
|
(5)
|
(7)
|
(9)
|
(9)
|
(8)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Net Income (Common) |
(6)
N/A
|
(5)
+10%
|
(7)
-28%
|
(9)
-36%
|
(9)
+5%
|
(8)
+6%
|
(2)
+79%
|
(3)
-84%
|
(4)
-12%
|
(4)
-2%
|
(3)
+32%
|
(3)
-1%
|
(2)
+8%
|
(2)
+9%
|
(3)
-41%
|
(2)
+40%
|
(1)
+19%
|
(1)
+13%
|
(0)
+96%
|
(1)
-1 409%
|
(1)
+2%
|
(1)
+1%
|
(1)
+12%
|
(1)
-2%
|
(1)
+6%
|
(1)
-1%
|
|
| EPS (Diluted) |
-0.62
N/A
|
-0.56
+10%
|
-0.74
-32%
|
-0.98
-32%
|
-0.96
+2%
|
-0.9
+6%
|
-0.19
+79%
|
-0.22
-16%
|
-0.22
N/A
|
-0.2
+9%
|
-0.14
+30%
|
-0.14
N/A
|
-0.12
+14%
|
-0.1
+17%
|
-0.15
-50%
|
-0.09
+40%
|
-0.07
+22%
|
-0.06
+14%
|
0
N/A
|
-0.04
N/A
|
-0.04
N/A
|
-0.04
N/A
|
-0.03
+25%
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
|