Real Luck Group Ltd
XTSX:LUCK
Income Statement
Earnings Waterfall
Real Luck Group Ltd
Income Statement
Real Luck Group Ltd
| Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||
| Revenue |
0
N/A
|
0
-17%
|
0
+9%
|
0
-72%
|
0
+74%
|
0
+13%
|
0
+62%
|
0
+99%
|
1
+379%
|
1
+73%
|
2
+16%
|
|
| Gross Profit | ||||||||||||
| Cost of Revenue |
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
| Gross Profit |
(0)
N/A
|
(0)
-7%
|
(0)
-17%
|
(0)
+35%
|
(0)
+16%
|
(0)
+1%
|
(0)
+37%
|
(1)
-268%
|
(0)
+34%
|
(0)
+55%
|
(0)
-40%
|
|
| Operating Income | ||||||||||||
| Operating Expenses |
(6)
|
(8)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(11)
|
(11)
|
(10)
|
|
| Selling, General & Administrative |
(8)
|
(9)
|
(11)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(11)
|
(11)
|
(11)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(7)
N/A
|
(8)
-19%
|
(10)
-24%
|
(9)
+12%
|
(8)
+4%
|
(8)
+5%
|
(8)
+1%
|
(9)
-17%
|
(11)
-19%
|
(11)
-3%
|
(11)
+6%
|
|
| Pre-Tax Income | ||||||||||||
| Interest Income Expense |
(0)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Non-Reccuring Items |
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
|
|
| Total Other Income |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Pre-Tax Income |
(9)
N/A
|
(10)
-13%
|
(12)
-19%
|
(9)
+29%
|
(8)
+4%
|
(8)
+4%
|
(8)
-1%
|
(9)
-14%
|
(11)
-18%
|
(11)
-2%
|
(11)
+3%
|
|
| Net Income | ||||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(9)
|
(10)
|
(12)
|
(9)
|
(8)
|
(8)
|
(8)
|
(9)
|
(11)
|
(11)
|
(11)
|
|
| Net Income (Common) |
(9)
N/A
|
(10)
-13%
|
(12)
-19%
|
(9)
+29%
|
(8)
+4%
|
(8)
+4%
|
(8)
-1%
|
(9)
-14%
|
(11)
-23%
|
(12)
-7%
|
(12)
+2%
|
|
| EPS (Diluted) |
-0.17
N/A
|
-0.17
N/A
|
-0.17
N/A
|
-0.14
+18%
|
-0.13
+7%
|
-0.12
+8%
|
-0.12
N/A
|
-0.13
-8%
|
-0.16
-23%
|
-0.16
N/A
|
-0.15
+6%
|
|