Binovi Technologies Corp
XTSX:VISN
Income Statement
Earnings Waterfall
Binovi Technologies Corp
Income Statement
Binovi Technologies Corp
| Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Sep-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||
| Revenue |
1
N/A
|
1
-13%
|
1
+0%
|
1
-14%
|
1
-8%
|
1
+28%
|
1
+5%
|
1
0%
|
0
-49%
|
0
+15%
|
|
| Gross Profit | |||||||||||
| Cost of Revenue |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Gross Profit |
0
N/A
|
0
-24%
|
1
+80%
|
1
-9%
|
0
-10%
|
1
+8%
|
1
+1%
|
0
-6%
|
0
-43%
|
0
+14%
|
|
| Operating Income | |||||||||||
| Operating Expenses |
(5)
|
(5)
|
(7)
|
(8)
|
(7)
|
(9)
|
(9)
|
(9)
|
(6)
|
(7)
|
|
| Selling, General & Administrative |
(4)
|
(4)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(5)
|
(6)
|
|
| Research & Development |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(4)
N/A
|
(4)
+1%
|
(7)
-50%
|
(8)
-18%
|
(7)
+10%
|
(8)
-17%
|
(8)
-1%
|
(8)
-4%
|
(6)
+31%
|
(7)
-18%
|
|
| Pre-Tax Income | |||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
(0)
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(5)
N/A
|
(5)
+1%
|
(8)
-64%
|
(8)
-1%
|
(8)
-5%
|
(9)
-14%
|
(9)
+3%
|
(9)
+3%
|
(7)
+25%
|
(8)
-17%
|
|
| Net Income | |||||||||||
| Income from Continuing Operations |
(5)
|
(5)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(7)
|
(8)
|
|
| Net Income (Common) |
(5)
N/A
|
(5)
+1%
|
(8)
-64%
|
(8)
-1%
|
(8)
-5%
|
(9)
-14%
|
(9)
+3%
|
(9)
+3%
|
(7)
+25%
|
(8)
-17%
|
|
| EPS (Diluted) |
-0.39
N/A
|
-0.33
+15%
|
-0.22
+33%
|
-1.57
-614%
|
-1.17
+25%
|
-1.01
+14%
|
-0.73
+28%
|
-0.6
+18%
|
-3.97
-562%
|
-0.48
+88%
|
|