Income Statement for JRVSD - findataslice
 My City Builders, Inc.
Q4-CY2025Q3-CY2025Q2-CY2025Q1-CY2025Q4-CY2024Q3-CY2024Q2-CY2024Q1-CY2024Q4-CY2023Q3-CY2023Q2-CY2023Q1-CY2023Q4-CY2022Q3-CY2022Q2-CY2022Q1-CY2022Q4-CY2021Q3-CY2021Q2-CY2021Q1-CY2021Q4-CY2020Q3-CY2020Q2-CY2020Q1-CY2020Q4-CY2019Q3-CY2019Q2-CY2019Q1-CY2019Q4-CY2018Q3-CY2018Q2-CY2018Q1-CY2018Q4-CY2017Q3-CY2017Q2-CY2017Q1-CY2017Q4-CY2016Q3-CY2016Q2-CY2016Q1-CY2016Q4-CY2015Q3-CY2015Q2-CY2015Q1-CY2015Q4-CY2014Q3-CY2014Q2-CY2014Q1-CY2014Q4-CY2013
Balance Sheet Date2025-Apr-302025-Jan-312024-Oct-312024-Jul-312024-Apr-302024-Jan-312023-Oct-312023-Jul-312023-Apr-302023-Jan-312022-Oct-312022-Jul-312022-Apr-302022-Jan-312021-Jul-312021-Apr-302021-Jan-312020-Oct-312020-Jul-312020-Apr-302020-Jan-312019-Oct-312019-Jul-312019-Apr-302019-Jan-312018-Oct-312018-Jul-312018-Apr-302018-Jan-312017-Oct-312017-Jul-312017-Apr-302017-Jan-312016-Oct-312016-Jul-312016-Apr-302016-Jan-312015-Oct-312015-Jul-312015-Apr-302015-Jan-312014-Oct-312014-Jul-312014-Apr-302014-Jan-31
Fiscal PeriodQ3-FY2025Q2-FY2025Q1-FY2025Q4-FY2024Q3-FY2024Q2-FY2024Q1-FY2024Q4-FY2023Q3-FY2023Q2-FY2023Q1-FY2023Q4-FY2022Q3-FY2022Q2-FY2022Q4-FY2021Q3-FY2021Q2-FY2021Q1-FY2021Q4-FY2020Q3-FY2020Q2-FY2020Q1-FY2020Q4-FY2019Q3-FY2019Q2-FY2019Q1-FY2019Q4-FY2018Q3-FY2018Q2-FY2018Q1-FY2018Q4-FY2017Q3-FY2017Q2-FY2017Q1-FY2017Q4-FY2016Q3-FY2016Q2-FY2016Q1-FY2016Q4-FY2015Q3-FY2015Q2-FY2015Q1-FY2015Q4-FY2014Q3-FY2014Q2-FY2014
Total Revenue34,961$29,743$25,528$23,655$15,877$13,599$6,169$9,114$12,249$13,569$14,255$1,106$0$69,000$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$
Cost Of Revenue0$0$0$0$1,495$2,851$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$
Gross Profit34,961$29,743$25,528$23,655$14,382$10,748$6,169$9,114$12,249$13,569$14,255$1,106$0$69,000$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$
Gross Margin100.00%100.00%100.00%100.00%90.58%79.04%100.00%100.00%100.00%100.00%100.00%100.00%100.00%
Operating Expenses15,127$14,615$7,301$18,795$22,624$4,550$9,805$18,431$5,217$558$325$59$89$(11,575$)10,930$90$90$90$90$121,000$285$425$225$255$185$308$378$34,253$86,379$8,659$(616,806$)8,556$(52,169$)6,731$(324,757$)10,888$7,190$9,123$8,656$(18,665$)8,581$793$3,195$0$6,649$1,285$
Operating Income19,834$15,128$18,227$4,860$(8,242$)6,198$(3,636$)(9,317$)7,032$13,011$13,930$1,047$(89$)80,575$(22,134$)(20,435$)(15,480$)(3,940$)(3,940$)(127,600$)(285$)(425$)(225$)(255$)(185$)(308$)(378$)(34,253$)(86,379$)(8,659$)616,806$(209,415$)52,169$(6,731$)324,757$(519,702$)(24,327$)(73,725$)(160,899$)18,665$(120,239$)(194,024$)(5,256,980$)(11,940$)(25,254$)(6,185$)
Other Income(52,310$)(92,299$)(72,791$)1,205,272$(67,605$)(1,022,875$)(74,941$)(1,891,363$)(77,147$)(77,586$)(50,382$)(25,391$)(30,970$)(23,150$)0$0$0$0$0$0$(59,510$)(68,263$)(68,300$)(95,712$)(75,661$)(98,422$)(86,852$)(548,676$)(555,206$)(25,550$)0$(8,022,000$)0$(214,582$)0$(215,000$)0$0$0$0$0$0$0$283$0$0$
Interest Income0$0$0$0$9,114$12,249$13,569$14,255$1,106$0$0$1,043$0$0$0$0$212$342$
Interest Expenses29,791$19,921$9,969$5,521$3,789$0$0$15,123$15,124$14,630$15,123$15,123$14,496$8,293$6,301$6,301$
Income Before Tax(62,267$)(77,171$)(74,485$)1,200,163$(81,368$)(1,020,466$)(78,577$)(1,891,566$)(57,866$)(51,006$)(22,197$)(23,238$)(31,059$)57,425$(37,257$)(35,559$)(30,110$)(19,063$)(19,063$)(142,096$)(68,088$)(74,989$)(74,826$)(95,967$)(75,846$)(98,730$)(87,230$)(582,929$)(641,585$)(34,209$)616,806$(8,230,372$)52,169$(221,313$)324,757$(734,702$)(24,327$)(73,725$)(160,899$)18,665$(120,239$)(193,812$)(5,256,638$)(11,657$)(25,254$)(6,185$)
Tax Expenses0$1,128$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$
Income from Continuing Operations(62,267$)(78,299$)(74,485$)1,200,163$(81,368$)(1,020,466$)(78,577$)(1,891,566$)(57,866$)(51,006$)(22,197$)(23,238$)(31,059$)57,425$(37,257$)(35,559$)(30,110$)(19,063$)(19,063$)(142,096$)(68,088$)(74,989$)(74,826$)(95,967$)(75,846$)(98,730$)(87,230$)(582,929$)(641,585$)(34,209$)616,806$(8,230,372$)52,169$(221,313$)324,757$(734,702$)(24,327$)(73,725$)(160,899$)18,665$(120,239$)(193,812$)(5,256,638$)(11,657$)(25,254$)(6,185$)
Income from Discontinued Operations0$(181,125$)(441,475$)(37,270$)(22,500$)(1,155,706$)
Consolidated Income(62,043$)(78,222$)(74,440$)1,200,217$(81,348$)(1,020,508$)(78,497$)(1,891,511$)(57,866$)(51,006$)(22,197$)(23,238$)(31,059$)57,425$(37,257$)(35,559$)(30,110$)(19,063$)(19,063$)(142,096$)(68,088$)(74,989$)(74,826$)(95,967$)(256,971$)(540,205$)(124,500$)(605,429$)(1,797,291$)(34,209$)616,806$(8,230,372$)52,169$(221,313$)324,757$(734,702$)(24,327$)(73,725$)(160,899$)18,665$(120,239$)(193,812$)(5,256,638$)(11,657$)(25,254$)(6,185$)
Net Income(62,043$)(78,222$)(74,440$)1,200,217$(81,348$)(1,020,508$)(78,497$)(1,891,511$)(57,866$)(51,006$)(22,197$)(23,238$)(31,059$)57,425$(37,257$)(35,559$)(30,110$)(19,063$)(19,063$)(142,096$)(68,088$)(74,989$)(74,826$)(95,967$)(256,971$)(540,205$)(124,500$)(605,429$)(1,797,291$)(34,209$)616,806$(8,230,372$)52,169$(221,313$)324,757$(734,702$)(24,327$)(73,725$)(160,899$)18,665$(120,239$)(193,812$)(5,256,638$)(11,657$)(25,254$)(6,185$)
Profit Margin(177.46%)(262.99%)(291.60%)5,073.84%(512.36%)(7,504.29%)(1,272.44%)(20,753.91%)(472.41%)(375.90%)(155.71%)(2,101.09%)83.23%
Earnings to Minority
Earnings to Common Shareholders(62,043$)(78,222$)(74,440$)1,200,217$(81,348$)(1,020,508$)(78,497$)(1,891,511$)(57,866$)(51,006$)(22,197$)(23,238$)(31,059$)57,425$(37,257$)(35,559$)(30,110$)(19,063$)(19,063$)(142,096$)(68,088$)(74,989$)(74,826$)(95,967$)(256,971$)(540,205$)(124,500$)(605,429$)(1,797,291$)(34,209$)616,806$(8,230,372$)52,169$(221,313$)324,757$(734,702$)(24,327$)(73,725$)(160,899$)18,665$(120,239$)(193,812$)(5,256,638$)(11,657$)(25,254$)(6,185$)
Earnings Per Share, Basic0.10$(0.01$)(0.42$)(0.13$)(3.22$)(0.10$)(0.09$)(0.04$)(0.10$)0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$(0.01$)0.00$(0.01$)(0.03$)0.00$0.01$(0.16$)0.00$0.00$0.01$(0.01$)0.00$0.00$0.00$0.00$0.00$0.00$(0.11$)0.00$0.00$0.00$
Earnings Per Share, Diluted0.00$(0.01$)(0.01$)(0.01$)(0.42$)(0.13$)0.00$(0.01$)0.00$(0.01$)(0.03$)0.00$0.01$(0.18$)0.00$0.00$0.01$(0.01$)0.00$0.00$0.00$0.00$0.00$0.00$(0.11$)0.00$0.00$0.00$
Average Shares, Basic11,939,49811,986,6862,445,382586,686586,700592,304595,986595,986228,09374,498,05373,943,70550,721,99656,677,35577,468,12979,792,28679,792,28679,792,28679,792,28679,792,28679,792,28679,789,04879,792,28679,792,28679,398,26478,454,37064,441,16252,042,28652,042,28652,042,28652,042,28652,042,28652,042,28652,042,28652,042,28652,042,28652,042,28652,015,40052,042,28651,480,00649,333,33248,881,86246,931,83446,800,000
Average Shares, Diluted16,276,68612,452,99011,986,68611,986,6862,445,382586,68679,792,28679,792,28681,729,84376,671,50264,441,16252,933,72052,933,72044,517,01755,265,48354,698,70553,687,93952,042,28652,042,28652,042,28652,042,28652,015,40052,042,28651,480,00649,333,33248,881,86246,931,83446,800,000
EBIT(32,476$)(77,171$)(54,564$)1,210,132$(75,847$)(1,016,677$)(78,577$)(1,891,566$)(57,866$)(51,006$)(22,197$)(23,238$)(31,059$)57,425$(22,134$)(20,435$)(15,480$)(3,940$)(3,940$)(127,600$)(59,795$)(68,688$)(68,525$)(95,967$)(75,846$)(98,730$)(87,230$)(582,929$)(641,585$)(34,209$)616,806$(8,230,372$)52,169$(221,313$)324,757$(734,702$)(24,327$)(73,725$)(160,899$)18,665$(120,239$)(193,812$)(5,256,638$)(11,657$)(25,254$)(6,185$)
EBITDA(32,476$)(77,171$)(54,564$)1,210,132$(75,847$)(1,016,677$)(78,577$)(1,891,566$)(57,866$)(51,006$)(22,197$)(23,238$)(31,059$)57,425$(22,134$)(20,435$)(15,480$)(3,940$)(3,940$)(127,600$)(59,795$)(68,688$)(68,525$)(95,967$)(75,846$)(98,730$)(87,230$)(582,929$)(641,585$)(34,209$)616,806$(8,230,372$)52,169$(221,313$)324,757$(734,702$)(24,327$)(73,725$)(160,899$)18,665$(120,239$)(193,812$)(5,256,638$)(11,657$)(25,254$)(6,185$)