INDVR Brands Income Statement

Financials in millions USD. Fiscal year is February - January.

Millions USD. Fiscal year is Feb - Jan.

Fiscal Year	TTM	FY 2021	FY 2020	FY 2018	FY 2017	FY 2016
Period Ending	Oct '21 Oct 31, 2021	Jan '21 Jan 31, 2021	Jan '20 Jan 31, 2020	Dec '18 Dec 31, 2018	Dec '17 Dec 31, 2017	Dec '16 Dec 31, 2016
Revenue	1.15	0.9	0.84	1.64	0.93	-
Revenue Growth (YoY)	18.60%	6.89%	-48.64%	76.71%	-	-
Cost of Revenue	0.01	0.02	0.57	0.83	0.3	-
Gross Profit	1.13	0.88	0.27	0.81	0.63	-
Selling, General & Admin	2.57	3.13	3.12	1.37	0.37	0.07
Amortization of Goodwill & Intangibles	0.32	0.34	0.59	0.23	0.19	-
Operating Expenses	4.56	5.12	7.98	1.81	0.71	0.15
Operating Income	-3.43	-4.24	-7.71	-1.01	-0.08	-0.15
Interest Expense	-0.38	-0.37	-0.29	-	-	-
Interest & Investment Income	0.01	0.01	0.03	0.02	0.02	0.02
Other Non Operating Income (Expenses)	-0.48	-0.22	-2.41	-0.75	-0.02	-
EBT Excluding Unusual Items	-4.26	-4.82	-10.39	-1.73	-0.08	-0.13
Gain (Loss) on Sale of Investments	-	-	-	-	-0.1	-
Asset Writedown	-0.53	-0.53	-5.02	-	-	-
Legal Settlements	-0.8	-0.28	-0.34	-	-	-
Other Unusual Items	-0.49	-0.04	-3.91	-	-	-
Pretax Income	-6.08	-5.66	-19.66	-1.73	-0.18	-0.13
Net Income	-6.08	-5.66	-19.66	-1.73	-0.18	-0.13
Net Income to Common	-6.08	-5.66	-19.66	-1.73	-0.18	-0.13
Shares Outstanding (Basic)	195	100	76	40	33	5
Shares Outstanding (Diluted)	195	100	76	40	33	5
Shares Change (YoY)	106.04%	31.49%	88.31%	20.77%	549.10%	-
EPS (Basic)	-0.03	-0.06	-0.26	-0.04	-0.01	-0.03
EPS (Diluted)	-0.03	-0.06	-0.26	-0.04	-0.01	-0.03
Free Cash Flow	0.13	-0.82	-6.43	-3.37	-0.67	-0.23
Free Cash Flow Per Share	0.00	-0.01	-0.09	-0.08	-0.02	-0.04
Gross Margin	98.79%	97.68%	31.96%	49.27%	68.10%	-
Operating Margin	-298.78%	-470.45%	-914.72%	-61.37%	-8.44%	-
Profit Margin	-530.72%	-628.50%	-2333.35%	-105.63%	-19.42%	-
Free Cash Flow Margin	11.43%	-90.94%	-762.83%	-205.45%	-72.08%	-
EBITDA	-2.84	-3.43	-6.57	-0.8	0.14	-0.07
EBITDA Margin	-247.76%	-	-	-48.92%	15.16%	-
D&A For EBITDA	0.58	0.8	1.13	0.2	0.22	0.08
EBIT	-3.43	-4.24	-7.71	-1.01	-0.08	-0.15
EBIT Margin	-298.78%	-	-	-61.37%	-8.44%	-
Revenue as Reported	1	0.9	0.56	1.55	0.93	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.