Nft Ltd
AMEX:MI
Income Statement
Earnings Waterfall
Nft Ltd
Revenue
|
4m
USD
|
Cost of Revenue
|
-920k
USD
|
Gross Profit
|
3.1m
USD
|
Operating Expenses
|
-6m
USD
|
Operating Income
|
-2.9m
USD
|
Other Expenses
|
7.3m
USD
|
Net Income
|
4.4m
USD
|
Income Statement
Nft Ltd
Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
1
+292%
|
2
+33%
|
2
N/A
|
5
+151%
|
6
+37%
|
7
+7%
|
10
+39%
|
11
+18%
|
14
+22%
|
18
+27%
|
21
+17%
|
19
-7%
|
20
+3%
|
18
-9%
|
15
-13%
|
13
-17%
|
13
-2%
|
14
+7%
|
11
-22%
|
9
-20%
|
5
-41%
|
2
-64%
|
3
+42%
|
3
+22%
|
4
+21%
|
5
+27%
|
4
-9%
|
0
N/A
|
(0)
N/A
|
(2)
-420%
|
(3)
-33%
|
0
N/A
|
(1)
N/A
|
0
N/A
|
2
+5 433%
|
3
+105%
|
4
+20%
|
4
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
0
|
0
|
1
|
2
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
1
+462%
|
2
+31%
|
0
N/A
|
4
N/A
|
6
+34%
|
6
+6%
|
9
+41%
|
11
+22%
|
13
+23%
|
17
+28%
|
20
+18%
|
18
-8%
|
19
+3%
|
17
-10%
|
14
-14%
|
12
-19%
|
11
-8%
|
11
+2%
|
8
-27%
|
6
-26%
|
3
-47%
|
0
-87%
|
1
+114%
|
1
+46%
|
2
+19%
|
2
+47%
|
2
-11%
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(1)
-32%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
2
+1 092%
|
3
+69%
|
3
+21%
|
3
-4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
(3)
|
(4)
|
(5)
|
(4)
|
(6)
|
(7)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(14)
|
(14)
|
(14)
|
(14)
|
(12)
|
(11)
|
(8)
|
(7)
|
(5)
|
(5)
|
(5)
|
(4)
|
(1)
|
(1)
|
(7)
|
(7)
|
(14)
|
(13)
|
(7)
|
(13)
|
(3)
|
(13)
|
(6)
|
|
Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
(3)
|
(4)
|
(5)
|
(4)
|
(6)
|
(7)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(13)
|
(14)
|
(14)
|
(13)
|
(12)
|
(10)
|
(8)
|
(7)
|
(5)
|
(5)
|
(5)
|
(4)
|
(1)
|
(1)
|
(7)
|
(7)
|
(14)
|
(13)
|
(7)
|
(6)
|
(3)
|
(3)
|
(3)
|
|
Research & Development |
(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
|
(0)
|
0
|
0
|
0
|
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
(9)
|
(3)
|
|
Operating Income |
(0)
N/A
|
(0)
+5%
|
0
N/A
|
1
N/A
|
1
+16%
|
1
+7%
|
2
+65%
|
3
+52%
|
3
+2%
|
4
+58%
|
7
+64%
|
7
+11%
|
9
+25%
|
11
+17%
|
8
-22%
|
8
-3%
|
6
-22%
|
3
-49%
|
(2)
N/A
|
(3)
-72%
|
(3)
-7%
|
(6)
-66%
|
(6)
-13%
|
(7)
-19%
|
(8)
-8%
|
(6)
+24%
|
(4)
+41%
|
(3)
+11%
|
(3)
+20%
|
(2)
+8%
|
(1)
+67%
|
(1)
+5%
|
(8)
-948%
|
(8)
-5%
|
(13)
-63%
|
(13)
0%
|
(7)
+49%
|
(11)
-62%
|
(0)
+96%
|
(9)
-1 871%
|
(3)
+69%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
1
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Non-Reccuring Items |
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)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
(9)
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
Pre-Tax Income |
(0)
N/A
|
(0)
+5%
|
0
N/A
|
1
N/A
|
1
+17%
|
1
+7%
|
2
+63%
|
3
+52%
|
3
+2%
|
4
+58%
|
7
+65%
|
8
+13%
|
9
+19%
|
11
+17%
|
8
-23%
|
8
-4%
|
7
-15%
|
4
-44%
|
(1)
N/A
|
(1)
-43%
|
(3)
-163%
|
(6)
-139%
|
(8)
-25%
|
(10)
-19%
|
(10)
+2%
|
(7)
+25%
|
(4)
+44%
|
(4)
-4%
|
(3)
+28%
|
(2)
+44%
|
(1)
+54%
|
(0)
+36%
|
(8)
-1 431%
|
(8)
-12%
|
(13)
-60%
|
(13)
0%
|
(13)
+1%
|
(11)
+15%
|
(10)
+14%
|
(9)
+4%
|
(3)
+73%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
3
|
2
|
3
|
4
|
0
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Income from Continuing Operations |
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
5
|
6
|
7
|
8
|
6
|
6
|
5
|
3
|
2
|
1
|
0
|
(3)
|
(8)
|
(9)
|
(9)
|
(7)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(0)
|
(7)
|
(8)
|
(13)
|
(13)
|
(13)
|
(12)
|
(10)
|
(10)
|
(3)
|
|
Net Income (Common) |
(0)
N/A
|
(0)
+5%
|
0
N/A
|
1
N/A
|
1
+19%
|
1
+9%
|
1
+54%
|
2
+53%
|
2
+2%
|
3
+53%
|
5
+66%
|
6
+11%
|
7
+17%
|
8
+19%
|
6
-24%
|
6
-3%
|
5
-16%
|
3
-47%
|
(1)
N/A
|
(2)
-42%
|
(3)
-82%
|
(6)
-106%
|
(8)
-35%
|
(9)
-15%
|
(9)
-1%
|
(7)
+20%
|
(4)
+42%
|
(4)
-6%
|
(3)
+26%
|
(2)
+38%
|
(1)
+70%
|
(0)
+62%
|
(7)
-3 139%
|
(10)
-28%
|
(30)
-216%
|
(30)
-1%
|
(30)
+0%
|
(27)
+9%
|
(10)
+62%
|
(10)
+7%
|
4
N/A
|
|
EPS (Diluted) |
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.09
N/A
|
0.03
-67%
|
0.16
+433%
|
0
N/A
|
0.22
N/A
|
0.34
+55%
|
0.49
+44%
|
0.54
+10%
|
0.62
+15%
|
0.73
+18%
|
0.56
-23%
|
0.55
-2%
|
0.47
-15%
|
0.25
-47%
|
-0.09
N/A
|
-0.13
-44%
|
-0.24
-85%
|
-0.5
-108%
|
-0.68
-36%
|
-0.78
-15%
|
-0.78
N/A
|
-0.62
+21%
|
-0.36
+42%
|
-0.38
-6%
|
-0.28
+26%
|
-0.17
+39%
|
-0.07
+59%
|
-0.03
+57%
|
-0.64
-2 033%
|
-0.75
-17%
|
-2.42
-223%
|
-2.1
+13%
|
-1.31
+38%
|
-1.03
+21%
|
-0.4
+61%
|
-0.17
+58%
|
0.12
N/A
|