Cypher Metaverse Inc
CNSX:CODE
Income Statement
Earnings Waterfall
Cypher Metaverse Inc
Income Statement
Cypher Metaverse Inc
| 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 | Sep-2023 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||
| Revenue |
0
N/A
|
0
+18%
|
0
N/A
|
0
-38%
|
0
-13%
|
0
-77%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+71%
|
0
+13%
|
0
+18%
|
0
-44%
|
0
-73%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Gross Profit | ||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-190%
|
(0)
+1%
|
(0)
-3%
|
(0)
+34%
|
(0)
+96%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(3)
|
(5)
|
(5)
|
(5)
|
(3)
|
(6)
|
(8)
|
(9)
|
(10)
|
(7)
|
(6)
|
(5)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
|
| Selling, General & Administrative |
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(3)
|
(6)
|
(8)
|
(8)
|
(10)
|
(7)
|
(6)
|
(5)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
|
| 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
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(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)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
|
| Operating Income |
(0)
N/A
|
(0)
-78%
|
(1)
-33%
|
(1)
-64%
|
(2)
-104%
|
(3)
-70%
|
(5)
-35%
|
(5)
-11%
|
(5)
+6%
|
(6)
-14%
|
(5)
+11%
|
(5)
-3%
|
(3)
+35%
|
(5)
-47%
|
(5)
+6%
|
(5)
-2%
|
(3)
+43%
|
(6)
-143%
|
(8)
-29%
|
(9)
-4%
|
(10)
-19%
|
(7)
+30%
|
(6)
+15%
|
(5)
+15%
|
(2)
+58%
|
(3)
-33%
|
(2)
+43%
|
(2)
+3%
|
(2)
-5%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
|
| Gain/Loss on Disposition of Assets |
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
|
|
| Total Other Income |
1
|
0
|
1
|
1
|
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
|
|
| Pre-Tax Income |
0
N/A
|
0
-44%
|
0
-67%
|
(0)
N/A
|
(3)
-746%
|
(5)
-101%
|
(7)
-24%
|
(7)
-8%
|
(7)
+7%
|
(5)
+28%
|
(4)
+15%
|
(4)
-3%
|
(5)
-29%
|
(5)
+9%
|
(5)
+5%
|
(5)
-18%
|
(4)
+26%
|
(8)
-89%
|
(9)
-14%
|
(8)
+3%
|
(13)
-58%
|
(11)
+19%
|
(11)
-4%
|
(10)
+8%
|
(3)
+69%
|
(4)
-12%
|
(2)
+47%
|
(2)
+11%
|
(2)
+8%
|
|
| Net Income | ||||||||||||||||||||||||||||||
| Tax Provision |
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
|
|
| Income from Continuing Operations |
0
|
0
|
0
|
(0)
|
(3)
|
(5)
|
(7)
|
(7)
|
(7)
|
(5)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(5)
|
(4)
|
(8)
|
(9)
|
(8)
|
(13)
|
(11)
|
(11)
|
(10)
|
(3)
|
(4)
|
(2)
|
(2)
|
(2)
|
|
| Income to Minority Interest |
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
|
|
| Net Income (Common) |
0
N/A
|
0
-44%
|
0
-67%
|
(0)
N/A
|
(3)
-752%
|
(5)
-100%
|
(7)
-25%
|
(7)
-7%
|
(6)
+8%
|
(5)
+28%
|
(4)
+16%
|
(4)
-3%
|
(5)
-23%
|
(4)
+10%
|
(4)
+5%
|
(5)
-20%
|
(4)
+20%
|
(8)
-89%
|
(9)
-14%
|
(8)
+3%
|
(13)
-58%
|
(11)
+19%
|
(11)
-4%
|
(10)
+8%
|
(3)
+69%
|
(4)
-12%
|
(2)
+47%
|
(2)
+11%
|
(2)
+8%
|
|
| EPS (Diluted) |
0.88
N/A
|
0.01
-99%
|
0.01
N/A
|
0.01
N/A
|
-2.76
N/A
|
-0.04
+99%
|
-0.02
+50%
|
-0.05
-150%
|
-3
-5 900%
|
-0.18
+94%
|
-0.15
+17%
|
-0.15
N/A
|
-1.88
-1 153%
|
-0.12
+94%
|
-0.09
+25%
|
-0.1
-11%
|
-0.88
-780%
|
-0.08
+91%
|
-0.07
+12%
|
-0.7
-900%
|
-1.16
-66%
|
-0.74
+36%
|
-0.77
-4%
|
-0.7
+9%
|
-0.22
+69%
|
-0.25
-14%
|
-0.13
+48%
|
-0.11
+15%
|
-0.1
+9%
|
|