Blue Hat Interactive Entertainment Technology
F:4Y80
Income Statement
Earnings Waterfall
Blue Hat Interactive Entertainment Technology
Income Statement
Blue Hat Interactive Entertainment Technology
| Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
5
N/A
|
9
+82%
|
25
+179%
|
32
+31%
|
36
+10%
|
45
+26%
|
15
-66%
|
6
-64%
|
1
-76%
|
7
+447%
|
54
+627%
|
74
+37%
|
40
-46%
|
19
-53%
|
19
+1%
|
|
| Gross Profit | ||||||||||||||||
| Cost of Revenue |
(1)
|
(2)
|
(11)
|
(16)
|
(17)
|
(24)
|
(9)
|
(3)
|
(2)
|
(3)
|
(46)
|
(73)
|
(38)
|
(17)
|
(14)
|
|
| Gross Profit |
4
N/A
|
6
+76%
|
13
+108%
|
16
+18%
|
18
+14%
|
21
+14%
|
6
-69%
|
3
-60%
|
(1)
N/A
|
4
N/A
|
4
+2%
|
1
-72%
|
1
-6%
|
2
+43%
|
5
+245%
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(2)
|
(3)
|
(3)
|
(5)
|
(6)
|
(9)
|
(49)
|
(68)
|
(70)
|
(12)
|
(11)
|
(16)
|
(28)
|
(6)
|
(11)
|
|
| Selling, General & Administrative |
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(36)
|
(36)
|
(37)
|
(8)
|
(8)
|
(14)
|
(13)
|
(3)
|
(7)
|
|
| Research & Development |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
(13)
|
(13)
|
(14)
|
(4)
|
(6)
|
(3)
|
(0)
|
(3)
|
(3)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
(18)
|
0
|
3
|
0
|
(15)
|
0
|
0
|
|
| Operating Income |
2
N/A
|
4
+125%
|
10
+180%
|
11
+8%
|
12
+9%
|
12
0%
|
(43)
N/A
|
(65)
-54%
|
(70)
-8%
|
(8)
+89%
|
(10)
-20%
|
(15)
-58%
|
(26)
-73%
|
(4)
+83%
|
(6)
-29%
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(3)
|
(3)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
0
|
0
|
(0)
|
0
|
(14)
|
0
|
(2)
|
0
|
|
| Total Other Income |
0
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
|
| Pre-Tax Income |
2
N/A
|
4
+123%
|
10
+171%
|
11
+8%
|
11
+2%
|
12
+8%
|
(61)
N/A
|
(66)
-7%
|
(70)
-7%
|
(8)
+88%
|
(10)
-20%
|
(29)
-192%
|
(26)
+10%
|
(10)
+64%
|
(9)
+5%
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(0)
|
0
|
1
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
|
| Income from Continuing Operations |
1
|
3
|
8
|
9
|
9
|
9
|
(62)
|
(66)
|
(70)
|
(9)
|
(11)
|
(29)
|
(26)
|
(10)
|
(9)
|
|
| Income to Minority Interest |
0
|
0
|
(0)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(1)
|
2
|
2
|
0
|
0
|
|
| Net Income (Common) |
1
N/A
|
3
+132%
|
8
+180%
|
9
+6%
|
8
-4%
|
9
+4%
|
(57)
N/A
|
(61)
-7%
|
(65)
-6%
|
(9)
+86%
|
(8)
+9%
|
(19)
-127%
|
(16)
+16%
|
(10)
+42%
|
(9)
+5%
|
|
| EPS (Diluted) |
0.36
N/A
|
0.83
+131%
|
204.96
+24 594%
|
1.66
-99%
|
1.57
-5%
|
1.53
-3%
|
-1 130.58
N/A
|
-10.14
+99%
|
-1 074.06
-10 492%
|
-122.66
+89%
|
-70.44
+43%
|
-64.92
+8%
|
-27.87
+57%
|
-16.29
+42%
|
-1.25
+92%
|
|