Esports Technologies Inc
NASDAQ:EBET
Income Statement
Earnings Waterfall
Esports Technologies Inc
Revenue
|
29.1m
USD
|
Cost of Revenue
|
-15.7m
USD
|
Gross Profit
|
13.4m
USD
|
Operating Expenses
|
-32.1m
USD
|
Operating Income
|
-18.7m
USD
|
Other Expenses
|
-64.3m
USD
|
Net Income
|
-83.1m
USD
|
Income Statement
Esports Technologies Inc
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
+23%
|
0
-14%
|
0
+22%
|
7
+4 323%
|
26
+260%
|
44
+69%
|
59
+32%
|
66
+12%
|
58
-11%
|
48
-17%
|
39
-19%
|
29
-26%
|
|
Gross Profit | ||||||||||||||
Cost of Revenue |
(0)
|
(0)
|
(0)
|
(0)
|
(5)
|
(17)
|
(28)
|
(36)
|
(40)
|
(35)
|
(28)
|
(22)
|
(16)
|
|
Gross Profit |
0
N/A
|
0
+36%
|
0
+7%
|
0
+57%
|
3
+1 992%
|
10
+262%
|
17
+75%
|
23
+34%
|
26
+15%
|
24
-8%
|
20
-15%
|
17
-16%
|
13
-22%
|
|
Operating Income | ||||||||||||||
Operating Expenses |
(3)
|
(5)
|
(8)
|
(13)
|
(19)
|
(33)
|
(44)
|
(48)
|
(48)
|
(38)
|
(30)
|
(37)
|
(32)
|
|
Selling, General & Administrative |
(2)
|
(3)
|
(5)
|
(10)
|
(16)
|
(29)
|
(40)
|
(45)
|
(44)
|
(33)
|
(23)
|
(29)
|
(26)
|
|
Research & Development |
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
Depreciation & Amortization |
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
(2)
|
(3)
|
(5)
|
(7)
|
(5)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(2)
N/A
|
(5)
-80%
|
(8)
-70%
|
(13)
-74%
|
(17)
-26%
|
(24)
-42%
|
(27)
-15%
|
(26)
+7%
|
(22)
+14%
|
(14)
+37%
|
(9)
+35%
|
(20)
-120%
|
(19)
+6%
|
|
Pre-Tax Income | ||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(5)
|
(6)
|
(9)
|
(13)
|
(13)
|
(21)
|
(20)
|
(16)
|
|
Non-Reccuring Items |
0
|
0
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(7)
|
(5)
|
(5)
|
(38)
|
(46)
|
(47)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
|
Pre-Tax Income |
(3)
N/A
|
(6)
-72%
|
(10)
-69%
|
(15)
-58%
|
(21)
-40%
|
(31)
-44%
|
(36)
-16%
|
(41)
-16%
|
(40)
+3%
|
(32)
+20%
|
(67)
-108%
|
(84)
-26%
|
(81)
+4%
|
|
Net Income | ||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(3)
|
(6)
|
(10)
|
(15)
|
(21)
|
(31)
|
(36)
|
(41)
|
(40)
|
(32)
|
(67)
|
(84)
|
(81)
|
|
Net Income (Common) |
(3)
N/A
|
(6)
-72%
|
(10)
-69%
|
(15)
-58%
|
(22)
-44%
|
(33)
-50%
|
(39)
-20%
|
(46)
-18%
|
(46)
+1%
|
(38)
+17%
|
(73)
-90%
|
(88)
-22%
|
(83)
+6%
|
|
EPS (Diluted) |
-0.26
N/A
|
-0.53
-104%
|
-0.91
-72%
|
-40.01
-4 297%
|
-1.59
+96%
|
-2.29
-44%
|
-2.63
-15%
|
-93.36
-3 450%
|
-80.5
+14%
|
-52.21
+35%
|
-84.06
-61%
|
-32.23
+62%
|
-5.54
+83%
|