Esports Entertainment Group Inc
NASDAQ:GMBL
Income Statement
Earnings Waterfall
Esports Entertainment Group Inc
Revenue
|
12.2m
USD
|
Cost of Revenue
|
-4m
USD
|
Gross Profit
|
8.3m
USD
|
Operating Expenses
|
-26.1m
USD
|
Operating Income
|
-17.8m
USD
|
Other Expenses
|
-46.9m
USD
|
Net Income
|
-64.8m
USD
|
Income Statement
Esports Entertainment Group Inc
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 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
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
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3
+1 073%
|
8
+209%
|
17
+110%
|
33
+96%
|
45
+37%
|
55
+23%
|
58
+5%
|
52
-12%
|
43
-16%
|
32
-27%
|
23
-28%
|
16
-30%
|
12
-24%
|
|
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
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(4)
|
(8)
|
(14)
|
(19)
|
(23)
|
(24)
|
(21)
|
(17)
|
(12)
|
(9)
|
(6)
|
(4)
|
|
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
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
1
N/A
|
4
+371%
|
9
+128%
|
19
+116%
|
26
+36%
|
33
+24%
|
34
+5%
|
30
-12%
|
26
-13%
|
20
-25%
|
14
-28%
|
10
-27%
|
8
-21%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(4)
|
(7)
|
(13)
|
(20)
|
(32)
|
(47)
|
(60)
|
(74)
|
(77)
|
(151)
|
(60)
|
(47)
|
(35)
|
(51)
|
(26)
|
|
Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(4)
|
(7)
|
(13)
|
(20)
|
(32)
|
(47)
|
(60)
|
(74)
|
(77)
|
(70)
|
(60)
|
(47)
|
(35)
|
(30)
|
(26)
|
|
Other Operating Expenses |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(81)
|
0
|
0
|
0
|
(21)
|
0
|
|
Operating Income |
(0)
N/A
|
(0)
-50%
|
(0)
-117%
|
(0)
-38%
|
(0)
-33%
|
(0)
-25%
|
(0)
N/A
|
(0)
-7%
|
(0)
N/A
|
(0)
-9%
|
(0)
N/A
|
(0)
-3%
|
(1)
-42%
|
(1)
-8%
|
(1)
-36%
|
(1)
-60%
|
(2)
-38%
|
(2)
-40%
|
(2)
+14%
|
(2)
-15%
|
(2)
-7%
|
(2)
+1%
|
(3)
-23%
|
(3)
+6%
|
(3)
+6%
|
(2)
+9%
|
(4)
-67%
|
(7)
-74%
|
(12)
-72%
|
(16)
-33%
|
(23)
-43%
|
(28)
-21%
|
(34)
-22%
|
(42)
-22%
|
(43)
-3%
|
(121)
-185%
|
(34)
+72%
|
(27)
+20%
|
(21)
+24%
|
(40)
-95%
|
(18)
+56%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(6)
|
(4)
|
(3)
|
(4)
|
0
|
(9)
|
(4)
|
(5)
|
(3)
|
4
|
(1)
|
(3)
|
(5)
|
(6)
|
(17)
|
(16)
|
(15)
|
(14)
|
5
|
6
|
7
|
|
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
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
(1)
|
(3)
|
(3)
|
(37)
|
(75)
|
(81)
|
0
|
(63)
|
(31)
|
(21)
|
0
|
(17)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
2
|
1
|
3
|
2
|
(6)
|
(4)
|
5
|
15
|
9
|
33
|
26
|
25
|
37
|
4
|
1
|
(7)
|
|
Pre-Tax Income |
(0)
N/A
|
(0)
-50%
|
(0)
-117%
|
(0)
-38%
|
(0)
-33%
|
(0)
-25%
|
(0)
N/A
|
(0)
-3%
|
(0)
N/A
|
(0)
-10%
|
(0)
N/A
|
(0)
-15%
|
(1)
-46%
|
(1)
-12%
|
(1)
-31%
|
(1)
-54%
|
(2)
-33%
|
(2)
-37%
|
(2)
+14%
|
(2)
-14%
|
(8)
-258%
|
(6)
+24%
|
(6)
-1%
|
(8)
-31%
|
(5)
+43%
|
(12)
-158%
|
(10)
+15%
|
(9)
+10%
|
(14)
-45%
|
(20)
-45%
|
(30)
-53%
|
(29)
+4%
|
(61)
-113%
|
(113)
-83%
|
(108)
+4%
|
(112)
-3%
|
(86)
+23%
|
(35)
+59%
|
(32)
+9%
|
(33)
-2%
|
(36)
-9%
|
|
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
|
0
|
4
|
4
|
9
|
9
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(8)
|
(6)
|
(6)
|
(8)
|
(5)
|
(12)
|
(10)
|
(9)
|
(14)
|
(20)
|
(26)
|
(25)
|
(52)
|
(103)
|
(102)
|
(106)
|
(86)
|
(35)
|
(32)
|
(33)
|
(36)
|
|
Net Income (Common) |
(0)
N/A
|
(0)
-50%
|
(0)
-117%
|
(0)
-38%
|
(0)
-33%
|
(0)
-25%
|
(0)
N/A
|
(0)
-3%
|
(0)
N/A
|
(0)
-10%
|
(0)
N/A
|
(0)
-15%
|
(1)
-46%
|
(1)
-12%
|
(1)
-31%
|
(1)
-54%
|
(2)
-33%
|
(2)
-37%
|
(2)
+14%
|
(2)
-14%
|
(8)
-258%
|
(6)
+24%
|
(6)
-1%
|
(8)
-31%
|
(5)
+43%
|
(12)
-158%
|
(10)
+15%
|
(9)
+10%
|
(14)
-45%
|
(20)
-45%
|
(26)
-34%
|
(25)
+5%
|
(52)
-108%
|
(104)
-98%
|
(103)
+1%
|
(107)
-4%
|
(87)
+19%
|
(36)
+58%
|
(34)
+8%
|
(48)
-42%
|
(65)
-36%
|
|
EPS (Diluted) |
-1
N/A
|
-1.5
-50%
|
-3.25
-117%
|
-4.5
-38%
|
-6
-33%
|
-7.5
-25%
|
-7.5
N/A
|
-6.2
+17%
|
-6.19
+0%
|
-6.8
-10%
|
-6.8
N/A
|
-7.8
-15%
|
-11.4
-46%
|
-12.8
-12%
|
-16.79
-31%
|
-25.8
-54%
|
-28.66
-11%
|
-39.33
-37%
|
-33.83
+14%
|
-38.66
-14%
|
-138.5
-258%
|
-105.5
+24%
|
-106.33
-1%
|
-139.16
-31%
|
-79
+43%
|
-203.5
-158%
|
-147.85
+27%
|
-77.75
+47%
|
-104.23
-34%
|
-115.76
-11%
|
-164.81
-42%
|
-114.13
+31%
|
-227.34
-99%
|
-345.63
-52%
|
-354.89
-3%
|
-237.33
+33%
|
-118.82
+50%
|
-15.54
+87%
|
-19.66
-27%
|
-697.81
-3 449%
|
-133.07
+81%
|