Golden Nugget Online Gaming Inc
NASDAQ:GNOG
Income Statement
Earnings Waterfall
Golden Nugget Online Gaming Inc
Revenue
|
128.2m
USD
|
Cost of Revenue
|
-61.2m
USD
|
Gross Profit
|
67m
USD
|
Operating Expenses
|
-90.7m
USD
|
Operating Income
|
-23.7m
USD
|
Other Expenses
|
103.2m
USD
|
Net Income
|
79.6m
USD
|
Income Statement
Golden Nugget Online Gaming Inc
Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||
Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
91
N/A
|
118
+29%
|
150
+27%
|
185
+24%
|
128
-31%
|
|
Gross Profit | ||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
(36)
|
(49)
|
(63)
|
(80)
|
(61)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
55
N/A
|
69
+27%
|
86
+24%
|
105
+22%
|
67
-36%
|
|
Operating Income | ||||||||||||
Operating Expenses |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(26)
|
(51)
|
(74)
|
(94)
|
(91)
|
|
Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(27)
|
(47)
|
(71)
|
(95)
|
(90)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(3)
|
(3)
|
0
|
0
|
|
Operating Income |
(0)
N/A
|
(0)
-100%
|
(0)
-104%
|
(1)
-37%
|
(1)
-27%
|
(1)
-28%
|
29
N/A
|
19
-34%
|
12
-35%
|
11
-12%
|
(24)
N/A
|
|
Pre-Tax Income | ||||||||||||
Interest Income Expense |
1
|
3
|
4
|
5
|
4
|
2
|
1
|
75
|
79
|
55
|
84
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
(7)
|
(6)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
(26)
|
(26)
|
(26)
|
(0)
|
|
Pre-Tax Income |
1
N/A
|
3
+145%
|
3
+24%
|
4
+31%
|
3
-24%
|
1
-57%
|
0
-84%
|
68
+32 481%
|
65
-5%
|
33
-50%
|
54
+64%
|
|
Net Income | ||||||||||||
Tax Provision |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
8
|
8
|
10
|
11
|
4
|
|
Income from Continuing Operations |
1
|
2
|
3
|
3
|
2
|
1
|
8
|
77
|
75
|
44
|
58
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
17
|
23
|
28
|
33
|
22
|
|
Net Income (Common) |
1
N/A
|
2
+144%
|
3
+25%
|
3
+31%
|
2
-24%
|
1
-57%
|
25
+2 255%
|
100
+296%
|
103
+3%
|
77
-25%
|
80
+3%
|
|
EPS (Diluted) |
0.02
N/A
|
0.05
+150%
|
0.06
+20%
|
0.08
+33%
|
0.06
-25%
|
0.03
-50%
|
0.13
+333%
|
1.3
+900%
|
1.3
N/A
|
1.66
+28%
|
1
-40%
|