Luokung Technology Corp
NASDAQ:LKCO
Income Statement
Earnings Waterfall
Luokung Technology Corp
Revenue
|
37m
USD
|
Cost of Revenue
|
-26.8m
USD
|
Gross Profit
|
10.2m
USD
|
Operating Expenses
|
-63.2m
USD
|
Operating Income
|
-53m
USD
|
Other Expenses
|
9.1m
USD
|
Net Income
|
-43.9m
USD
|
Income Statement
Luokung Technology Corp
Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||
Revenue |
2
N/A
|
3
+120%
|
12
+252%
|
12
+5%
|
6
-49%
|
11
+77%
|
9
-20%
|
1
-91%
|
1
+50%
|
1
-25%
|
0
-78%
|
26
+12 950%
|
39
+49%
|
21
-46%
|
14
-33%
|
19
+33%
|
20
+9%
|
18
-10%
|
49
+166%
|
145
+198%
|
170
+17%
|
94
-45%
|
37
-60%
|
|
Gross Profit | ||||||||||||||||||||||||
Cost of Revenue |
(2)
|
(3)
|
(11)
|
(11)
|
(4)
|
(6)
|
(6)
|
(2)
|
(1)
|
(1)
|
(0)
|
(6)
|
(10)
|
(7)
|
(8)
|
(15)
|
(17)
|
(18)
|
(45)
|
(129)
|
(149)
|
(78)
|
(27)
|
|
Gross Profit |
(0)
N/A
|
0
N/A
|
1
+150%
|
2
+50%
|
2
+33%
|
6
+175%
|
3
-42%
|
(1)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-100%
|
21
N/A
|
29
+41%
|
14
-51%
|
7
-54%
|
4
-42%
|
4
-8%
|
1
-77%
|
4
+350%
|
16
+344%
|
21
+31%
|
16
-25%
|
10
-35%
|
|
Operating Income | ||||||||||||||||||||||||
Operating Expenses |
(9)
|
(7)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(28)
|
(42)
|
(25)
|
(24)
|
(35)
|
(41)
|
(41)
|
(52)
|
(82)
|
(90)
|
(76)
|
(63)
|
|
Selling, General & Administrative |
(9)
|
(6)
|
(3)
|
(3)
|
(2)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(26)
|
(40)
|
(21)
|
(17)
|
(27)
|
(32)
|
(32)
|
(36)
|
(36)
|
(31)
|
(25)
|
(24)
|
|
Research & Development |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(7)
|
(3)
|
(9)
|
(4)
|
(17)
|
(33)
|
(59)
|
(35)
|
(39)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(6)
|
0
|
(6)
|
0
|
(13)
|
0
|
(16)
|
0
|
|
Operating Income |
(9)
N/A
|
(6)
+36%
|
(3)
+57%
|
(2)
+38%
|
(1)
+69%
|
1
N/A
|
(1)
N/A
|
(3)
-367%
|
(2)
+32%
|
(2)
+16%
|
(2)
-6%
|
(7)
-306%
|
(13)
-86%
|
(11)
+16%
|
(17)
-58%
|
(32)
-84%
|
(38)
-20%
|
(40)
-6%
|
(49)
-20%
|
(66)
-35%
|
(69)
-5%
|
(61)
+12%
|
(53)
+12%
|
|
Pre-Tax Income | ||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(3)
|
|
Total Other Income |
0
|
0
|
(1)
|
(1)
|
1
|
2
|
2
|
0
|
1
|
1
|
1
|
(0)
|
1
|
0
|
1
|
0
|
0
|
2
|
2
|
0
|
1
|
10
|
9
|
|
Pre-Tax Income |
(9)
N/A
|
(6)
+38%
|
(5)
+9%
|
(4)
+22%
|
0
N/A
|
3
N/A
|
1
-70%
|
(2)
N/A
|
(0)
+91%
|
0
N/A
|
(0)
N/A
|
(7)
-3 300%
|
(12)
-69%
|
(12)
-3%
|
(18)
-50%
|
(32)
-79%
|
(40)
-26%
|
(40)
+1%
|
(48)
-20%
|
(70)
-44%
|
(72)
-3%
|
(54)
+25%
|
(48)
+12%
|
|
Net Income | ||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
8
|
8
|
4
|
4
|
|
Income from Continuing Operations |
(9)
|
(6)
|
(5)
|
(4)
|
0
|
3
|
1
|
(2)
|
(0)
|
0
|
(0)
|
(7)
|
(12)
|
(12)
|
(18)
|
(32)
|
(40)
|
(40)
|
(48)
|
(62)
|
(64)
|
(50)
|
(44)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(1)
|
(7)
|
(8)
|
(2)
|
(0)
|
|
Net Income (Common) |
(9)
N/A
|
(6)
+38%
|
(5)
+9%
|
(4)
+22%
|
0
N/A
|
3
N/A
|
1
-70%
|
(2)
N/A
|
(0)
+91%
|
0
N/A
|
(0)
N/A
|
(7)
-3 300%
|
(12)
-69%
|
(12)
-3%
|
(18)
-50%
|
(32)
-76%
|
(40)
-26%
|
(40)
0%
|
(49)
-22%
|
(69)
-42%
|
(72)
-5%
|
(53)
+27%
|
(44)
+16%
|
|
EPS (Diluted) |
-191.93
N/A
|
-120.14
+37%
|
-109.61
+9%
|
-85.76
+22%
|
-0.02
+100%
|
70.91
N/A
|
21.93
-69%
|
-48.79
N/A
|
-3.42
+93%
|
5.96
N/A
|
-4.68
N/A
|
0
N/A
|
-1.74
N/A
|
-1.8
-3%
|
-2.69
-49%
|
-4.7
-75%
|
-5.68
-21%
|
-5.39
+5%
|
-4.76
+12%
|
-6.16
-29%
|
-5.49
+11%
|
-3.72
+32%
|
-2.58
+31%
|