Lottery.com Inc
NASDAQ:LTRY
Income Statement
Earnings Waterfall
Lottery.com Inc
Revenue
|
6.5m
USD
|
Cost of Revenue
|
-5.5m
USD
|
Gross Profit
|
937.1k
USD
|
Operating Expenses
|
-25.1m
USD
|
Operating Income
|
-24.2m
USD
|
Other Expenses
|
-520k
USD
|
Net Income
|
-24.7m
USD
|
Income Statement
Lottery.com Inc
Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||
Revenue |
20
N/A
|
50
+156%
|
16
-67%
|
67
+306%
|
59
-11%
|
28
-53%
|
7
-76%
|
4
-44%
|
3
-33%
|
2
-17%
|
6
+206%
|
|
Gross Profit | ||||||||||||
Cost of Revenue |
(6)
|
(17)
|
(8)
|
(19)
|
(19)
|
(7)
|
(4)
|
(2)
|
(0)
|
(0)
|
(6)
|
|
Gross Profit |
14
N/A
|
33
+142%
|
8
-75%
|
48
+483%
|
40
-17%
|
20
-50%
|
2
-88%
|
2
-27%
|
2
+14%
|
2
-11%
|
1
-49%
|
|
Operating Income | ||||||||||||
Operating Expenses |
(16)
|
(20)
|
(38)
|
(66)
|
(76)
|
(77)
|
(58)
|
(30)
|
(19)
|
(16)
|
(25)
|
|
Selling, General & Administrative |
(14)
|
(16)
|
(34)
|
(61)
|
(70)
|
(71)
|
(53)
|
(24)
|
(13)
|
(10)
|
(21)
|
|
Depreciation & Amortization |
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(4)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
Operating Income |
(2)
N/A
|
14
N/A
|
(30)
N/A
|
(18)
+41%
|
(36)
-100%
|
(57)
-60%
|
(56)
+2%
|
(28)
+49%
|
(17)
+40%
|
(14)
+17%
|
(24)
-73%
|
|
Pre-Tax Income | ||||||||||||
Interest Income Expense |
(6)
|
(10)
|
(20)
|
(17)
|
(14)
|
(11)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
Non-Reccuring Items |
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(2)
|
(2)
|
(5)
|
(7)
|
(5)
|
(5)
|
(4)
|
0
|
0
|
0
|
(0)
|
|
Pre-Tax Income |
(10)
N/A
|
2
N/A
|
(55)
N/A
|
(42)
+23%
|
(55)
-32%
|
(72)
-31%
|
(60)
+17%
|
(29)
+52%
|
(17)
+39%
|
(15)
+15%
|
(25)
-67%
|
|
Net Income | ||||||||||||
Tax Provision |
0
|
0
|
2
|
2
|
2
|
2
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
Income from Continuing Operations |
(10)
|
2
|
(53)
|
(40)
|
(54)
|
(71)
|
(60)
|
(29)
|
(18)
|
(15)
|
(25)
|
|
Income to Minority Interest |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
Net Income (Common) |
(10)
N/A
|
2
N/A
|
(53)
N/A
|
(41)
+23%
|
(54)
-33%
|
(71)
-32%
|
(61)
+15%
|
(29)
+52%
|
(18)
+39%
|
(15)
+15%
|
(25)
-65%
|
|
EPS (Diluted) |
-4.14
N/A
|
0.75
N/A
|
-21.13
N/A
|
-16.14
+24%
|
-21.46
-33%
|
-28.32
-32%
|
-24.11
+15%
|
-11.48
+52%
|
-7.03
+39%
|
-5.95
+15%
|
-9.14
-54%
|