Moolec Science SA
NASDAQ:MLEC
Income Statement
Earnings Waterfall
Moolec Science SA
Income Statement
Moolec Science SA
| Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
1
N/A
|
3
+192%
|
|
| Gross Profit | |||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
|
| 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
|
|
| Operating Income | |||||||||||
| Operating Expenses |
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(3)
|
(8)
|
(8)
|
(7)
|
(13)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
(3)
|
(0)
|
(1)
|
(2)
|
(5)
|
(7)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Other Operating Expenses |
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
(3)
|
(7)
|
(5)
|
(0)
|
(4)
|
|
| Operating Income |
(1)
N/A
|
(1)
-30%
|
(2)
-24%
|
(2)
-32%
|
(4)
-61%
|
(3)
+16%
|
(8)
-173%
|
(8)
+4%
|
(7)
+17%
|
(12)
-87%
|
|
| Pre-Tax Income | |||||||||||
| Interest Income Expense |
0
|
1
|
2
|
1
|
(0)
|
2
|
(41)
|
(42)
|
(43)
|
(43)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
2
|
|
| Pre-Tax Income |
(1)
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-883%
|
(5)
-391%
|
(1)
+87%
|
(49)
-8 164%
|
(50)
-1%
|
(52)
-5%
|
(54)
-3%
|
|
| Net Income | |||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Income from Continuing Operations |
(1)
|
0
|
(0)
|
(1)
|
(5)
|
(1)
|
(49)
|
(50)
|
(52)
|
(53)
|
|
| Net Income (Common) |
(1)
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-883%
|
(5)
-391%
|
(1)
+87%
|
(49)
-8 050%
|
(50)
-1%
|
(52)
-4%
|
(53)
-3%
|
|
| EPS (Diluted) |
-0.05
N/A
|
0
N/A
|
-0.01
N/A
|
-3.68
-36 700%
|
-18.07
-391%
|
-2.4
+87%
|
-237.19
-9 783%
|
-197.28
+17%
|
-225.37
-14%
|
-211.77
+6%
|
|