My Size Inc
NASDAQ:MYSZ
Income Statement
Earnings Waterfall
My Size Inc
Income Statement
My Size Inc
| Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
1
|
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
|
0
|
1
|
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
|
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
|
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
|
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
+25%
|
0
+24%
|
0
+103%
|
0
+16%
|
0
+22%
|
0
+92%
|
0
-17%
|
0
-2%
|
0
+6%
|
0
-39%
|
0
+44%
|
1
+288%
|
1
+152%
|
2
+54%
|
4
+126%
|
5
+7%
|
5
+10%
|
7
+27%
|
7
+5%
|
9
+32%
|
10
+7%
|
10
-3%
|
8
-14%
|
7
-18%
|
7
+0%
|
8
+11%
|
|
| 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
|
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)
|
(1)
|
(2)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
|
| 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
|
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
+26%
|
0
+25%
|
0
+40%
|
0
+24%
|
0
+31%
|
0
+119%
|
0
-6%
|
0
-1%
|
0
+7%
|
0
-38%
|
0
+44%
|
0
+96%
|
1
+114%
|
0
-33%
|
1
+73%
|
0
-91%
|
0
+365%
|
2
+608%
|
3
+54%
|
4
+59%
|
5
+11%
|
4
-12%
|
3
-22%
|
3
-23%
|
3
+5%
|
3
+8%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(10)
|
(10)
|
(11)
|
(10)
|
(8)
|
(6)
|
(3)
|
(1)
|
(0)
|
4
|
4
|
4
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(9)
|
(10)
|
(11)
|
(11)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(9)
|
(8)
|
(7)
|
(6)
|
(6)
|
(7)
|
|
| Selling, General & Administrative |
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(5)
|
(6)
|
|
| Research & Development |
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(3)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Depreciation & Amortization |
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
4
|
4
|
4
|
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
|
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
|
|
| Operating Income |
(10)
N/A
|
(10)
0%
|
(11)
-5%
|
(10)
+4%
|
(8)
+21%
|
(6)
+25%
|
(3)
+46%
|
(1)
+60%
|
(0)
+64%
|
4
N/A
|
4
+1%
|
4
-2%
|
(1)
N/A
|
(1)
+46%
|
(1)
+13%
|
(0)
+5%
|
(1)
-10%
|
(1)
-11%
|
(1)
-38%
|
(1)
-7%
|
(1)
-22%
|
(1)
+26%
|
(1)
+31%
|
(0)
+44%
|
(0)
+23%
|
(0)
+32%
|
(0)
+9%
|
(0)
-92%
|
(1)
-131%
|
(1)
-7%
|
(1)
-64%
|
(2)
-35%
|
(2)
-20%
|
(2)
-9%
|
(2)
-11%
|
(2)
-6%
|
(3)
-7%
|
(3)
-22%
|
(4)
-20%
|
(4)
-6%
|
(6)
-40%
|
(6)
-14%
|
(6)
+7%
|
(6)
-4%
|
(5)
+17%
|
(5)
+12%
|
(5)
-13%
|
(6)
-10%
|
(6)
-5%
|
(6)
-3%
|
(6)
+4%
|
(6)
-1%
|
(6)
-2%
|
(6)
-1%
|
(9)
-48%
|
(10)
-4%
|
(11)
-11%
|
(11)
-5%
|
(9)
+23%
|
(8)
+1%
|
(8)
+4%
|
(8)
-6%
|
(8)
+1%
|
(8)
+10%
|
(6)
+19%
|
(5)
+12%
|
(5)
+13%
|
(4)
+24%
|
(3)
+7%
|
(4)
-19%
|
(3)
+27%
|
(4)
-29%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
7
|
10
|
7
|
(0)
|
(1)
|
(5)
|
(0)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(1)
|
(3)
|
(2)
|
(2)
|
(3)
|
0
|
0
|
0
|
(3)
|
(1)
|
(1)
|
(1)
|
2
|
0
|
1
|
0
|
1
|
1
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
|
| 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
|
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
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
0
|
|
| Total Other Income |
5
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
(5)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(6)
N/A
|
(3)
+53%
|
(1)
+77%
|
(3)
-380%
|
(6)
-103%
|
(7)
-15%
|
(8)
-10%
|
(2)
+79%
|
(0)
+71%
|
4
N/A
|
4
-7%
|
4
-6%
|
(1)
N/A
|
(1)
+55%
|
(0)
+16%
|
(1)
-11%
|
(5)
-967%
|
(5)
+2%
|
(6)
-5%
|
(6)
0%
|
(1)
+81%
|
(0)
+59%
|
(0)
+60%
|
0
N/A
|
(0)
N/A
|
(0)
+84%
|
(0)
+70%
|
(0)
-969%
|
(0)
-206%
|
(1)
-60%
|
(2)
-111%
|
(3)
-98%
|
(3)
-10%
|
(3)
+13%
|
(6)
-88%
|
(5)
+16%
|
(4)
+8%
|
(6)
-34%
|
(4)
+38%
|
(4)
-2%
|
(5)
-46%
|
(9)
-75%
|
(7)
+31%
|
(7)
-12%
|
(6)
+18%
|
(2)
+65%
|
(5)
-143%
|
(5)
+4%
|
(5)
-14%
|
(5)
+1%
|
(5)
+1%
|
(6)
-6%
|
(6)
-8%
|
(6)
+0%
|
(9)
-49%
|
(10)
-4%
|
(11)
-10%
|
(11)
-7%
|
(9)
+23%
|
(9)
0%
|
(8)
+3%
|
(9)
-6%
|
(9)
+2%
|
(8)
+11%
|
(7)
+13%
|
(5)
+25%
|
(5)
+11%
|
(5)
-5%
|
(4)
+15%
|
(4)
-1%
|
(4)
+13%
|
(4)
-1%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
(2)
|
(0)
|
(0)
|
(0)
|
1
|
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
|
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
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(6)
|
(3)
|
(1)
|
(5)
|
(7)
|
(8)
|
(8)
|
(1)
|
(0)
|
4
|
4
|
4
|
(1)
|
(1)
|
(0)
|
(1)
|
(5)
|
(5)
|
(6)
|
(5)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(6)
|
(5)
|
(4)
|
(6)
|
(4)
|
(4)
|
(5)
|
(9)
|
(7)
|
(7)
|
(6)
|
(2)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(9)
|
(10)
|
(11)
|
(11)
|
(9)
|
(9)
|
(8)
|
(9)
|
(8)
|
(7)
|
(6)
|
(5)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Net Income (Common) |
(6)
N/A
|
(3)
+53%
|
(1)
+77%
|
(5)
-624%
|
(7)
-43%
|
(8)
-16%
|
(8)
-9%
|
(1)
+94%
|
(0)
+14%
|
4
N/A
|
4
-7%
|
4
-6%
|
(1)
N/A
|
(1)
+55%
|
(0)
+16%
|
(1)
-11%
|
(5)
-967%
|
(5)
+3%
|
(6)
-5%
|
(5)
+6%
|
(1)
+86%
|
(0)
+85%
|
0
N/A
|
0
-83%
|
0
+198%
|
0
-29%
|
0
+58%
|
(0)
N/A
|
(0)
-853%
|
(1)
-60%
|
(2)
-111%
|
(3)
-98%
|
(3)
-10%
|
(3)
+13%
|
(6)
-88%
|
(5)
+16%
|
(4)
+8%
|
(6)
-34%
|
(4)
+38%
|
(4)
-2%
|
(5)
-46%
|
(9)
-75%
|
(7)
+31%
|
(7)
-12%
|
(6)
+18%
|
(2)
+65%
|
(5)
-143%
|
(5)
+4%
|
(5)
-14%
|
(5)
+1%
|
(5)
+1%
|
(6)
-6%
|
(6)
-8%
|
(6)
+0%
|
(9)
-49%
|
(10)
-4%
|
(11)
-10%
|
(11)
-7%
|
(9)
+23%
|
(9)
0%
|
(8)
+4%
|
(9)
-6%
|
(8)
+5%
|
(7)
+11%
|
(6)
+14%
|
(5)
+26%
|
(4)
+7%
|
(5)
-4%
|
(4)
+13%
|
(4)
-1%
|
(4)
+13%
|
(4)
-1%
|
|
| EPS (Diluted) |
-58 834.99
N/A
|
-27 499
+53%
|
-6 335
+77%
|
-45 870.99
-624%
|
-32 756.5
+29%
|
-15 154
+54%
|
-16 510.8
-9%
|
-1 071.8
+94%
|
-158.44
+85%
|
6 203.14
N/A
|
5 777.71
-7%
|
5 404.42
-6%
|
-382.84
N/A
|
-178.06
+53%
|
-121.5
+32%
|
-131.05
-8%
|
-1 651.84
-1 160%
|
-686.59
+58%
|
-701.77
-2%
|
-641.88
+9%
|
-94.06
+85%
|
-14.11
+85%
|
19.28
N/A
|
3.27
-83%
|
9.76
+198%
|
0.9
-91%
|
1.42
+58%
|
-0.46
N/A
|
-7.62
-1 557%
|
-9.77
-28%
|
-20.63
-111%
|
-40.98
-99%
|
-673.92
-1 545%
|
-572.8
+15%
|
-1 096.17
-91%
|
-56.52
+95%
|
-788
-1 294%
|
-999.72
-27%
|
-611.76
+39%
|
-625.83
-2%
|
-900.66
-44%
|
-1 036.59
-15%
|
-652.4
+37%
|
-48.97
+92%
|
-615.36
-1 157%
|
-207.29
+66%
|
-502.99
-143%
|
-481.9
+4%
|
-549.69
-14%
|
-434.32
+21%
|
-208.02
+52%
|
-157.64
+24%
|
-222.29
-41%
|
-134.38
+40%
|
-137.79
-3%
|
-126.66
+8%
|
-200
-58%
|
-90.8
+55%
|
-67.76
+25%
|
-67.43
+0%
|
-59.79
+11%
|
-44.36
+26%
|
-27.33
+38%
|
-23.31
+15%
|
-20.01
+14%
|
-8.79
+56%
|
-5.8
+34%
|
-4.4
+24%
|
-4.39
+0%
|
-1.92
+56%
|
-1.14
+41%
|
-1.07
+6%
|
|