My Size Inc
NASDAQ:MYSZ
Income Statement
Earnings Waterfall
My Size Inc
Revenue
|
7m
USD
|
Cost of Revenue
|
-4.3m
USD
|
Gross Profit
|
2.7m
USD
|
Operating Expenses
|
-8.8m
USD
|
Operating Income
|
-6.1m
USD
|
Other Expenses
|
-310k
USD
|
Net Income
|
-6.4m
USD
|
Income Statement
My Size Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
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
+50%
|
0
+33%
|
0
+50%
|
0
+33%
|
0
+13%
|
0
+89%
|
0
-18%
|
0
N/A
|
0
+7%
|
0
-40%
|
0
+44%
|
1
+285%
|
1
+154%
|
2
+55%
|
4
+126%
|
5
+7%
|
5
+10%
|
7
+27%
|
7
+4%
|
|
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)
|
(1)
|
(2)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
|
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
+50%
|
0
+33%
|
0
N/A
|
0
+50%
|
0
+17%
|
0
+114%
|
0
-7%
|
0
N/A
|
0
+7%
|
0
-40%
|
0
+44%
|
0
+92%
|
1
+116%
|
0
-33%
|
1
+75%
|
0
-92%
|
0
+400%
|
2
+610%
|
3
+54%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(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)
|
|
Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(6)
|
(5)
|
(5)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
|
Research & Development |
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)
|
|
Operating Income |
(0)
N/A
|
(0)
N/A
|
(0)
+13%
|
(0)
-100%
|
(1)
-139%
|
(1)
-6%
|
(1)
-65%
|
(2)
-35%
|
(2)
-20%
|
(2)
-8%
|
(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)
-3%
|
(6)
-1%
|
(9)
-48%
|
(10)
-4%
|
(11)
-11%
|
(11)
-5%
|
(9)
+23%
|
(8)
+1%
|
(8)
+3%
|
(9)
-5%
|
(8)
+1%
|
(8)
+10%
|
(6)
+19%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(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
|
|
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
|
(1)
|
|
Total Other Income |
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 |
0
N/A
|
(0)
N/A
|
(0)
+80%
|
(0)
-1 400%
|
(0)
-213%
|
(1)
-57%
|
(2)
-114%
|
(3)
-98%
|
(3)
-10%
|
(3)
+13%
|
(6)
-87%
|
(5)
+16%
|
(4)
+8%
|
(6)
-34%
|
(4)
+38%
|
(4)
-3%
|
(5)
-46%
|
(9)
-75%
|
(7)
+31%
|
(7)
-11%
|
(6)
+18%
|
(2)
+65%
|
(5)
-142%
|
(5)
+4%
|
(6)
-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%
|
(9)
+2%
|
(8)
+11%
|
(7)
+13%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
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 |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(6)
|
(5)
|
(4)
|
(6)
|
(4)
|
(4)
|
(5)
|
(9)
|
(7)
|
(7)
|
(6)
|
(2)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(9)
|
(10)
|
(11)
|
(11)
|
(9)
|
(9)
|
(8)
|
(9)
|
(8)
|
(7)
|
(6)
|
|
Net Income (Common) |
0
N/A
|
0
-71%
|
0
+80%
|
(0)
N/A
|
(0)
-840%
|
(1)
-57%
|
(2)
-114%
|
(3)
-98%
|
(3)
-10%
|
(3)
+13%
|
(6)
-87%
|
(5)
+16%
|
(4)
+8%
|
(6)
-34%
|
(4)
+38%
|
(4)
-3%
|
(5)
-46%
|
(9)
-75%
|
(7)
+31%
|
(7)
-11%
|
(6)
+18%
|
(2)
+65%
|
(5)
-142%
|
(5)
+4%
|
(6)
-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%
|
|
EPS (Diluted) |
2.42
N/A
|
0.09
-96%
|
0.18
+100%
|
-0.05
N/A
|
-0.95
-1 800%
|
-1.21
-27%
|
-2.58
-113%
|
-5.13
-99%
|
-86
-1 576%
|
-74.74
+13%
|
-140
-87%
|
-7.1
+95%
|
-108.25
-1 425%
|
-115.79
-7%
|
-71.99
+38%
|
-73.79
-3%
|
-108
-46%
|
-134.85
-25%
|
-81.62
+39%
|
-6.11
+93%
|
-74.62
-1 121%
|
-26
+65%
|
-63
-142%
|
-60.37
+4%
|
-68.74
-14%
|
-54.3
+21%
|
-25.52
+53%
|
-19.58
+23%
|
-28
-43%
|
-16.62
+41%
|
-17.33
-4%
|
-15.88
+8%
|
-25.04
-58%
|
-11.37
+55%
|
-8.47
+26%
|
-8.4
+1%
|
-7.47
+11%
|
-5.55
+26%
|
-3.42
+38%
|
-23.29
-581%
|
-20.01
+14%
|