Ammo Inc
NASDAQ:POWW
Income Statement
Earnings Waterfall
Ammo Inc
Revenue
|
151m
USD
|
Cost of Revenue
|
-104.3m
USD
|
Gross Profit
|
46.7m
USD
|
Operating Expenses
|
-65.1m
USD
|
Operating Income
|
-18.3m
USD
|
Other Expenses
|
-438.8k
USD
|
Net Income
|
-18.7m
USD
|
Income Statement
Ammo Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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
|
1
N/A
|
1
+49%
|
1
+15%
|
1
+16%
|
3
+100%
|
4
+36%
|
5
+37%
|
5
+7%
|
5
-11%
|
8
+65%
|
9
+20%
|
11
+25%
|
15
+30%
|
20
+36%
|
29
+45%
|
43
+47%
|
63
+45%
|
97
+56%
|
146
+50%
|
194
+33%
|
240
+24%
|
257
+7%
|
244
-5%
|
218
-11%
|
191
-12%
|
165
-14%
|
151
-8%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(9)
|
(11)
|
(14)
|
(19)
|
(22)
|
(29)
|
(39)
|
(51)
|
(68)
|
(92)
|
(121)
|
(152)
|
(169)
|
(169)
|
(153)
|
(136)
|
(114)
|
(104)
|
|
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
+11%
|
0
+25%
|
0
N/A
|
0
N/A
|
0
+120%
|
0
+64%
|
1
+47%
|
(0)
N/A
|
(1)
-410%
|
(2)
-89%
|
(3)
-41%
|
(4)
-36%
|
(2)
+47%
|
0
N/A
|
4
+7 050%
|
11
+166%
|
29
+157%
|
54
+85%
|
73
+35%
|
89
+21%
|
88
-1%
|
75
-15%
|
65
-13%
|
55
-14%
|
51
-7%
|
47
-9%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(13)
|
(16)
|
(22)
|
(31)
|
(39)
|
(52)
|
(55)
|
(57)
|
(62)
|
(59)
|
(61)
|
(65)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(10)
|
(9)
|
(9)
|
(8)
|
(9)
|
(11)
|
(14)
|
(18)
|
(24)
|
(29)
|
(38)
|
(41)
|
(43)
|
(48)
|
(45)
|
(48)
|
(52)
|
|
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)
|
(1)
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(7)
|
(10)
|
(14)
|
(14)
|
(14)
|
(14)
|
(13)
|
(13)
|
(13)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
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
|
(1)
N/A
|
(1)
-111%
|
(2)
-36%
|
(4)
-98%
|
(5)
-27%
|
(6)
-20%
|
(7)
-17%
|
(7)
-3%
|
(9)
-23%
|
(11)
-21%
|
(13)
-15%
|
(13)
-4%
|
(14)
-6%
|
(12)
+13%
|
(10)
+13%
|
(8)
+21%
|
(4)
+46%
|
7
N/A
|
23
+225%
|
34
+48%
|
37
+9%
|
33
-12%
|
18
-45%
|
3
-84%
|
(3)
N/A
|
(10)
-203%
|
(18)
-83%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
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
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
2
|
(2)
|
(2)
|
(2)
|
(4)
|
0
|
0
|
(0)
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
Pre-Tax Income |
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-100%
|
(0)
-50%
|
0
N/A
|
(0)
N/A
|
(0)
+33%
|
(0)
+50%
|
0
N/A
|
(0)
N/A
|
(0)
-100%
|
(0)
-50%
|
(0)
-900%
|
(3)
-853%
|
(4)
-28%
|
(4)
-15%
|
(6)
-38%
|
(5)
+13%
|
(6)
-19%
|
(7)
-17%
|
(6)
+18%
|
(12)
-103%
|
(14)
-18%
|
(16)
-14%
|
(18)
-14%
|
(15)
+18%
|
(14)
+5%
|
(13)
+8%
|
(12)
+7%
|
(8)
+34%
|
5
N/A
|
21
+341%
|
34
+58%
|
37
+9%
|
32
-12%
|
17
-46%
|
2
-87%
|
(4)
N/A
|
(10)
-161%
|
(19)
-86%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(5)
|
(5)
|
(3)
|
(1)
|
1
|
3
|
|
Income from Continuing Operations |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(4)
|
(4)
|
(6)
|
(6)
|
(7)
|
(8)
|
(6)
|
(12)
|
(14)
|
(16)
|
(18)
|
(15)
|
(14)
|
(13)
|
(12)
|
(8)
|
5
|
21
|
32
|
33
|
27
|
12
|
(1)
|
(5)
|
(9)
|
(16)
|
|
Net Income (Common) |
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-50%
|
(0)
-33%
|
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)
-900%
|
(3)
-853%
|
(4)
-28%
|
(4)
-15%
|
(6)
-38%
|
(5)
+13%
|
(6)
-19%
|
(7)
-17%
|
(6)
+18%
|
(12)
-103%
|
(14)
-18%
|
(16)
-14%
|
(18)
-14%
|
(15)
+18%
|
(14)
+5%
|
(13)
+8%
|
(12)
+7%
|
(8)
+34%
|
4
N/A
|
20
+349%
|
30
+51%
|
31
+1%
|
24
-22%
|
9
-63%
|
(4)
N/A
|
(8)
-82%
|
(12)
-57%
|
(19)
-55%
|
|
EPS (Diluted) |
-0.04
N/A
|
0
N/A
|
-0.04
N/A
|
-0.04
N/A
|
-0.06
-50%
|
0
N/A
|
-0.04
N/A
|
-0.04
N/A
|
-0.04
N/A
|
0
N/A
|
-0.04
N/A
|
-0.04
N/A
|
-0.04
N/A
|
-0.5
-1 150%
|
-0.15
+70%
|
-0.19
-27%
|
-0.21
-11%
|
-0.3
-43%
|
-0.19
+37%
|
-0.19
N/A
|
-0.21
-11%
|
-0.16
+24%
|
-0.35
-119%
|
-0.3
+14%
|
-0.34
-13%
|
-0.39
-15%
|
-0.32
+18%
|
-0.3
+6%
|
-0.27
+10%
|
-0.21
+22%
|
-0.14
+33%
|
0.04
N/A
|
0.17
+325%
|
0.25
+47%
|
0.27
+8%
|
0.2
-26%
|
0.08
-60%
|
-0.03
N/A
|
-0.07
-133%
|
-0.1
-43%
|
-0.16
-60%
|