Super League Enterprise Inc
NASDAQ:SLE
Income Statement
Earnings Waterfall
Super League Enterprise Inc
Income Statement
Super League Enterprise Inc
| 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 |
0
|
0
|
4
|
3
|
0
|
0
|
10
|
0
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
0
|
3
|
|
| Revenue |
1
N/A
|
1
+17%
|
1
+36%
|
1
+11%
|
1
-12%
|
1
+19%
|
1
-12%
|
1
-1%
|
1
+9%
|
2
+32%
|
2
+34%
|
3
+27%
|
3
+30%
|
6
+86%
|
12
+86%
|
15
+26%
|
18
+22%
|
19
+5%
|
20
+5%
|
19
-2%
|
20
+4%
|
23
+13%
|
25
+11%
|
26
+4%
|
25
-4%
|
22
-11%
|
16
-27%
|
15
-9%
|
14
-8%
|
12
-15%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||
| Cost of Revenue |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(7)
|
(8)
|
(10)
|
(11)
|
(11)
|
(11)
|
(12)
|
(14)
|
(15)
|
(16)
|
(15)
|
(13)
|
(10)
|
(9)
|
(8)
|
(7)
|
|
| Gross Profit |
(0)
N/A
|
0
N/A
|
0
+500%
|
1
+50%
|
0
-13%
|
1
+17%
|
1
+4%
|
1
-7%
|
1
+19%
|
1
+37%
|
1
+41%
|
2
+26%
|
2
+22%
|
3
+52%
|
5
+81%
|
7
+27%
|
8
+19%
|
8
+6%
|
9
+3%
|
8
-6%
|
8
+4%
|
9
+9%
|
10
+7%
|
10
+4%
|
10
-5%
|
9
-8%
|
6
-31%
|
6
-9%
|
5
-6%
|
5
-12%
|
|
| Operating Income | |||||||||||||||||||||||||||||||
| Operating Expenses |
(15)
|
(15)
|
(17)
|
(19)
|
(21)
|
(21)
|
(21)
|
(20)
|
(19)
|
(20)
|
(20)
|
(20)
|
(21)
|
(24)
|
(30)
|
(34)
|
(39)
|
(42)
|
(40)
|
(89)
|
(35)
|
(31)
|
(32)
|
(39)
|
(29)
|
(26)
|
(23)
|
(22)
|
(21)
|
(19)
|
|
| Selling, General & Administrative |
(14)
|
(14)
|
(17)
|
(17)
|
(19)
|
(19)
|
(17)
|
(15)
|
(13)
|
(12)
|
(13)
|
(13)
|
(15)
|
(17)
|
(19)
|
(21)
|
(23)
|
(26)
|
(21)
|
(23)
|
(22)
|
(19)
|
(20)
|
(18)
|
(18)
|
(17)
|
(17)
|
(17)
|
(15)
|
(15)
|
|
| Research & Development |
(1)
|
(2)
|
(0)
|
(2)
|
(2)
|
(2)
|
(5)
|
(6)
|
(7)
|
(8)
|
(7)
|
(6)
|
(7)
|
(9)
|
(11)
|
(14)
|
(16)
|
(17)
|
(14)
|
(14)
|
(11)
|
(9)
|
(7)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(1)
|
(3)
|
0
|
(5)
|
(7)
|
(7)
|
(7)
|
(3)
|
(2)
|
(2)
|
(2)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(50)
|
0
|
(3)
|
0
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(16)
N/A
|
(15)
+4%
|
(16)
-6%
|
(18)
-12%
|
(20)
-10%
|
(21)
-4%
|
(21)
+1%
|
(20)
+5%
|
(19)
+5%
|
(19)
+1%
|
(19)
0%
|
(18)
+3%
|
(19)
-3%
|
(21)
-14%
|
(25)
-17%
|
(27)
-8%
|
(31)
-13%
|
(34)
-10%
|
(31)
+9%
|
(81)
-159%
|
(27)
+67%
|
(22)
+19%
|
(22)
-3%
|
(29)
-31%
|
(19)
+35%
|
(18)
+8%
|
(17)
+4%
|
(17)
+2%
|
(15)
+7%
|
(15)
+5%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(4)
|
(3)
|
(3)
|
(3)
|
(10)
|
(10)
|
(10)
|
(10)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
(42)
|
(51)
|
0
|
(53)
|
(11)
|
(9)
|
0
|
(7)
|
(7)
|
(0)
|
0
|
0
|
(0)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
(2)
|
0
|
(11)
|
(11)
|
(10)
|
0
|
10
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(3)
|
(4)
|
(3)
|
(1)
|
2
|
1
|
3
|
1
|
1
|
3
|
1
|
2
|
|
| Pre-Tax Income |
(16)
N/A
|
(17)
-5%
|
(21)
-21%
|
(33)
-58%
|
(34)
-5%
|
(33)
+2%
|
(31)
+8%
|
(20)
+36%
|
(19)
+5%
|
(19)
+1%
|
(19)
0%
|
(18)
+3%
|
(19)
-3%
|
(21)
-14%
|
(24)
-11%
|
(27)
-14%
|
(31)
-13%
|
(76)
-148%
|
(86)
-12%
|
(85)
+1%
|
(83)
+2%
|
(34)
+60%
|
(31)
+9%
|
(29)
+6%
|
(24)
+16%
|
(25)
-3%
|
(16)
+33%
|
(15)
+6%
|
(16)
-2%
|
(16)
+0%
|
|
| Net Income | |||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(16)
|
(17)
|
(21)
|
(33)
|
(34)
|
(33)
|
(31)
|
(20)
|
(19)
|
(19)
|
(19)
|
(18)
|
(16)
|
(18)
|
(21)
|
(24)
|
(31)
|
(76)
|
(85)
|
(85)
|
(83)
|
(33)
|
(30)
|
(28)
|
(24)
|
(25)
|
(17)
|
(16)
|
(16)
|
(16)
|
|
| Net Income (Common) |
(16)
N/A
|
(17)
-5%
|
(21)
-21%
|
(33)
-58%
|
(34)
-5%
|
(33)
+2%
|
(31)
+8%
|
(20)
+36%
|
(19)
+5%
|
(19)
+1%
|
(19)
0%
|
(18)
+3%
|
(16)
+14%
|
(18)
-17%
|
(21)
-13%
|
(24)
-16%
|
(31)
-28%
|
(76)
-149%
|
(85)
-12%
|
(85)
+1%
|
(83)
+2%
|
(33)
+60%
|
(30)
+9%
|
(28)
+7%
|
(24)
+15%
|
(25)
-3%
|
(17)
+32%
|
(16)
+6%
|
(16)
-2%
|
(9)
+45%
|
|
| EPS (Diluted) |
-325.39
N/A
|
-2 967.01
-812%
|
-1 979.84
+33%
|
-4 341.78
-119%
|
-3 238.59
+25%
|
-3 126.05
+3%
|
-3 108.4
+1%
|
-1 840.63
+41%
|
-1 574.53
+14%
|
-1 238.72
+21%
|
-1 310.7
-6%
|
-736.26
+44%
|
-462.3
+37%
|
-413.42
+11%
|
-555.55
-34%
|
-522.04
+6%
|
-665.43
-27%
|
-1 634.28
-146%
|
-1 838.02
-12%
|
-1 798.26
+2%
|
-1 637.49
+9%
|
-450.02
+73%
|
-433.4
+4%
|
-216.4
+50%
|
-142.25
+34%
|
-99.28
+30%
|
-74.43
+25%
|
-36.82
+51%
|
-24.97
+32%
|
-5.6
+78%
|
|