Fubotv Inc
NYSE:FUBO
Income Statement
Earnings Waterfall
Fubotv Inc
Revenue
|
1.4B
USD
|
Operating Expenses
|
-1.7B
USD
|
Operating Income
|
-289.4m
USD
|
Other Expenses
|
1.9m
USD
|
Net Income
|
-287.5m
USD
|
Income Statement
Fubotv 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
|
1
+200%
|
1
+33%
|
1
-13%
|
1
+29%
|
1
N/A
|
1
+11%
|
1
N/A
|
1
-40%
|
0
-50%
|
0
-33%
|
0
-50%
|
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
|
6
N/A
|
4
-26%
|
12
+167%
|
56
+384%
|
111
+99%
|
218
+96%
|
330
+52%
|
417
+26%
|
512
+23%
|
638
+25%
|
761
+19%
|
852
+12%
|
921
+8%
|
1 009
+10%
|
1 092
+8%
|
1 182
+8%
|
1 278
+8%
|
1 368
+7%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
+200%
|
0
-33%
|
0
N/A
|
0
N/A
|
0
-50%
|
0
+100%
|
0
N/A
|
0
-50%
|
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
|
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
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
0
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(8)
|
(15)
|
(20)
|
(25)
|
(27)
|
(35)
|
(62)
|
(168)
|
(282)
|
(449)
|
(882)
|
(709)
|
(842)
|
(963)
|
(1 147)
|
(1 249)
|
(1 317)
|
(1 421)
|
(1 382)
|
(1 433)
|
(1 509)
|
(1 658)
|
|
Selling, General & Administrative |
0
|
(0)
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(3)
|
(2)
|
(2)
|
(3)
|
(1)
|
(1)
|
(2)
|
(0)
|
(1)
|
(2)
|
(2)
|
(5)
|
(7)
|
(11)
|
(11)
|
(10)
|
(14)
|
(33)
|
(120)
|
(219)
|
(375)
|
(519)
|
(614)
|
(748)
|
(870)
|
(1 045)
|
(1 149)
|
(1 216)
|
(1 315)
|
(1 333)
|
(1 385)
|
(1 460)
|
(1 553)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(30)
|
(32)
|
(52)
|
(57)
|
(55)
|
(63)
|
(61)
|
(63)
|
(69)
|
(61)
|
(60)
|
(60)
|
(68)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(8)
|
(10)
|
(15)
|
(17)
|
(21)
|
(21)
|
(30)
|
(39)
|
(44)
|
(48)
|
(43)
|
(38)
|
(38)
|
(40)
|
(39)
|
(38)
|
(37)
|
(31)
|
(31)
|
(32)
|
(37)
|
|
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
|
(9)
|
(18)
|
(13)
|
0
|
(283)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
43
|
43
|
43
|
0
|
|
Operating Income |
0
N/A
|
(1)
N/A
|
(2)
-360%
|
(3)
-22%
|
(2)
+18%
|
(3)
-26%
|
(1)
+59%
|
(1)
+33%
|
(3)
-238%
|
(4)
-41%
|
(4)
N/A
|
(3)
+18%
|
(1)
+55%
|
(2)
-7%
|
(2)
-20%
|
(1)
+72%
|
(1)
-120%
|
(2)
-64%
|
(2)
-33%
|
(8)
-221%
|
(15)
-95%
|
(20)
-35%
|
(25)
-25%
|
(27)
-6%
|
(30)
-13%
|
(51)
-68%
|
(112)
-121%
|
(171)
-52%
|
(231)
-35%
|
(551)
-139%
|
(292)
+47%
|
(330)
-13%
|
(325)
+1%
|
(387)
-19%
|
(397)
-3%
|
(397)
0%
|
(412)
-4%
|
(290)
+30%
|
(251)
+13%
|
(231)
+8%
|
(289)
-25%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(3)
|
(6)
|
(7)
|
(6)
|
(9)
|
1
|
8
|
7
|
12
|
5
|
(2)
|
(1)
|
(2)
|
(6)
|
(5)
|
(5)
|
(10)
|
(12)
|
(25)
|
(26)
|
(18)
|
(20)
|
(16)
|
(21)
|
(28)
|
(28)
|
(24)
|
(19)
|
(14)
|
(11)
|
(8)
|
(6)
|
(5)
|
|
Non-Reccuring Items |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(2)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(9)
|
(12)
|
(23)
|
(258)
|
(285)
|
0
|
(263)
|
(27)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
|
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
|
8
|
8
|
0
|
0
|
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
|
0
|
(0)
|
0
|
(0)
|
(0)
|
1
|
(0)
|
8
|
9
|
8
|
5
|
(22)
|
(10)
|
(4)
|
(83)
|
(51)
|
(71)
|
(79)
|
3
|
2
|
8
|
4
|
(1)
|
1
|
(0)
|
(1)
|
(1)
|
|
Pre-Tax Income |
(0)
N/A
|
(1)
-67%
|
(2)
-340%
|
(3)
-23%
|
(2)
+15%
|
(3)
-22%
|
(1)
+54%
|
(2)
-38%
|
(8)
-322%
|
(9)
-24%
|
(11)
-17%
|
(11)
+3%
|
(10)
+6%
|
(1)
+92%
|
6
N/A
|
6
-2%
|
11
+78%
|
3
-70%
|
(4)
N/A
|
(8)
-100%
|
(15)
-85%
|
(19)
-22%
|
(21)
-12%
|
(24)
-14%
|
(43)
-82%
|
(97)
-123%
|
(169)
-75%
|
(452)
-167%
|
(609)
-35%
|
(622)
-2%
|
(641)
-3%
|
(457)
+29%
|
(355)
+22%
|
(413)
-16%
|
(412)
+0%
|
(412)
+0%
|
(427)
-4%
|
(301)
+30%
|
(260)
+14%
|
(238)
+8%
|
(294)
-23%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
4
|
5
|
5
|
5
|
8
|
23
|
10
|
9
|
7
|
(9)
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
|
Income from Continuing Operations |
(0)
|
(1)
|
(2)
|
(3)
|
(2)
|
(3)
|
(1)
|
(2)
|
(8)
|
(9)
|
(11)
|
(11)
|
(10)
|
(1)
|
6
|
6
|
11
|
3
|
(4)
|
(8)
|
(13)
|
(15)
|
(17)
|
(19)
|
(38)
|
(92)
|
(162)
|
(429)
|
(599)
|
(613)
|
(635)
|
(466)
|
(352)
|
(410)
|
(410)
|
(410)
|
(425)
|
(299)
|
(259)
|
(237)
|
(293)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
2
|
(0)
|
(1)
|
4
|
5
|
8
|
8
|
29
|
28
|
28
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(0)
N/A
|
(0)
-33%
|
(2)
-425%
|
(3)
-24%
|
(2)
+15%
|
(3)
-23%
|
(1)
+56%
|
(2)
-42%
|
(8)
-347%
|
(9)
-24%
|
(11)
-17%
|
(11)
+3%
|
(10)
+6%
|
(1)
+91%
|
6
N/A
|
6
-2%
|
11
+81%
|
3
-70%
|
(4)
N/A
|
(8)
-85%
|
(11)
-39%
|
(14)
-27%
|
(17)
-24%
|
(20)
-17%
|
(35)
-78%
|
(87)
-149%
|
(154)
-77%
|
(421)
-173%
|
(571)
-35%
|
(585)
-3%
|
(607)
-4%
|
(439)
+28%
|
(383)
+13%
|
(454)
-18%
|
(475)
-5%
|
(521)
-10%
|
(562)
-8%
|
(504)
+10%
|
(438)
+13%
|
(369)
+16%
|
(287)
+22%
|
|
EPS (Diluted) |
-4 333.9
N/A
|
-5 442.35
-26%
|
-21 924.46
-303%
|
-26 458.39
-21%
|
-21 334.21
+19%
|
-23 905.19
-12%
|
-8 219.12
+66%
|
-8 252.93
0%
|
-37 139.8
-350%
|
-33 375.57
+10%
|
-29 538.64
+11%
|
-25 061.08
+15%
|
-10 822.32
+57%
|
-0.31
+100%
|
7.37
N/A
|
2.23
-70%
|
4.77
+114%
|
1.14
-76%
|
-0.74
N/A
|
-1.58
-114%
|
-2.37
-50%
|
-1.04
+56%
|
-0.73
+30%
|
-0.8
-10%
|
-1.57
-96%
|
-2.87
-83%
|
-3.03
-6%
|
-9.53
-215%
|
-12.82
-35%
|
-4.93
+62%
|
-4.31
+13%
|
-3.07
+29%
|
-2.78
+9%
|
-2.87
-3%
|
-2.56
+11%
|
-2.79
-9%
|
-3.07
-10%
|
-2.23
+27%
|
-1.5
+33%
|
-1.26
+16%
|
-1.06
+16%
|