Bright Mountain Media Inc
OTC:BMTM
Income Statement
Earnings Waterfall
Bright Mountain Media Inc
Income Statement
Bright Mountain Media Inc
| 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
3
|
4
|
4
|
5
|
6
|
8
|
9
|
11
|
12
|
13
|
13
|
13
|
12
|
12
|
|
| Revenue |
2
N/A
|
2
+7%
|
2
+5%
|
2
-1%
|
2
+3%
|
2
+12%
|
2
+10%
|
3
+13%
|
1
-59%
|
1
+3%
|
1
-34%
|
0
-71%
|
2
+691%
|
2
+24%
|
3
+20%
|
5
+74%
|
7
+56%
|
8
+17%
|
10
+19%
|
13
+29%
|
16
+27%
|
16
+1%
|
16
+1%
|
15
-7%
|
13
-14%
|
14
+8%
|
17
+24%
|
19
+8%
|
20
+5%
|
18
-10%
|
25
+39%
|
35
+41%
|
45
+29%
|
56
+25%
|
56
+1%
|
55
-2%
|
57
+4%
|
58
+3%
|
61
+4%
|
61
0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(7)
|
(8)
|
(7)
|
(6)
|
(7)
|
(8)
|
(10)
|
(10)
|
(10)
|
(16)
|
(25)
|
(32)
|
(40)
|
(41)
|
(38)
|
(40)
|
(41)
|
(44)
|
(44)
|
|
| Gross Profit |
1
N/A
|
1
+6%
|
1
+21%
|
1
+3%
|
1
+13%
|
1
+18%
|
1
+9%
|
1
+14%
|
0
-63%
|
0
-26%
|
0
-59%
|
(0)
N/A
|
0
N/A
|
0
+8%
|
0
+13%
|
1
+139%
|
1
+1%
|
1
+24%
|
2
+78%
|
4
+91%
|
8
+78%
|
9
+7%
|
8
-3%
|
8
-8%
|
7
-13%
|
7
+11%
|
9
+25%
|
9
+0%
|
9
-1%
|
8
-13%
|
9
+8%
|
10
+14%
|
13
+31%
|
15
+20%
|
15
0%
|
16
+7%
|
16
+0%
|
18
+7%
|
17
-2%
|
17
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(5)
|
(8)
|
(11)
|
(15)
|
(19)
|
(22)
|
(24)
|
(23)
|
(22)
|
(19)
|
(18)
|
(17)
|
(15)
|
(14)
|
(14)
|
(18)
|
(19)
|
(23)
|
(41)
|
(39)
|
(23)
|
(21)
|
(21)
|
(19)
|
(19)
|
|
| Selling, General & Administrative |
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(5)
|
(8)
|
(10)
|
(15)
|
(18)
|
(22)
|
(24)
|
(23)
|
(22)
|
(19)
|
(18)
|
(16)
|
(14)
|
(13)
|
(13)
|
(16)
|
(17)
|
(20)
|
(22)
|
(20)
|
(20)
|
(19)
|
(19)
|
(17)
|
(17)
|
|
| Depreciation & Amortization |
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)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
(17)
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(2)
N/A
|
(2)
-18%
|
(2)
-6%
|
(2)
-7%
|
(2)
-2%
|
(2)
+1%
|
(3)
-11%
|
(2)
+1%
|
(2)
+13%
|
(2)
-3%
|
(2)
-9%
|
(3)
-10%
|
(3)
-18%
|
(3)
-1%
|
(3)
+10%
|
(4)
-46%
|
(7)
-66%
|
(9)
-35%
|
(13)
-40%
|
(14)
-10%
|
(14)
+2%
|
(16)
-11%
|
(15)
+4%
|
(14)
+5%
|
(12)
+17%
|
(11)
+10%
|
(8)
+29%
|
(6)
+18%
|
(5)
+17%
|
(6)
-15%
|
(9)
-55%
|
(9)
+5%
|
(10)
-10%
|
(26)
-167%
|
(24)
+8%
|
(6)
+74%
|
(5)
+21%
|
(3)
+38%
|
(2)
+29%
|
(2)
+8%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
54
|
54
|
53
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(8)
|
(9)
|
(11)
|
(12)
|
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(59)
|
(59)
|
(117)
|
(117)
|
(58)
|
2
|
1
|
2
|
1
|
1
|
0
|
0
|
(16)
|
(17)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
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
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(2)
N/A
|
(2)
-19%
|
(2)
-7%
|
(3)
-21%
|
(3)
-3%
|
(3)
-1%
|
(3)
-13%
|
(3)
+8%
|
(3)
+9%
|
(3)
-3%
|
(3)
-8%
|
(3)
-9%
|
(4)
-32%
|
(4)
+5%
|
(4)
+11%
|
(5)
-34%
|
(7)
-45%
|
(9)
-37%
|
(13)
-41%
|
(74)
-457%
|
(73)
+0%
|
(78)
-7%
|
(78)
N/A
|
(19)
+76%
|
(12)
+36%
|
(12)
-3%
|
(9)
+24%
|
(9)
+7%
|
(8)
+7%
|
(10)
-28%
|
(15)
-44%
|
(33)
-117%
|
(36)
-9%
|
(37)
-3%
|
(36)
+2%
|
(19)
+46%
|
(17)
+11%
|
(15)
+9%
|
(14)
+7%
|
(14)
+3%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(3)
|
(6)
|
(9)
|
(69)
|
(73)
|
(78)
|
(78)
|
(19)
|
(12)
|
(12)
|
(9)
|
(9)
|
(8)
|
(10)
|
(15)
|
(33)
|
(36)
|
(37)
|
(36)
|
(19)
|
(17)
|
(15)
|
(14)
|
(14)
|
|
| Net Income (Common) |
(2)
N/A
|
(2)
-17%
|
(3)
-8%
|
(3)
-16%
|
(3)
N/A
|
(3)
+2%
|
(3)
-8%
|
(3)
+9%
|
(3)
-7%
|
(3)
-9%
|
(3)
-2%
|
(4)
-9%
|
(5)
-46%
|
(5)
+4%
|
(5)
+3%
|
(6)
-24%
|
(4)
+40%
|
(6)
-64%
|
(10)
-57%
|
(70)
-630%
|
(73)
-4%
|
(78)
-7%
|
(78)
0%
|
(19)
+76%
|
(12)
+35%
|
(13)
-3%
|
(10)
+24%
|
(9)
+10%
|
(8)
+7%
|
(10)
-28%
|
(15)
-44%
|
(33)
-117%
|
(36)
-9%
|
(37)
-3%
|
(36)
+2%
|
(19)
+46%
|
(17)
+11%
|
(15)
+9%
|
(14)
+7%
|
(14)
+3%
|
|
| EPS (Diluted) |
-0.06
N/A
|
-0.06
N/A
|
-0.07
-17%
|
-0.08
-14%
|
-0.07
+12%
|
-0.08
-14%
|
-0.08
N/A
|
-0.07
+12%
|
-0.06
+14%
|
-0.06
N/A
|
-0.06
N/A
|
-0.07
-17%
|
-0.1
-43%
|
-0.08
+20%
|
-0.07
+12%
|
-0.08
-14%
|
-0.05
+38%
|
-0.07
-40%
|
-0.1
-43%
|
-0.63
-530%
|
-0.65
-3%
|
-0.65
N/A
|
-0.65
N/A
|
-0.17
+74%
|
-0.1
+41%
|
-0.1
N/A
|
-0.07
+30%
|
-0.05
+29%
|
-0.05
N/A
|
-0.07
-40%
|
-0.1
-43%
|
-0.21
-110%
|
-0.22
-5%
|
-0.22
N/A
|
-0.21
+5%
|
-0.11
+48%
|
-0.1
+9%
|
-0.09
+10%
|
-0.08
+11%
|
-0.08
N/A
|
|