Diego Pellicer Worldwide Inc
OTC:DPWW
Income Statement
Earnings Waterfall
Diego Pellicer Worldwide Inc
Income Statement
Diego Pellicer Worldwide Inc
| Dec-2012 | Mar-2013 | Jun-2013 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||
| Revenue |
0
N/A
|
0
+33%
|
0
-25%
|
0
+33%
|
0
+150%
|
0
+10%
|
0
N/A
|
0
-9%
|
0
-51%
|
0
-18%
|
0
N/A
|
0
+550%
|
0
-60%
|
0
+53%
|
0
+88%
|
0
-47%
|
0
+94%
|
1
+77%
|
1
+73%
|
1
+22%
|
1
+28%
|
2
+5%
|
1
-17%
|
1
+8%
|
1
+4%
|
2
+5%
|
2
+9%
|
2
-1%
|
2
+0%
|
2
-4%
|
2
+20%
|
2
-2%
|
1
-32%
|
1
+15%
|
1
-37%
|
1
-17%
|
1
+0%
|
1
-1%
|
1
-1%
|
1
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| 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)
-59%
|
(1)
-49%
|
(1)
-53%
|
(1)
+22%
|
(0)
+63%
|
0
N/A
|
0
+450%
|
0
+56%
|
0
-63%
|
0
+4%
|
0
+96%
|
0
+15%
|
1
+35%
|
1
-2%
|
0
-9%
|
0
-17%
|
0
+9%
|
0
-10%
|
0
-31%
|
0
+13%
|
0
-42%
|
0
-16%
|
0
+1%
|
0
+4%
|
0
+4%
|
0
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(4)
|
(7)
|
(11)
|
(12)
|
(15)
|
(13)
|
(10)
|
(10)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(4)
|
(7)
|
(11)
|
(12)
|
(15)
|
(13)
|
(10)
|
(10)
|
(5)
|
(5)
|
(4)
|
(4)
|
(6)
|
(6)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
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)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
+14%
|
0
N/A
|
(0)
N/A
|
(1)
-186%
|
(2)
-61%
|
(4)
-145%
|
(7)
-61%
|
(11)
-74%
|
(11)
0%
|
(15)
-31%
|
(13)
+10%
|
(11)
+21%
|
(11)
-2%
|
(6)
+47%
|
(6)
-3%
|
(5)
+20%
|
(5)
N/A
|
(6)
-16%
|
(6)
-1%
|
(5)
+15%
|
(5)
+5%
|
(3)
+44%
|
(3)
-9%
|
(2)
+12%
|
(2)
+18%
|
(2)
-6%
|
(2)
+4%
|
(2)
+1%
|
(2)
-2%
|
(1)
+61%
|
(1)
-22%
|
(1)
+14%
|
(1)
+13%
|
(1)
-2%
|
(1)
-2%
|
(1)
+20%
|
(1)
-1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(5)
|
(4)
|
(2)
|
(2)
|
1
|
(1)
|
(3)
|
(6)
|
(2)
|
(1)
|
(2)
|
1
|
(1)
|
(3)
|
(2)
|
(1)
|
0
|
3
|
(1)
|
(1)
|
(2)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(7)
|
(4)
|
(5)
|
(4)
|
1
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
|
| 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
|
1
|
1
|
1
|
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
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Pre-Tax Income |
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
+14%
|
0
N/A
|
(0)
N/A
|
(1)
-186%
|
(2)
-61%
|
(5)
-187%
|
(7)
-55%
|
(12)
-66%
|
(13)
-2%
|
(16)
-27%
|
(15)
+7%
|
(12)
+19%
|
(13)
-8%
|
(7)
+45%
|
(7)
-5%
|
(12)
-58%
|
(14)
-19%
|
(15)
-6%
|
(11)
+22%
|
(5)
+53%
|
(6)
-18%
|
(7)
-9%
|
(9)
-31%
|
(10)
-13%
|
(4)
+63%
|
(3)
+32%
|
(3)
-10%
|
(1)
+76%
|
(3)
-336%
|
(3)
-1%
|
(2)
+27%
|
(2)
+27%
|
0
N/A
|
3
+5 809%
|
(1)
N/A
|
(2)
-30%
|
(2)
-12%
|
|
| 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
|
|
| Income from Continuing Operations |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(2)
|
(5)
|
(7)
|
(12)
|
(13)
|
(16)
|
(15)
|
(12)
|
(13)
|
(7)
|
(7)
|
(12)
|
(14)
|
(15)
|
(11)
|
(5)
|
(6)
|
(7)
|
(9)
|
(10)
|
(4)
|
(3)
|
(3)
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
0
|
3
|
(1)
|
(2)
|
(2)
|
|
| Net Income (Common) |
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
+14%
|
0
N/A
|
(0)
N/A
|
(1)
-186%
|
(2)
-61%
|
(5)
-187%
|
(7)
-55%
|
(12)
-66%
|
(13)
-2%
|
(16)
-27%
|
(15)
+7%
|
(12)
+19%
|
(13)
-8%
|
(7)
+45%
|
(7)
-5%
|
(12)
-58%
|
(14)
-19%
|
(15)
-6%
|
(11)
+22%
|
(5)
+53%
|
(6)
-18%
|
(7)
-9%
|
(9)
-31%
|
(10)
-13%
|
(4)
+63%
|
(3)
+31%
|
(3)
-12%
|
(1)
+69%
|
(3)
-251%
|
(3)
+2%
|
(3)
-6%
|
(3)
+20%
|
(1)
+61%
|
2
N/A
|
(2)
N/A
|
(2)
-23%
|
(2)
-9%
|
|
| EPS (Diluted) |
-0.02
N/A
|
-0.03
-50%
|
-0.03
N/A
|
-0.02
+33%
|
0.01
N/A
|
-0.52
N/A
|
-1.51
-190%
|
-2.44
-62%
|
-7.05
-189%
|
-5.64
+20%
|
-8.36
-48%
|
-8.02
+4%
|
-12.45
-55%
|
-7.8
+37%
|
-5.74
+26%
|
-5.91
-3%
|
-3.33
+44%
|
-2.92
+12%
|
-4.44
-52%
|
-5.11
-15%
|
-4.67
+9%
|
-0.88
+81%
|
-0.65
+26%
|
-0.38
+42%
|
-0.45
-18%
|
-0.24
+47%
|
-0.2
+17%
|
0
N/A
|
-0.04
N/A
|
-0.02
+50%
|
-0.02
N/A
|
-0.03
-50%
|
-0.02
+33%
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
|