Friendable Inc
OTC:FDBL
Income Statement
Earnings Waterfall
Friendable Inc
Income Statement
Friendable Inc
| Sep-2012 | 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 | ||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
4
|
3
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+233%
|
0
+60%
|
0
+4%
|
0
+8%
|
0
-11%
|
0
-19%
|
0
+16%
|
0
-21%
|
0
-33%
|
0
-25%
|
0
-52%
|
0
-31%
|
0
-50%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+417%
|
0
-56%
|
0
+33%
|
0
+3 267%
|
0
+100%
|
0
+48%
|
0
+26%
|
0
-2%
|
0
-10%
|
0
-29%
|
0
-32%
|
0
-57%
|
0
-92%
|
0
+970%
|
0
+65%
|
0
+40%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
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
|
|
| 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
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
|
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 |
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(10)
|
(10)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Selling, General & Administrative |
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| 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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| 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)
|
(8)
|
(8)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Operating Income |
(3)
N/A
|
(3)
+3%
|
(2)
+28%
|
(2)
+13%
|
(2)
+26%
|
(1)
+22%
|
(1)
-1%
|
(2)
-25%
|
(2)
-23%
|
(2)
-15%
|
(2)
-1%
|
(2)
+13%
|
(2)
+17%
|
(2)
-5%
|
(2)
-14%
|
(2)
-29%
|
(3)
-27%
|
(3)
-10%
|
(3)
+4%
|
(3)
+15%
|
(2)
+16%
|
(2)
+15%
|
(2)
+8%
|
(2)
+8%
|
(1)
+13%
|
(1)
+28%
|
(1)
+7%
|
(1)
+10%
|
(1)
-32%
|
(1)
+9%
|
(9)
-785%
|
(9)
0%
|
(1)
+86%
|
(2)
-34%
|
(2)
-18%
|
(2)
-16%
|
(2)
-3%
|
(3)
-14%
|
(3)
-6%
|
(3)
+5%
|
(3)
+7%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
2
|
2
|
0
|
0
|
|
| Non-Reccuring Items |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
(8)
|
0
|
0
|
(8)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| 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
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
0
|
(0)
|
(0)
|
|
| Pre-Tax Income |
(3)
N/A
|
(3)
+2%
|
(3)
+25%
|
(3)
+2%
|
(2)
+3%
|
(3)
-18%
|
(3)
-18%
|
(4)
-6%
|
(4)
-5%
|
(4)
+2%
|
(3)
+6%
|
(3)
+1%
|
(3)
+8%
|
(3)
+2%
|
(4)
-18%
|
(4)
-20%
|
(5)
-15%
|
(6)
-22%
|
(6)
-1%
|
(6)
+5%
|
(6)
-8%
|
(6)
+11%
|
(6)
+2%
|
(5)
+8%
|
(4)
+20%
|
(3)
+24%
|
(2)
+27%
|
(2)
+22%
|
(2)
-20%
|
(10)
-374%
|
(11)
-11%
|
(12)
-3%
|
(11)
+8%
|
(4)
+62%
|
(5)
-23%
|
(3)
+31%
|
(4)
-3%
|
(3)
+19%
|
(1)
+61%
|
(3)
-141%
|
(4)
-39%
|
|
| 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
|
0
|
|
| Income from Continuing Operations |
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(10)
|
(11)
|
(12)
|
(11)
|
(4)
|
(5)
|
(3)
|
(4)
|
(3)
|
(1)
|
(3)
|
(4)
|
|
| Net Income (Common) |
(3)
N/A
|
(3)
+2%
|
(3)
+25%
|
(3)
+2%
|
(2)
+3%
|
(3)
-18%
|
(3)
-18%
|
(4)
-6%
|
(4)
-5%
|
(4)
+2%
|
(3)
+6%
|
(3)
+1%
|
(3)
+8%
|
(3)
+2%
|
(4)
-18%
|
(4)
-20%
|
(5)
-15%
|
(6)
-22%
|
(6)
-1%
|
(6)
+5%
|
(6)
-8%
|
(6)
+11%
|
(6)
+2%
|
(5)
+8%
|
(4)
+20%
|
(3)
+24%
|
(2)
+27%
|
(2)
+22%
|
(2)
-20%
|
(10)
-374%
|
(11)
-11%
|
(12)
-3%
|
(11)
+8%
|
(4)
+62%
|
(5)
-23%
|
(3)
+31%
|
(4)
-3%
|
(3)
+19%
|
(1)
+50%
|
(3)
-110%
|
(4)
-35%
|
|
| EPS (Diluted) |
-2 278 420.44
N/A
|
-2 212 929.81
+3%
|
-1 645 922.51
+26%
|
-1 585 052.68
+4%
|
-1 490 888.35
+6%
|
-1 427 786.29
+4%
|
-1 299 711.33
+9%
|
-906 217.59
+30%
|
-441 140.92
+51%
|
-46 020.87
+90%
|
-51 497.93
-12%
|
-21 755.61
+58%
|
-315
+99%
|
-531.43
-69%
|
-181.99
+66%
|
-145.33
+20%
|
-125.24
+14%
|
-87 332
-69 632%
|
-77.12
+100%
|
-58.7
+24%
|
-45.14
+23%
|
-19 442
-42 970%
|
-17.25
+100%
|
-15.45
+10%
|
-12.29
+20%
|
-4 730.3
-38 389%
|
-6.83
+100%
|
-5.78
+15%
|
-6.82
-18%
|
-1 279.32
-18 658%
|
-0.46
+100%
|
-0.22
+52%
|
-0.08
+64%
|
-24.71
-30 788%
|
-0.04
+100%
|
-0.03
+25%
|
-5.83
-19 333%
|
-5.43
+7%
|
-0.87
+84%
|
-0.71
+18%
|
-0.42
+41%
|
|