FingerMotion Inc
OTC:FNGR
Income Statement
Earnings Waterfall
FingerMotion Inc
Revenue
|
40.4m
USD
|
Cost of Revenue
|
-36.6m
USD
|
Gross Profit
|
3.8m
USD
|
Operating Expenses
|
-9m
USD
|
Operating Income
|
-5.2m
USD
|
Other Expenses
|
-163.3k
USD
|
Net Income
|
-5.4m
USD
|
Income Statement
FingerMotion Inc
Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||
Revenue |
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
+600%
|
0
+229%
|
0
+96%
|
1
+38%
|
1
+3%
|
1
+56%
|
1
+47%
|
2
+51%
|
4
+88%
|
6
+52%
|
9
+44%
|
11
+20%
|
13
+14%
|
15
+17%
|
17
+13%
|
20
+20%
|
22
+9%
|
23
+5%
|
23
+1%
|
22
-5%
|
21
-2%
|
27
+26%
|
34
+27%
|
41
+21%
|
46
+10%
|
40
-12%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(5)
|
(8)
|
(10)
|
(11)
|
(13)
|
(15)
|
(18)
|
(19)
|
(20)
|
(20)
|
(19)
|
(19)
|
(25)
|
(32)
|
(39)
|
(42)
|
(37)
|
|
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)
+80%
|
0
N/A
|
0
+150%
|
0
+160%
|
0
+38%
|
0
+89%
|
0
+15%
|
1
+49%
|
1
+60%
|
1
+4%
|
1
+22%
|
1
+4%
|
1
+15%
|
2
+17%
|
2
+19%
|
2
+22%
|
3
+15%
|
3
+2%
|
3
-8%
|
2
-11%
|
2
-5%
|
2
+6%
|
3
+13%
|
4
+54%
|
4
-6%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||
Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
|
Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
|
Research & Development |
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)
|
(1)
|
(1)
|
(1)
|
(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
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(0)
N/A
|
(0)
+25%
|
(0)
+33%
|
(0)
+50%
|
(0)
+50%
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-400%
|
(0)
-700%
|
(1)
-118%
|
(2)
-101%
|
(2)
-14%
|
(2)
+8%
|
(1)
+23%
|
(3)
-81%
|
(3)
-28%
|
(4)
-17%
|
(4)
-13%
|
(3)
+30%
|
(3)
+14%
|
(3)
-5%
|
(3)
-4%
|
(4)
-47%
|
(5)
-7%
|
(5)
-11%
|
(5)
-8%
|
(5)
+9%
|
(5)
-12%
|
(6)
-2%
|
(6)
-14%
|
(7)
-5%
|
(6)
+4%
|
(5)
+20%
|
(5)
-2%
|
|
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
Non-Reccuring Items |
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
|
|
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
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
Pre-Tax Income |
(0)
N/A
|
(0)
+25%
|
(0)
+50%
|
(0)
+67%
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
-400%
|
(0)
-700%
|
(1)
-118%
|
(2)
-101%
|
(2)
-14%
|
(2)
+7%
|
(2)
+3%
|
(3)
-61%
|
(4)
-25%
|
(4)
-15%
|
(4)
-2%
|
(3)
+30%
|
(3)
+14%
|
(3)
-7%
|
(3)
-8%
|
(4)
-47%
|
(5)
-8%
|
(5)
-10%
|
(6)
-6%
|
(5)
+11%
|
(5)
-11%
|
(6)
-2%
|
(7)
-27%
|
(8)
-7%
|
(7)
+3%
|
(6)
+19%
|
(5)
+10%
|
|
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
|
|
Income from Continuing Operations |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(7)
|
(6)
|
(5)
|
|
Income to Minority Interest |
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
|
|
Net Income (Common) |
(0)
N/A
|
(0)
+25%
|
(0)
+50%
|
(0)
+67%
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
-400%
|
(0)
-700%
|
(1)
-118%
|
(2)
-101%
|
(2)
-14%
|
(2)
+7%
|
(2)
+3%
|
(3)
-61%
|
(4)
-25%
|
(4)
-15%
|
(4)
-2%
|
(3)
+30%
|
(3)
+14%
|
(3)
-7%
|
(3)
-8%
|
(4)
-47%
|
(5)
-8%
|
(5)
-11%
|
(6)
-6%
|
(5)
+11%
|
(5)
-11%
|
(6)
-1%
|
(7)
-27%
|
(8)
-7%
|
(7)
+2%
|
(6)
+19%
|
(5)
+10%
|
|
EPS (Diluted) |
-0.03
N/A
|
-0.02
+33%
|
-0.01
+50%
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
-0.04
N/A
|
-0.07
-75%
|
-0.15
-114%
|
-0.11
+27%
|
-0.11
N/A
|
-0.1
+9%
|
-0.12
-20%
|
-0.14
-17%
|
-0.16
-14%
|
-0.16
N/A
|
-0.12
+25%
|
-0.07
+42%
|
-0.1
-43%
|
-0.1
N/A
|
-0.13
-30%
|
-0.13
N/A
|
-0.14
-8%
|
-0.14
N/A
|
-0.12
+14%
|
-0.13
-8%
|
-0.13
N/A
|
-0.17
-31%
|
-0.17
N/A
|
-0.16
+6%
|
-0.12
+25%
|
-0.1
+17%
|