Gaming Innovation Group Inc
OTC:GIGI
Income Statement
Earnings Waterfall
Gaming Innovation Group Inc
Revenue
|
124.9m
EUR
|
Cost of Revenue
|
-5.6m
EUR
|
Gross Profit
|
119.4m
EUR
|
Operating Expenses
|
-100.7m
EUR
|
Operating Income
|
18.7m
EUR
|
Other Expenses
|
-7.8m
EUR
|
Net Income
|
10.9m
EUR
|
Income Statement
Gaming Innovation Group Inc
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 | Dec-2022 | Mar-2023 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
12
N/A
|
9
-29%
|
5
-39%
|
5
-1%
|
7
+41%
|
11
+45%
|
10
-2%
|
11
+2%
|
11
+3%
|
12
+10%
|
18
+47%
|
23
+29%
|
29
+26%
|
39
+34%
|
54
+39%
|
69
+28%
|
86
+25%
|
102
+19%
|
120
+18%
|
135
+12%
|
145
+8%
|
151
+4%
|
151
0%
|
146
-3%
|
121
-17%
|
114
-6%
|
118
+4%
|
97
-18%
|
102
+6%
|
90
-12%
|
63
-30%
|
70
+11%
|
73
+4%
|
103
+42%
|
109
+5%
|
113
+5%
|
121
+6%
|
100
-18%
|
107
+8%
|
117
+9%
|
125
+7%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(5)
|
(3)
|
(2)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(4)
|
(4)
|
(5)
|
(7)
|
(9)
|
(12)
|
(16)
|
(18)
|
(21)
|
(23)
|
(25)
|
(26)
|
(27)
|
(27)
|
(21)
|
(21)
|
(14)
|
(8)
|
(9)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
|
Gross Profit |
7
N/A
|
5
-29%
|
3
-40%
|
3
-20%
|
4
+49%
|
6
+47%
|
7
+19%
|
7
+7%
|
8
+17%
|
10
+24%
|
14
+35%
|
18
+34%
|
24
+30%
|
32
+34%
|
44
+39%
|
56
+27%
|
70
+24%
|
84
+20%
|
100
+19%
|
112
+12%
|
120
+8%
|
125
+4%
|
124
-1%
|
120
-4%
|
100
-16%
|
93
-7%
|
104
+12%
|
89
-15%
|
93
+5%
|
87
-7%
|
60
-31%
|
67
+11%
|
69
+4%
|
100
+45%
|
106
+5%
|
110
+4%
|
117
+6%
|
95
-19%
|
102
+7%
|
111
+9%
|
119
+8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(5)
|
(6)
|
(10)
|
(14)
|
(14)
|
(13)
|
(6)
|
(7)
|
(8)
|
(11)
|
(17)
|
(22)
|
(27)
|
(35)
|
(42)
|
(55)
|
(69)
|
(83)
|
(98)
|
(109)
|
(120)
|
(125)
|
(125)
|
(123)
|
(105)
|
(101)
|
(135)
|
(122)
|
(124)
|
(116)
|
(69)
|
(69)
|
(67)
|
(91)
|
(93)
|
(97)
|
(103)
|
(84)
|
(90)
|
(96)
|
(101)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(8)
|
(10)
|
(13)
|
(16)
|
(19)
|
(27)
|
(34)
|
(41)
|
(71)
|
(72)
|
(74)
|
(73)
|
(51)
|
(56)
|
(45)
|
(50)
|
(64)
|
(57)
|
(66)
|
(62)
|
(43)
|
(30)
|
(30)
|
(26)
|
(22)
|
(39)
|
(43)
|
(50)
|
(58)
|
(61)
|
(64)
|
|
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
|
(2)
|
0
|
(3)
|
0
|
(3)
|
(4)
|
(3)
|
0
|
(0)
|
(1)
|
0
|
0
|
(5)
|
(6)
|
(10)
|
0
|
(11)
|
(11)
|
|
Depreciation & Amortization |
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(8)
|
(11)
|
(14)
|
(17)
|
(19)
|
(20)
|
(22)
|
(23)
|
(24)
|
(43)
|
(41)
|
(41)
|
(39)
|
(19)
|
(17)
|
(15)
|
(20)
|
(20)
|
(20)
|
(23)
|
(18)
|
(24)
|
(26)
|
(28)
|
|
Other Operating Expenses |
(3)
|
(4)
|
(8)
|
(11)
|
(13)
|
(11)
|
(4)
|
(4)
|
(6)
|
(7)
|
(8)
|
(10)
|
(12)
|
(16)
|
(19)
|
(24)
|
(29)
|
(34)
|
(17)
|
(23)
|
(30)
|
(34)
|
(55)
|
(43)
|
(36)
|
(23)
|
(28)
|
(20)
|
(13)
|
(12)
|
(6)
|
(22)
|
(21)
|
(44)
|
(51)
|
(33)
|
(32)
|
(6)
|
(7)
|
2
|
2
|
|
Operating Income |
2
N/A
|
(1)
N/A
|
(7)
-1 107%
|
(11)
-65%
|
(10)
+13%
|
(8)
+20%
|
0
N/A
|
0
-60%
|
(0)
N/A
|
(0)
-88%
|
(3)
-562%
|
(3)
-11%
|
(3)
+7%
|
(3)
+7%
|
3
N/A
|
2
-42%
|
1
-30%
|
1
-25%
|
2
+92%
|
3
+76%
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(3)
-163%
|
(5)
-35%
|
(8)
-86%
|
(31)
-266%
|
(33)
-7%
|
(31)
+7%
|
(29)
+7%
|
(9)
+70%
|
(2)
+76%
|
2
N/A
|
9
+280%
|
13
+37%
|
14
+8%
|
14
+1%
|
11
-20%
|
12
+9%
|
15
+20%
|
19
+29%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
1
|
0
|
(2)
|
(4)
|
(6)
|
(7)
|
(6)
|
(4)
|
(3)
|
(4)
|
(4)
|
(7)
|
(8)
|
(7)
|
(10)
|
(10)
|
(9)
|
(7)
|
(4)
|
(3)
|
(3)
|
(3)
|
|
Non-Reccuring Items |
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
(16)
|
(16)
|
(19)
|
(7)
|
(7)
|
(7)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
Total Other Income |
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
1
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(8)
|
(8)
|
(8)
|
(8)
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
|
Pre-Tax Income |
1
N/A
|
(2)
N/A
|
(11)
-591%
|
(11)
-2%
|
(10)
+15%
|
(8)
+21%
|
1
N/A
|
0
-68%
|
0
+114%
|
0
-2%
|
(2)
N/A
|
(1)
+62%
|
(2)
-90%
|
(2)
-53%
|
3
N/A
|
(1)
N/A
|
(1)
-53%
|
(1)
+21%
|
1
N/A
|
4
+591%
|
(0)
N/A
|
(2)
-1 355%
|
(22)
-905%
|
(26)
-16%
|
(28)
-9%
|
(34)
-21%
|
(50)
-49%
|
(51)
-3%
|
(50)
+3%
|
(44)
+11%
|
(16)
+65%
|
(10)
+35%
|
(5)
+50%
|
(2)
+67%
|
2
N/A
|
3
+26%
|
5
+72%
|
6
+9%
|
8
+35%
|
10
+32%
|
15
+43%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(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)
|
(0)
|
1
|
1
|
2
|
2
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Income from Continuing Operations |
1
|
(2)
|
(11)
|
(11)
|
(10)
|
(8)
|
1
|
0
|
0
|
0
|
(2)
|
(1)
|
(2)
|
(2)
|
2
|
(1)
|
(1)
|
(1)
|
(0)
|
3
|
(1)
|
(3)
|
(23)
|
(27)
|
(29)
|
(34)
|
(51)
|
(52)
|
(51)
|
(45)
|
(16)
|
(9)
|
(4)
|
1
|
4
|
3
|
5
|
4
|
6
|
8
|
13
|
|
Net Income (Common) |
0
N/A
|
(3)
N/A
|
(11)
-347%
|
(11)
-2%
|
(10)
+15%
|
(8)
+21%
|
1
N/A
|
0
-75%
|
0
+129%
|
0
-3%
|
(2)
N/A
|
(1)
+61%
|
(2)
-85%
|
(2)
-54%
|
2
N/A
|
(1)
N/A
|
(1)
-31%
|
(1)
+15%
|
(0)
+66%
|
3
N/A
|
(1)
N/A
|
(3)
-165%
|
(23)
-570%
|
(27)
-17%
|
(28)
-6%
|
(34)
-20%
|
(82)
-142%
|
(82)
+0%
|
(82)
+0%
|
(78)
+4%
|
(18)
+77%
|
(13)
+27%
|
(7)
+43%
|
(1)
+89%
|
2
N/A
|
1
-65%
|
2
+318%
|
1
-45%
|
3
+146%
|
6
+84%
|
11
+91%
|
|
EPS (Diluted) |
0
N/A
|
-0.16
N/A
|
-0.7
-338%
|
-0.78
-11%
|
-0.87
-12%
|
-0.62
+29%
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.03
-50%
|
0.04
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0.03
N/A
|
-0.02
N/A
|
-0.04
-100%
|
-0.25
-525%
|
-0.3
-20%
|
-0.32
-7%
|
-0.38
-19%
|
-0.91
-139%
|
-0.9
+1%
|
-0.9
N/A
|
-0.86
+4%
|
-0.18
+79%
|
-0.14
+22%
|
-0.08
+43%
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.04
+100%
|
0.1
+150%
|