Golden Matrix Group Inc
OTC:GMGI
Income Statement
Earnings Waterfall
Golden Matrix Group Inc
Revenue
|
45.2m
USD
|
Cost of Revenue
|
-34.4m
USD
|
Gross Profit
|
10.8m
USD
|
Operating Expenses
|
-10.7m
USD
|
Operating Income
|
84.7k
USD
|
Other Expenses
|
-740.1k
USD
|
Net Income
|
-655.3k
USD
|
Income Statement
Golden Matrix Group Inc
Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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
N/A
|
0
+150%
|
0
+60%
|
0
+38%
|
0
+9%
|
0
N/A
|
0
N/A
|
0
+267%
|
1
+109%
|
2
+66%
|
2
+44%
|
3
+18%
|
3
+11%
|
3
+8%
|
3
+5%
|
3
0%
|
4
+8%
|
4
+17%
|
5
+26%
|
7
+37%
|
9
+31%
|
9
N/A
|
18
+95%
|
24
+32%
|
30
+24%
|
36
+21%
|
38
+5%
|
40
+5%
|
42
+6%
|
44
+5%
|
45
+2%
|
|
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)
|
(1)
|
(2)
|
(3)
|
(5)
|
(6)
|
(13)
|
(17)
|
(22)
|
(27)
|
(28)
|
(31)
|
(33)
|
(34)
|
(34)
|
|
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
|
1
N/A
|
1
+20%
|
2
+63%
|
2
+32%
|
3
+32%
|
3
+9%
|
3
+7%
|
4
+5%
|
3
-13%
|
3
+1%
|
3
+5%
|
4
+14%
|
4
+15%
|
3
-22%
|
5
+62%
|
7
+26%
|
8
+19%
|
9
+15%
|
10
+5%
|
9
-5%
|
9
-4%
|
10
+13%
|
11
+9%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(5)
|
(5)
|
(4)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(5)
|
(6)
|
(9)
|
(10)
|
(11)
|
(12)
|
(10)
|
(11)
|
|
Selling, General & Administrative |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(5)
|
(5)
|
(4)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(4)
|
(5)
|
(6)
|
(9)
|
(10)
|
(11)
|
(12)
|
(10)
|
(11)
|
|
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(0)
N/A
|
(0)
-10%
|
(1)
-16%
|
(1)
-2%
|
(1)
-104%
|
(1)
-12%
|
(2)
-69%
|
(2)
-9%
|
(2)
+9%
|
(2)
-20%
|
(5)
-113%
|
(5)
+4%
|
(4)
+10%
|
(4)
+14%
|
(0)
+94%
|
(0)
N/A
|
(0)
+16%
|
(0)
+5%
|
(1)
-395%
|
(1)
+42%
|
(0)
+86%
|
0
N/A
|
2
+687%
|
2
+11%
|
2
+1%
|
2
-3%
|
1
-34%
|
1
-39%
|
0
-49%
|
0
-25%
|
1
+140%
|
1
+4%
|
1
+53%
|
2
+54%
|
2
+12%
|
0
-90%
|
(1)
N/A
|
(2)
-231%
|
(3)
-91%
|
(1)
+85%
|
0
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(25)
|
(8)
|
(6)
|
(4)
|
18
|
1
|
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
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
4
|
4
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(1)
N/A
|
(1)
-11%
|
(1)
-64%
|
(1)
+8%
|
(2)
-54%
|
(2)
-8%
|
(3)
-24%
|
(4)
-62%
|
(5)
-14%
|
(27)
-456%
|
(10)
+63%
|
(7)
+29%
|
(5)
+26%
|
17
N/A
|
2
-90%
|
0
-95%
|
0
N/A
|
(0)
N/A
|
(1)
-450%
|
(1)
+59%
|
(0)
+63%
|
0
N/A
|
2
+1 375%
|
2
+12%
|
2
N/A
|
2
-3%
|
1
-34%
|
1
-40%
|
0
-48%
|
0
-25%
|
1
+130%
|
1
-6%
|
1
+75%
|
2
+65%
|
2
+15%
|
0
-79%
|
(0)
N/A
|
(2)
-403%
|
(3)
-99%
|
(0)
+85%
|
0
N/A
|
|
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)
|
(1)
|
(1)
|
|
Income from Continuing Operations |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(27)
|
(10)
|
(7)
|
(5)
|
17
|
2
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
0
|
(1)
|
(2)
|
(4)
|
(1)
|
(1)
|
|
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)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
Net Income (Common) |
(1)
N/A
|
(1)
-11%
|
(1)
-64%
|
(1)
+8%
|
(2)
-54%
|
(2)
-8%
|
(3)
-24%
|
(4)
-62%
|
(5)
-14%
|
(27)
-456%
|
(10)
+63%
|
(7)
+29%
|
(5)
+26%
|
17
N/A
|
2
-90%
|
0
-95%
|
0
N/A
|
(0)
N/A
|
(1)
-450%
|
(1)
+59%
|
(0)
+63%
|
0
N/A
|
2
+1 375%
|
2
+12%
|
2
N/A
|
2
-3%
|
1
-34%
|
1
-40%
|
0
-48%
|
0
-25%
|
1
+130%
|
1
-6%
|
1
+54%
|
1
+46%
|
2
+10%
|
(0)
N/A
|
(1)
-312%
|
(2)
-109%
|
(4)
-74%
|
(1)
+69%
|
(1)
+44%
|
|
EPS (Diluted) |
-564 555 620.64
N/A
|
-501 509 729.79
+11%
|
-364 245 646.44
+27%
|
-391 794 874.19
-8%
|
-177 680 378.48
+55%
|
-109 532 802.09
+38%
|
-55 488 378.49
+49%
|
-84 589 426.82
-52%
|
-32 943 755.13
+61%
|
-25 381 055.41
+23%
|
-6 758.95
+100%
|
-237.33
+96%
|
-3.15
+99%
|
2
N/A
|
0.15
-93%
|
0.05
-67%
|
0
N/A
|
-0.02
N/A
|
-0.17
-750%
|
-0.03
+82%
|
-0.02
+33%
|
-0.01
+50%
|
0.06
N/A
|
0.06
N/A
|
0.06
N/A
|
0.06
N/A
|
0.05
-17%
|
0.03
-40%
|
0.01
-67%
|
0
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.04
+100%
|
0.05
+25%
|
-0.01
N/A
|
-0.03
-200%
|
-0.06
-100%
|
-0.11
-83%
|
-0.03
+73%
|
-0.02
+33%
|