Metasphere Labs Inc
OTC:LABZD
Income Statement
Earnings Waterfall
Metasphere Labs Inc
Income Statement
Metasphere Labs Inc
| Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
6
N/A
|
7
+5%
|
7
+2%
|
7
+1%
|
1
-91%
|
0
-37%
|
0
-29%
|
1
+125%
|
1
+79%
|
2
+49%
|
2
+39%
|
2
-9%
|
2
-30%
|
1
-41%
|
0
-74%
|
|
| Gross Profit | |||||||||||||||||
| Cost of Revenue |
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Gross Profit |
0
N/A
|
6
N/A
|
6
+5%
|
6
-4%
|
6
+1%
|
0
-96%
|
0
-97%
|
0
+3 318%
|
1
+138%
|
1
+77%
|
1
+52%
|
2
+39%
|
2
-10%
|
1
-30%
|
1
-43%
|
0
-75%
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(0)
|
(1)
|
(3)
|
(12)
|
(14)
|
(17)
|
(16)
|
(9)
|
(6)
|
(11)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
|
| Selling, General & Administrative |
(0)
|
(1)
|
(3)
|
(12)
|
(14)
|
(16)
|
(16)
|
(8)
|
(6)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
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
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(0)
N/A
|
6
N/A
|
3
-45%
|
(6)
N/A
|
(8)
-48%
|
(16)
-101%
|
(16)
0%
|
(8)
+49%
|
(5)
+35%
|
(10)
-82%
|
(0)
+100%
|
1
N/A
|
1
-10%
|
(1)
N/A
|
(1)
-3%
|
(1)
-64%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
(0)
|
(0)
|
(0)
|
(4)
|
(3)
|
(7)
|
(9)
|
(7)
|
0
|
(3)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
|
| Gain/Loss on Disposition of Assets |
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
(0)
|
(1)
|
0
|
1
|
2
|
2
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(0)
N/A
|
6
N/A
|
2
-61%
|
(7)
N/A
|
(13)
-92%
|
(20)
-55%
|
(23)
-13%
|
(16)
+27%
|
(12)
+24%
|
(10)
+20%
|
(3)
+66%
|
(0)
+90%
|
(0)
+96%
|
(1)
-4 136%
|
(1)
-101%
|
(2)
-34%
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(0)
|
6
|
2
|
(7)
|
(12)
|
(20)
|
(23)
|
(16)
|
(12)
|
(10)
|
(3)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
|
| Net Income (Common) |
(0)
N/A
|
6
N/A
|
2
-61%
|
(7)
N/A
|
(12)
-79%
|
(20)
-66%
|
(23)
-13%
|
(16)
+27%
|
(13)
+24%
|
(10)
+21%
|
(3)
+66%
|
(0)
+91%
|
(0)
+95%
|
(1)
-4 136%
|
(1)
-101%
|
(2)
-34%
|
|
| EPS (Diluted) |
-0.04
N/A
|
0.05
N/A
|
0.02
-60%
|
-0.06
N/A
|
-36.83
-61 283%
|
-12.11
+67%
|
-12.52
-3%
|
-9.1
+27%
|
-27.52
-202%
|
-4.98
+82%
|
-0.11
+98%
|
0
N/A
|
0
N/A
|
-0.06
N/A
|
-0.11
-83%
|
-0.16
-45%
|
|