Blockmate Ventures Inc
OTC:MATEF
Income Statement
Earnings Waterfall
Blockmate Ventures Inc
Income Statement
Blockmate Ventures Inc
| Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
1
+34%
|
0
N/A
|
1
N/A
|
1
0%
|
0
-30%
|
0
-98%
|
0
+2 534%
|
0
-48%
|
0
-93%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Gross Profit | |||||||||||||||
| Cost of Revenue |
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
0
N/A
|
0
+34%
|
0
N/A
|
0
N/A
|
0
-7%
|
0
-49%
|
(0)
N/A
|
0
N/A
|
0
-71%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(1)
|
(4)
|
(2)
|
(5)
|
(3)
|
(0)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(7)
|
|
| Selling, General & Administrative |
(1)
|
(4)
|
(2)
|
(5)
|
(5)
|
(3)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(7)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
(0)
|
(0)
|
0
|
(0)
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(1)
N/A
|
(4)
-231%
|
(2)
+58%
|
(5)
-215%
|
(3)
+49%
|
(0)
+87%
|
(1)
-297%
|
(3)
-101%
|
(3)
-11%
|
(3)
-1%
|
(3)
+11%
|
(4)
-43%
|
(5)
-30%
|
(7)
-35%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
(3)
|
0
|
(3)
|
(3)
|
(0)
|
(2)
|
(3)
|
(3)
|
(1)
|
(1)
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(1)
N/A
|
(4)
-250%
|
(4)
-11%
|
(5)
-22%
|
(6)
-11%
|
(3)
+40%
|
(2)
+46%
|
(5)
-181%
|
(6)
-20%
|
(6)
+2%
|
(4)
+40%
|
(5)
-35%
|
(5)
-2%
|
(7)
-40%
|
|
| Net Income | |||||||||||||||
| Income from Continuing Operations |
(1)
|
(4)
|
(4)
|
(5)
|
(6)
|
(3)
|
(2)
|
(5)
|
(6)
|
(6)
|
(4)
|
(5)
|
(5)
|
(7)
|
|
| Net Income (Common) |
(1)
N/A
|
(4)
-250%
|
(5)
-21%
|
(5)
-11%
|
(6)
-11%
|
(3)
+40%
|
(3)
+18%
|
(5)
-75%
|
(5)
+1%
|
(5)
+2%
|
(3)
+45%
|
(4)
-49%
|
(5)
-29%
|
(7)
-40%
|
|
| EPS (Diluted) |
-0.02
N/A
|
-0.07
-250%
|
-0.07
N/A
|
-0.09
-29%
|
-0.1
-11%
|
-0.05
+50%
|
-0.02
+60%
|
-0.06
-200%
|
-0.06
N/A
|
-0.06
N/A
|
-0.03
+50%
|
-0.04
-33%
|
-0.04
N/A
|
-0.05
-25%
|
|