Mitesco Inc
OTC:MITI
Income Statement
Earnings Waterfall
Mitesco Inc
Revenue
|
570k
USD
|
Cost of Revenue
|
-1.5m
USD
|
Gross Profit
|
-900k
USD
|
Operating Expenses
|
-8.7m
USD
|
Operating Income
|
-9.6m
USD
|
Other Expenses
|
-15.9m
USD
|
Net Income
|
-25.5m
USD
|
Income Statement
Mitesco Inc
Mar-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
0
N/A
|
0
+18%
|
0
-5%
|
0
-5%
|
0
+17%
|
0
-19%
|
0
+24%
|
0
N/A
|
(0)
N/A
|
(0)
-29%
|
(0)
-122%
|
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
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+100%
|
0
+500%
|
0
+92%
|
0
+70%
|
1
+49%
|
1
+19%
|
1
-17%
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
Gross Profit |
0
N/A
|
0
+40%
|
0
-7%
|
0
-23%
|
0
+20%
|
0
-50%
|
0
-17%
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
-300%
|
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
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-141%
|
(1)
-54%
|
(2)
-25%
|
(1)
+13%
|
(1)
+34%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
0
|
1
|
2
|
3
|
(0)
|
(1)
|
(3)
|
(5)
|
(4)
|
(4)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
|
Selling, General & Administrative |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
0
|
1
|
1
|
2
|
(0)
|
(1)
|
(3)
|
(5)
|
(4)
|
(4)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
|
Research & Development |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
|
Operating Income |
(2)
N/A
|
(3)
-10%
|
(3)
-13%
|
(3)
-6%
|
(3)
-12%
|
(3)
-1%
|
(3)
+0%
|
0
N/A
|
1
N/A
|
2
+77%
|
3
+44%
|
(0)
N/A
|
(1)
-1 383%
|
(3)
-189%
|
(5)
-83%
|
(4)
+7%
|
(4)
+9%
|
(2)
+42%
|
(0)
+87%
|
(1)
-126%
|
(1)
+26%
|
(1)
-13%
|
(1)
-76%
|
(1)
-27%
|
(1)
-13%
|
(1)
+4%
|
(1)
+10%
|
(1)
-12%
|
(2)
-19%
|
(2)
-24%
|
(2)
-8%
|
(3)
-10%
|
(3)
-18%
|
(4)
-26%
|
(5)
-31%
|
(6)
-30%
|
(8)
-33%
|
(10)
-16%
|
(10)
-5%
|
(11)
-2%
|
(10)
+10%
|
|
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)
|
(1)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(4)
|
(5)
|
(6)
|
|
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)
|
0
|
0
|
0
|
(7)
|
(10)
|
|
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
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Pre-Tax Income |
(3)
N/A
|
(3)
-12%
|
(3)
-13%
|
(3)
-5%
|
(4)
-11%
|
(4)
-1%
|
(4)
-1%
|
0
N/A
|
1
N/A
|
2
+78%
|
3
+43%
|
(0)
N/A
|
(1)
-1 200%
|
(3)
-212%
|
(5)
-80%
|
(5)
+5%
|
(4)
+13%
|
(3)
+40%
|
(0)
+84%
|
(1)
-79%
|
(1)
+23%
|
(1)
-17%
|
(1)
-66%
|
(1)
-26%
|
(2)
-29%
|
(2)
-9%
|
(3)
-36%
|
(4)
-44%
|
(4)
+8%
|
(4)
-8%
|
(4)
+7%
|
(3)
+20%
|
(5)
-79%
|
(6)
-14%
|
(7)
-13%
|
(8)
-21%
|
(9)
-16%
|
(12)
-26%
|
(14)
-20%
|
(23)
-68%
|
(25)
-8%
|
|
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
|
0
|
0
|
|
Income from Continuing Operations |
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
0
|
1
|
2
|
3
|
(0)
|
(1)
|
(3)
|
(5)
|
(5)
|
(4)
|
(3)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(12)
|
(14)
|
(23)
|
(25)
|
|
Net Income (Common) |
(3)
N/A
|
(3)
-12%
|
(3)
-13%
|
(3)
-5%
|
(4)
-11%
|
(4)
-1%
|
(4)
-1%
|
(4)
+2%
|
(3)
+14%
|
(3)
+6%
|
(3)
+13%
|
(0)
+85%
|
(1)
-55%
|
(2)
-198%
|
(4)
-97%
|
(5)
-34%
|
(4)
+13%
|
(3)
+40%
|
(0)
+84%
|
(1)
-79%
|
(1)
+23%
|
(1)
-17%
|
(1)
-66%
|
(1)
-26%
|
(2)
-29%
|
(2)
-9%
|
(3)
-36%
|
(4)
-44%
|
(4)
+8%
|
(4)
-8%
|
(4)
+6%
|
(3)
+19%
|
(6)
-88%
|
(6)
-13%
|
(7)
-12%
|
(11)
-60%
|
(12)
-9%
|
(15)
-19%
|
(17)
-16%
|
(24)
-39%
|
(26)
-8%
|
|
EPS (Diluted) |
-256
N/A
|
-287
-12%
|
-325
-13%
|
-340
-5%
|
-375.99
-11%
|
-380
-1%
|
-384
-1%
|
-377
+2%
|
-326
+14%
|
-308
+6%
|
-269
+13%
|
-40
+85%
|
-2.58
+94%
|
-7.4
-187%
|
-14
-89%
|
-17.42
-24%
|
-11.86
+32%
|
-6.91
+42%
|
-1.2
+83%
|
-2.08
-73%
|
-1.44
+31%
|
-1.58
-10%
|
-2.25
-42%
|
-2.84
-26%
|
-2.9
-2%
|
-2.92
-1%
|
-3.1
-6%
|
-4.32
-39%
|
-2.13
+51%
|
-2.17
-2%
|
-1.81
+17%
|
-1.4
+23%
|
-1.47
-5%
|
-1.55
-5%
|
-1.67
-8%
|
-2.77
-66%
|
-2.85
-3%
|
-3.28
-15%
|
-3.7
-13%
|
-5.29
-43%
|
-5.28
+0%
|