Mastermind Inc
OTC:MMND
Income Statement
Earnings Waterfall
Mastermind Inc
Income Statement
Mastermind Inc
| 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 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-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
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
3
+117%
|
5
+93%
|
5
+5%
|
6
+4%
|
6
-4%
|
4
-28%
|
4
-4%
|
3
-14%
|
3
-12%
|
4
+26%
|
4
+0%
|
4
-1%
|
4
+1%
|
4
+4%
|
4
-6%
|
4
+4%
|
4
+15%
|
5
+5%
|
5
+4%
|
5
+1%
|
5
-3%
|
5
+1%
|
0
-92%
|
4
+837%
|
3
-14%
|
2
-29%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(2)
|
(1)
|
(1)
|
|
| 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
|
1
N/A
|
2
+98%
|
3
+35%
|
3
-2%
|
3
-7%
|
3
-6%
|
2
-33%
|
1
-45%
|
1
-37%
|
0
-52%
|
3
+733%
|
2
-6%
|
2
+2%
|
2
-3%
|
2
0%
|
2
+1%
|
2
+2%
|
3
+19%
|
3
+5%
|
3
+3%
|
3
+1%
|
3
-9%
|
3
+1%
|
0
-97%
|
2
+2 048%
|
2
-11%
|
1
-38%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
|
| 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)
+17%
|
(0)
-160%
|
(0)
N/A
|
(0)
+15%
|
(2)
-1 627%
|
(2)
+2%
|
(2)
+1%
|
(2)
+1%
|
(0)
+99%
|
0
N/A
|
(0)
N/A
|
(0)
-500%
|
(0)
N/A
|
0
N/A
|
1
+224%
|
1
+127%
|
1
-1%
|
1
+10%
|
1
-20%
|
(1)
N/A
|
(1)
+3%
|
(1)
-38%
|
(1)
+5%
|
0
N/A
|
(0)
N/A
|
(0)
-350%
|
(0)
-44%
|
(0)
+85%
|
1
N/A
|
1
+1%
|
0
-52%
|
1
+85%
|
1
-3%
|
1
+14%
|
1
-29%
|
1
-2%
|
(1)
N/A
|
(0)
+76%
|
(0)
-103%
|
(1)
-175%
|
|
| 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
|
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
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
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
|
|
| 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 |
(0)
N/A
|
(0)
-67%
|
(0)
-30%
|
(0)
N/A
|
(0)
+15%
|
(2)
-1 627%
|
(2)
+2%
|
(2)
+1%
|
(2)
+1%
|
(0)
+99%
|
0
N/A
|
(0)
N/A
|
(0)
-500%
|
(0)
N/A
|
0
N/A
|
0
+300%
|
1
+148%
|
1
N/A
|
1
+14%
|
1
-18%
|
(1)
N/A
|
(1)
+2%
|
(1)
-38%
|
(1)
+5%
|
0
N/A
|
(0)
N/A
|
(0)
-350%
|
0
N/A
|
1
+353%
|
1
+6%
|
1
+1%
|
1
+6%
|
1
-16%
|
1
-3%
|
1
+14%
|
1
-29%
|
1
+2%
|
(1)
N/A
|
(0)
+84%
|
(0)
-145%
|
(1)
-220%
|
|
| 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 |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(0)
|
(0)
|
(1)
|
|
| Net Income (Common) |
(0)
N/A
|
(0)
-67%
|
(0)
-30%
|
(0)
N/A
|
(0)
+15%
|
(2)
-1 627%
|
(2)
+2%
|
(2)
+1%
|
(2)
+1%
|
(0)
+99%
|
0
N/A
|
(0)
N/A
|
(0)
-500%
|
(0)
N/A
|
0
N/A
|
0
+363%
|
1
+146%
|
1
+1%
|
1
+11%
|
1
-21%
|
(1)
N/A
|
(1)
-3%
|
(1)
-19%
|
(1)
+4%
|
0
N/A
|
0
-36%
|
0
-56%
|
0
+650%
|
1
+157%
|
1
+5%
|
1
+4%
|
1
-5%
|
1
-14%
|
1
-9%
|
1
+8%
|
1
-25%
|
0
-24%
|
(1)
N/A
|
(0)
+67%
|
(0)
-61%
|
(1)
-132%
|
|
| EPS (Diluted) |
-0.02
N/A
|
-0.03
-50%
|
-0.04
-33%
|
-0.04
N/A
|
-0.03
+25%
|
-0.57
-1 800%
|
-0.44
+23%
|
-0.43
+2%
|
-0.43
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0.03
N/A
|
0.02
-33%
|
0.03
+50%
|
0.02
-33%
|
-0.02
N/A
|
-0.02
N/A
|
-0.03
-50%
|
-0.03
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
|