Meso Numismatics Inc
OTC:MSSV
Income Statement
Earnings Waterfall
Meso Numismatics Inc
Income Statement
Meso Numismatics Inc
| Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||
| Revenue |
0
N/A
|
1
+63%
|
1
+37%
|
1
+20%
|
2
+20%
|
2
+31%
|
2
+3%
|
2
+13%
|
2
+3%
|
2
+1%
|
3
+18%
|
|
| Gross Profit | ||||||||||||
| Cost of Revenue |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Gross Profit |
0
N/A
|
0
+75%
|
0
+55%
|
1
+46%
|
1
+47%
|
1
+49%
|
1
+8%
|
2
+13%
|
2
+5%
|
2
+2%
|
2
+16%
|
|
| Operating Income | ||||||||||||
| Operating Expenses |
(10)
|
(11)
|
(11)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
|
| Selling, General & Administrative |
(10)
|
(11)
|
(11)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
|
| Operating Income |
(10)
N/A
|
(11)
-6%
|
(10)
+1%
|
(2)
+85%
|
(1)
+25%
|
(1)
+40%
|
(1)
-9%
|
(1)
+11%
|
(1)
-3%
|
(1)
-4%
|
(3)
-322%
|
|
| Pre-Tax Income | ||||||||||||
| Interest Income Expense |
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
|
| Non-Reccuring Items |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(3)
|
(3)
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(13)
N/A
|
(14)
-9%
|
(15)
-4%
|
(6)
+58%
|
(6)
+8%
|
(6)
+0%
|
(6)
-10%
|
(11)
-74%
|
(10)
+8%
|
(10)
-3%
|
(10)
0%
|
|
| Net Income | ||||||||||||
| Income from Continuing Operations |
(13)
|
(14)
|
(15)
|
(6)
|
(6)
|
(6)
|
(6)
|
(11)
|
(10)
|
(10)
|
(10)
|
|
| Net Income (Common) |
(13)
N/A
|
(14)
-9%
|
(15)
-4%
|
(6)
+58%
|
(6)
+10%
|
(6)
+0%
|
(6)
-10%
|
(11)
-75%
|
(10)
+7%
|
(10)
-3%
|
(10)
0%
|
|
| EPS (Diluted) |
-1.12
N/A
|
-1.18
-5%
|
-1.22
-3%
|
-0.5
+59%
|
-0.46
+8%
|
-0.45
+2%
|
-0.49
-9%
|
-0.85
-73%
|
-0.79
+7%
|
-0.81
-3%
|
-0.81
N/A
|
|