OTC Markets Group Inc
OTC:OTCM
Income Statement
Earnings Waterfall
OTC Markets Group Inc
Revenue
|
109.6m
USD
|
Cost of Revenue
|
-9m
USD
|
Gross Profit
|
100.6m
USD
|
Operating Expenses
|
-100.6m
USD
|
Operating Income
|
0
USD
|
Other Expenses
|
29.3m
USD
|
Net Income
|
29.3m
USD
|
Income Statement
OTC Markets Group Inc
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 | Jun-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
35
N/A
|
36
+0%
|
37
+4%
|
38
+4%
|
40
+5%
|
42
+6%
|
44
+4%
|
46
+5%
|
48
+5%
|
50
+4%
|
51
+2%
|
51
+0%
|
51
-1%
|
51
0%
|
52
+1%
|
53
+2%
|
54
+2%
|
55
+2%
|
56
+2%
|
57
+2%
|
58
+2%
|
59
+3%
|
60
+2%
|
61
+1%
|
62
+2%
|
63
+1%
|
64
+2%
|
66
+2%
|
68
+3%
|
71
+5%
|
81
+13%
|
89
+10%
|
97
+8%
|
103
+7%
|
103
0%
|
103
+1%
|
104
+1%
|
105
+1%
|
107
+2%
|
108
+1%
|
110
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(9)
|
(11)
|
(12)
|
(12)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
|
Gross Profit |
34
N/A
|
34
+0%
|
35
+4%
|
36
+3%
|
38
+5%
|
40
+5%
|
41
+4%
|
44
+5%
|
46
+5%
|
48
+4%
|
49
+3%
|
49
+0%
|
49
0%
|
49
0%
|
49
+1%
|
50
+2%
|
51
+2%
|
52
+2%
|
53
+2%
|
54
+2%
|
55
+2%
|
57
+3%
|
57
+1%
|
58
+1%
|
59
+2%
|
60
+1%
|
60
+1%
|
61
+2%
|
63
+2%
|
65
+4%
|
72
+10%
|
78
+9%
|
85
+8%
|
91
+7%
|
93
+2%
|
94
+2%
|
95
+1%
|
96
+1%
|
98
+2%
|
99
+1%
|
101
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(25)
|
(25)
|
(25)
|
(26)
|
(26)
|
(27)
|
(28)
|
(29)
|
(30)
|
(31)
|
(31)
|
(31)
|
(31)
|
(32)
|
(32)
|
(32)
|
(33)
|
(34)
|
(35)
|
(35)
|
(36)
|
(37)
|
(38)
|
(40)
|
(41)
|
(42)
|
(42)
|
(43)
|
(43)
|
(44)
|
(46)
|
(48)
|
(51)
|
(53)
|
(54)
|
(56)
|
(57)
|
(59)
|
(63)
|
(65)
|
0
|
|
Selling, General & Administrative |
(24)
|
(24)
|
(24)
|
(24)
|
(25)
|
(25)
|
(27)
|
(27)
|
(28)
|
(29)
|
(30)
|
(30)
|
(30)
|
(30)
|
(30)
|
(31)
|
(31)
|
(33)
|
(33)
|
(34)
|
(35)
|
(36)
|
(37)
|
(38)
|
(40)
|
(40)
|
(41)
|
(41)
|
(42)
|
(42)
|
(45)
|
(47)
|
(49)
|
(51)
|
(52)
|
(54)
|
(55)
|
(57)
|
(61)
|
(63)
|
(64)
|
|
Depreciation & Amortization |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Operating Income |
8
N/A
|
8
-1%
|
9
+13%
|
10
+8%
|
11
+12%
|
13
+14%
|
13
+3%
|
15
+11%
|
16
+8%
|
17
+7%
|
18
+4%
|
18
+0%
|
17
-1%
|
17
-3%
|
17
+3%
|
18
+4%
|
18
+1%
|
18
+0%
|
19
+2%
|
19
+1%
|
19
+4%
|
20
+1%
|
19
-2%
|
19
-3%
|
18
-3%
|
18
0%
|
18
+2%
|
19
+2%
|
19
+4%
|
21
+10%
|
25
+19%
|
30
+17%
|
34
+14%
|
38
+12%
|
38
+1%
|
38
+0%
|
38
-2%
|
37
-2%
|
35
-5%
|
34
-3%
|
0
N/A
|
|
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
|
1
|
|
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 |
8
N/A
|
8
-1%
|
9
+13%
|
10
+8%
|
11
+12%
|
13
+14%
|
13
+3%
|
15
+11%
|
16
+8%
|
17
+7%
|
18
+4%
|
18
+0%
|
17
-1%
|
17
-3%
|
17
+3%
|
18
+4%
|
18
+1%
|
18
+0%
|
19
+2%
|
19
+1%
|
20
+4%
|
20
+1%
|
19
-3%
|
19
-3%
|
18
-3%
|
18
-1%
|
18
+2%
|
19
+2%
|
19
+4%
|
21
+10%
|
25
+18%
|
30
+17%
|
34
+14%
|
38
+12%
|
38
+0%
|
38
+0%
|
38
-2%
|
37
-2%
|
35
-4%
|
35
-2%
|
34
-1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(6)
|
(7)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
|
Income from Continuing Operations |
6
|
6
|
6
|
6
|
7
|
8
|
8
|
9
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
12
|
12
|
13
|
14
|
15
|
15
|
16
|
16
|
16
|
15
|
15
|
15
|
16
|
16
|
18
|
21
|
24
|
27
|
31
|
31
|
32
|
31
|
31
|
30
|
29
|
29
|
|
Net Income (Common) |
5
N/A
|
6
+0%
|
6
+9%
|
6
+4%
|
7
+9%
|
8
+17%
|
8
+2%
|
9
+10%
|
10
+13%
|
10
+3%
|
11
+4%
|
11
+1%
|
11
-1%
|
11
-3%
|
11
+7%
|
12
+5%
|
12
+4%
|
13
+2%
|
13
+5%
|
14
+7%
|
15
+6%
|
16
+8%
|
16
-1%
|
16
-3%
|
15
-2%
|
15
-2%
|
15
+2%
|
16
+4%
|
16
+3%
|
18
+12%
|
21
+16%
|
24
+13%
|
27
+13%
|
31
+12%
|
31
+2%
|
32
+1%
|
31
-1%
|
31
-1%
|
30
-4%
|
29
-1%
|
29
+1%
|
|
EPS (Diluted) |
0.51
N/A
|
0.51
N/A
|
0.55
+8%
|
0.57
+4%
|
0.61
+7%
|
0.71
+16%
|
0.72
+1%
|
0.78
+8%
|
0.88
+13%
|
0.91
+3%
|
0.94
+3%
|
0.95
+1%
|
0.94
-1%
|
0.93
-1%
|
0.98
+5%
|
1.03
+5%
|
1.07
+4%
|
1.08
+1%
|
1.14
+6%
|
1.21
+6%
|
1.29
+7%
|
1.4
+9%
|
1.37
-2%
|
1.34
-2%
|
1.3
-3%
|
1.28
-2%
|
1.3
+2%
|
1.36
+5%
|
1.4
+3%
|
1.57
+12%
|
1.82
+16%
|
2.05
+13%
|
2.31
+13%
|
2.58
+12%
|
2.61
+1%
|
2.66
+2%
|
2.62
-2%
|
2.59
-1%
|
2.5
-3%
|
2.47
-1%
|
2.48
+0%
|