Salon Media Group Inc
OTC:SLNM
Income Statement
Earnings Waterfall
Salon Media Group Inc
Revenue
|
1.7m
USD
|
Operating Expenses
|
-5.6m
USD
|
Operating Income
|
-3.9m
USD
|
Other Expenses
|
-121k
USD
|
Net Income
|
-4m
USD
|
Income Statement
Salon Media Group Inc
Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
6
N/A
|
5
-16%
|
5
-9%
|
4
-6%
|
4
+4%
|
5
+8%
|
4
-9%
|
5
+5%
|
4
-13%
|
3
-13%
|
3
-1%
|
4
+12%
|
3
-12%
|
3
+0%
|
3
+3%
|
4
+5%
|
4
+10%
|
5
+18%
|
6
+18%
|
6
+8%
|
6
+1%
|
6
-9%
|
5
-7%
|
5
-3%
|
5
+9%
|
6
+12%
|
7
+8%
|
7
+6%
|
7
-6%
|
6
-11%
|
5
-12%
|
5
-11%
|
5
+4%
|
5
+4%
|
5
+0%
|
0
N/A
|
(1)
N/A
|
(1)
-52%
|
(2)
-22%
|
0
N/A
|
2
N/A
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
0
|
|
Gross Profit |
1
N/A
|
0
-61%
|
0
+32%
|
1
+31%
|
1
+76%
|
2
+45%
|
1
-21%
|
1
+17%
|
1
-7%
|
1
-29%
|
1
-15%
|
0
-54%
|
(0)
N/A
|
(0)
-63%
|
0
N/A
|
0
N/A
|
1
+152%
|
1
+72%
|
2
+55%
|
3
+15%
|
2
-3%
|
2
-27%
|
1
-30%
|
1
-22%
|
1
+41%
|
2
+49%
|
3
+24%
|
3
+16%
|
3
-15%
|
2
-26%
|
1
-46%
|
0
-69%
|
0
+50%
|
1
+17%
|
1
+66%
|
0
N/A
|
1
N/A
|
1
0%
|
1
-3%
|
0
N/A
|
0
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
0
|
0
|
1
|
(3)
|
(6)
|
|
Selling, General & Administrative |
(5)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
|
Research & Development |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(0)
|
(0)
|
0
|
0
|
|
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
|
3
|
3
|
3
|
0
|
0
|
|
Operating Income |
(5)
N/A
|
(5)
-9%
|
(6)
-11%
|
(5)
+16%
|
(4)
+9%
|
(4)
+13%
|
(3)
+27%
|
(2)
+12%
|
(2)
+2%
|
(3)
-16%
|
(3)
-11%
|
(4)
-29%
|
(4)
-18%
|
(4)
0%
|
(4)
+5%
|
(4)
+11%
|
(3)
+15%
|
(3)
+11%
|
(2)
+16%
|
(2)
+9%
|
(2)
-9%
|
(3)
-31%
|
(4)
-16%
|
(4)
-9%
|
(4)
+6%
|
(3)
+19%
|
(2)
+19%
|
(2)
+20%
|
(2)
-11%
|
(3)
-17%
|
(3)
-30%
|
(4)
-18%
|
(3)
+14%
|
(3)
+5%
|
(3)
+15%
|
(2)
+13%
|
(3)
-29%
|
(3)
+4%
|
(3)
+7%
|
(3)
+2%
|
(4)
-50%
|
|
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)
|
(4)
|
(6)
|
(6)
|
(6)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Non-Reccuring Items |
(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
|
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 |
(5)
N/A
|
(5)
+4%
|
(6)
-11%
|
(5)
+15%
|
(4)
+9%
|
(4)
+13%
|
(3)
+25%
|
(3)
+11%
|
(3)
+2%
|
(3)
-15%
|
(3)
-10%
|
(4)
-29%
|
(5)
-22%
|
(5)
0%
|
(5)
+4%
|
(4)
+13%
|
(3)
+20%
|
(3)
+13%
|
(2)
+17%
|
(2)
+9%
|
(2)
-9%
|
(3)
-30%
|
(4)
-16%
|
(4)
-9%
|
(4)
+6%
|
(3)
+19%
|
(2)
+18%
|
(2)
+20%
|
(2)
-11%
|
(3)
-17%
|
(8)
-203%
|
(10)
-24%
|
(9)
+3%
|
(9)
+1%
|
(5)
+51%
|
(3)
+39%
|
(3)
-15%
|
(3)
+5%
|
(3)
+13%
|
(3)
-10%
|
(4)
-53%
|
|
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 |
(5)
|
(5)
|
(6)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(8)
|
(10)
|
(9)
|
(9)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
|
Net Income (Common) |
(5)
N/A
|
(5)
+4%
|
(6)
-11%
|
(5)
+15%
|
(4)
+9%
|
(4)
+13%
|
(3)
+25%
|
(3)
+11%
|
(2)
+5%
|
(3)
-14%
|
(3)
-10%
|
(4)
-34%
|
(5)
-21%
|
(5)
+4%
|
(5)
+4%
|
(4)
+14%
|
(3)
+21%
|
(3)
+6%
|
(2)
+17%
|
(2)
+9%
|
(2)
-9%
|
(3)
-30%
|
(4)
-16%
|
(4)
-9%
|
(4)
+6%
|
(3)
+19%
|
(2)
+18%
|
(2)
+20%
|
(2)
-11%
|
(3)
-17%
|
(9)
-237%
|
(10)
-22%
|
(10)
+3%
|
(10)
+1%
|
(5)
+55%
|
(3)
+31%
|
(4)
-13%
|
(3)
+5%
|
(3)
+12%
|
(3)
+10%
|
(4)
-50%
|
|
EPS (Diluted) |
-2.65
N/A
|
-2.55
+4%
|
-2.87
-13%
|
-2.3
+20%
|
-1.77
+23%
|
-1.17
+34%
|
-0.88
+25%
|
-0.84
+5%
|
-0.74
+12%
|
-0.85
-15%
|
-0.93
-9%
|
-1.25
-34%
|
-1.52
-22%
|
-1.44
+5%
|
-1.39
+3%
|
-0.72
+48%
|
-0.04
+94%
|
-0.03
+25%
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.04
-33%
|
-0.05
-25%
|
-0.05
N/A
|
-0.05
N/A
|
-0.04
+20%
|
-0.03
+25%
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.09
-200%
|
-0.1
-11%
|
-0.06
+40%
|
-0.06
N/A
|
-0.03
+50%
|
-0.02
+33%
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.02
-100%
|
-0.03
-50%
|