Tingo Inc
OTC:TMNA
Income Statement
Earnings Waterfall
Tingo Inc
Income Statement
Tingo Inc
| Jun-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||
| Interest 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
|
1
|
1
|
|
| 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
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
177
N/A
|
866
+389%
|
1 197
+38%
|
1 466
+22%
|
1 581
+8%
|
989
-37%
|
732
-26%
|
464
-37%
|
|
| Gross Profit | ||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(92)
|
(284)
|
(569)
|
(572)
|
(503)
|
(30)
|
(28)
|
(25)
|
|
| 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
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
85
N/A
|
582
+588%
|
628
+8%
|
894
+42%
|
1 078
+21%
|
959
-11%
|
705
-27%
|
439
-38%
|
|
| Operating Income | ||||||||||||||||||||||||||||
| Operating Expenses |
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(114)
|
(516)
|
(714)
|
(858)
|
(864)
|
(533)
|
(165)
|
(33)
|
|
| Selling, General & Administrative |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(113)
|
(268)
|
(603)
|
(639)
|
(545)
|
(153)
|
(96)
|
(71)
|
|
| Research & Development |
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
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(247)
|
(110)
|
(217)
|
(316)
|
(379)
|
(272)
|
(165)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
202
|
203
|
|
| Operating Income |
0
N/A
|
(0)
N/A
|
(0)
-200%
|
(0)
-33%
|
(1)
-25%
|
(1)
-40%
|
(1)
+14%
|
(1)
N/A
|
(1)
-33%
|
(1)
+13%
|
(1)
-14%
|
(1)
N/A
|
(1)
-38%
|
(1)
N/A
|
(1)
N/A
|
(1)
-9%
|
(1)
+25%
|
(1)
+11%
|
(1)
+38%
|
(30)
-5 820%
|
65
N/A
|
(86)
N/A
|
36
N/A
|
214
+504%
|
426
+99%
|
539
+26%
|
406
-25%
|
|
| 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)
|
(1)
|
(1)
|
|
| 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
|
203
|
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
|
1
|
1
|
1
|
2
|
2
|
2
|
|
| Pre-Tax Income |
0
N/A
|
(0)
N/A
|
(0)
-200%
|
(0)
-33%
|
(1)
-25%
|
(1)
-40%
|
(1)
N/A
|
(1)
N/A
|
(1)
-14%
|
(1)
N/A
|
(1)
N/A
|
(1)
N/A
|
(1)
-38%
|
(1)
-27%
|
(1)
N/A
|
(2)
-14%
|
(1)
+25%
|
(1)
+8%
|
(1)
+36%
|
(30)
-4 114%
|
66
N/A
|
(86)
N/A
|
36
N/A
|
216
+494%
|
631
+193%
|
541
-14%
|
407
-25%
|
|
| Net Income | ||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(105)
|
(144)
|
(193)
|
(238)
|
(180)
|
(141)
|
(91)
|
|
| Income from Continuing Operations |
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(45)
|
(39)
|
(229)
|
(157)
|
(22)
|
451
|
400
|
316
|
|
| Income to Minority Interest |
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
|
|
| Net Income (Common) |
0
N/A
|
(0)
N/A
|
(0)
-100%
|
(0)
-50%
|
(1)
-67%
|
(1)
-20%
|
(1)
-17%
|
(1)
N/A
|
(1)
-14%
|
(1)
N/A
|
(1)
N/A
|
(1)
N/A
|
(1)
-25%
|
(1)
-20%
|
(1)
+8%
|
(1)
-18%
|
(1)
+23%
|
(1)
+20%
|
(1)
+25%
|
(45)
-7 317%
|
(39)
+12%
|
(229)
-487%
|
(157)
+32%
|
(22)
+86%
|
451
N/A
|
400
-11%
|
316
-21%
|
|
| EPS (Diluted) |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.02
N/A
|
-0.03
-50%
|
-0.03
N/A
|
-0.02
+33%
|
-0.01
+50%
|
-0.04
-300%
|
-0.04
N/A
|
-0.2
-400%
|
-0.12
+40%
|
-0.01
+92%
|
0.37
N/A
|
0.32
-14%
|
0.25
-22%
|
|