Dmg Blockchain Solutions Inc
XTSX:DMGI
Income Statement
Earnings Waterfall
Dmg Blockchain Solutions Inc
Revenue
|
30.5m
CAD
|
Cost of Revenue
|
-17.5m
CAD
|
Gross Profit
|
12.9m
CAD
|
Operating Expenses
|
-28.3m
CAD
|
Operating Income
|
-15.4m
CAD
|
Other Expenses
|
11.5m
CAD
|
Net Income
|
-3.9m
CAD
|
Income Statement
Dmg Blockchain Solutions Inc
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 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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
|
0
N/A
|
0
N/A
|
0
N/A
|
4
N/A
|
6
+56%
|
11
+86%
|
14
+18%
|
12
-14%
|
13
+10%
|
10
-20%
|
11
+4%
|
12
+18%
|
10
-16%
|
7
-29%
|
9
+26%
|
8
-16%
|
8
+4%
|
10
+24%
|
23
+121%
|
32
+42%
|
41
+28%
|
43
+6%
|
36
-17%
|
32
-12%
|
29
-10%
|
28
-3%
|
30
+9%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(9)
|
0
|
0
|
0
|
(7)
|
(4)
|
(7)
|
(8)
|
(6)
|
(8)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(11)
|
(13)
|
(15)
|
(16)
|
(17)
|
(17)
|
(18)
|
|
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
|
2
+877%
|
0
N/A
|
0
N/A
|
0
N/A
|
3
N/A
|
1
-58%
|
2
+65%
|
2
+14%
|
1
-38%
|
2
+34%
|
2
+5%
|
1
-19%
|
4
+157%
|
15
+303%
|
23
+53%
|
30
+31%
|
30
+2%
|
21
-29%
|
16
-26%
|
12
-23%
|
11
-8%
|
13
+16%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(16)
|
(18)
|
(13)
|
(40)
|
(20)
|
(23)
|
(11)
|
(15)
|
(13)
|
(7)
|
(5)
|
(6)
|
(5)
|
(7)
|
(10)
|
(16)
|
(20)
|
(25)
|
(29)
|
(31)
|
(31)
|
(30)
|
(30)
|
(28)
|
|
Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(8)
|
(9)
|
(11)
|
(11)
|
(5)
|
(6)
|
(4)
|
(5)
|
(5)
|
(4)
|
(2)
|
(3)
|
(3)
|
(5)
|
(8)
|
(10)
|
(10)
|
(9)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(5)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(4)
|
(5)
|
(4)
|
(4)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Depreciation & Amortization |
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)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(5)
|
(10)
|
(15)
|
(20)
|
(22)
|
(23)
|
(23)
|
(22)
|
(20)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(8)
|
(8)
|
0
|
(26)
|
(11)
|
(11)
|
0
|
(4)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(0)
N/A
|
(0)
-67%
|
(0)
-20%
|
(0)
-17%
|
(0)
-157%
|
(0)
-11%
|
(0)
N/A
|
(0)
+5%
|
(0)
+58%
|
(0)
+65%
|
(0)
+28%
|
(0)
N/A
|
(0)
N/A
|
(0)
-21%
|
(0)
-230%
|
(0)
-25%
|
(0)
-70%
|
(12)
-7 153%
|
(14)
-10%
|
(11)
+20%
|
(26)
-144%
|
(8)
+69%
|
(10)
-25%
|
(8)
+22%
|
(8)
-5%
|
(8)
+7%
|
(5)
+31%
|
(3)
+36%
|
(4)
-17%
|
(3)
+14%
|
(6)
-70%
|
(7)
-11%
|
(1)
+85%
|
2
N/A
|
5
+125%
|
2
-68%
|
(9)
N/A
|
(15)
-66%
|
(18)
-21%
|
(18)
0%
|
(15)
+16%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(1)
|
(0)
|
(1)
|
1
|
0
|
(0)
|
0
|
0
|
1
|
0
|
(5)
|
(2)
|
(2)
|
(6)
|
(12)
|
(20)
|
(20)
|
(16)
|
(5)
|
4
|
5
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
0
|
(9)
|
(9)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
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
|
2
|
1
|
1
|
1
|
(0)
|
1
|
1
|
1
|
1
|
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
|
1
|
(0)
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
0
|
0
|
(1)
|
1
|
1
|
(1)
|
(0)
|
(2)
|
6
|
|
Pre-Tax Income |
(0)
N/A
|
(0)
-67%
|
(0)
-20%
|
(0)
-17%
|
(0)
-143%
|
(0)
-18%
|
(0)
+5%
|
(0)
+5%
|
(0)
+56%
|
(0)
+65%
|
(0)
+28%
|
(0)
N/A
|
(0)
N/A
|
(0)
-21%
|
(0)
-230%
|
(0)
-25%
|
(0)
-70%
|
(12)
-7 229%
|
(13)
-5%
|
(26)
-96%
|
(27)
-6%
|
(17)
+38%
|
(19)
-11%
|
(8)
+59%
|
(7)
+7%
|
(7)
+4%
|
(5)
+26%
|
(3)
+45%
|
(4)
-25%
|
(2)
+51%
|
(9)
-452%
|
(10)
-1%
|
(4)
+60%
|
(4)
+2%
|
(8)
-101%
|
(17)
-124%
|
(28)
-63%
|
(31)
-14%
|
(24)
+25%
|
(16)
+30%
|
(4)
+76%
|
|
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(12)
|
(13)
|
(26)
|
(27)
|
(17)
|
(19)
|
(8)
|
(7)
|
(7)
|
(5)
|
(3)
|
(4)
|
(2)
|
(9)
|
(10)
|
(4)
|
(4)
|
(8)
|
(17)
|
(28)
|
(31)
|
(24)
|
(16)
|
(4)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
8
|
8
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(0)
N/A
|
(0)
-67%
|
(0)
-20%
|
(0)
-17%
|
(0)
-143%
|
(0)
-18%
|
(0)
+5%
|
(0)
+5%
|
(0)
+56%
|
(0)
+65%
|
(0)
+28%
|
(0)
N/A
|
(0)
N/A
|
(0)
-21%
|
(0)
-230%
|
(0)
-25%
|
(0)
-70%
|
(12)
-7 229%
|
(13)
-5%
|
(19)
-43%
|
(20)
-5%
|
(9)
+53%
|
(11)
-18%
|
(7)
+38%
|
(7)
+2%
|
(6)
+3%
|
(5)
+26%
|
(3)
+45%
|
(3)
-27%
|
(2)
+49%
|
(9)
-460%
|
(10)
-1%
|
(4)
+60%
|
(4)
+2%
|
(8)
-101%
|
(17)
-124%
|
(28)
-63%
|
(31)
-14%
|
(24)
+25%
|
(16)
+30%
|
(4)
+76%
|
|
EPS (Diluted) |
-0.04
N/A
|
-0.05
-25%
|
-0.06
-20%
|
-0.07
-17%
|
-0.17
-143%
|
-0.2
-18%
|
-0.19
+5%
|
-0.18
+5%
|
-0.08
+56%
|
-0.03
+63%
|
-0.02
+33%
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.03
-50%
|
-0.02
+33%
|
-0.03
-50%
|
-0.08
-167%
|
-0.14
-75%
|
-0.25
-79%
|
-0.19
+24%
|
-0.11
+42%
|
-0.13
-18%
|
-0.05
+62%
|
-0.07
-40%
|
-0.07
N/A
|
-0.05
+29%
|
-0.03
+40%
|
-0.03
N/A
|
-0.02
+33%
|
-0.06
-200%
|
-0.07
-17%
|
-0.03
+57%
|
-0.03
N/A
|
-0.05
-67%
|
-0.1
-100%
|
-0.16
-60%
|
-0.19
-19%
|
-0.14
+26%
|
-0.1
+29%
|
-0.02
+80%
|