MiMedia Holdings Inc
XTSX:MIM
Income Statement
Earnings Waterfall
MiMedia Holdings Inc
Income Statement
MiMedia Holdings Inc
| Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
-50%
|
0
+100%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-53%
|
0
+21%
|
0
+24%
|
0
-9%
|
0
-18%
|
0
+14%
|
0
+8%
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
|
| Selling, General & Administrative |
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
|
| Research & Development |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(2)
N/A
|
(2)
-22%
|
(3)
-7%
|
(3)
-14%
|
(3)
-3%
|
(3)
+6%
|
(3)
-10%
|
(4)
-13%
|
(3)
+29%
|
(3)
+0%
|
(3)
-28%
|
(3)
+8%
|
(3)
-4%
|
(3)
-6%
|
(4)
-13%
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
(1)
|
(1)
|
(1)
|
(1)
|
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)
|
|
| Pre-Tax Income |
(2)
N/A
|
(3)
-49%
|
(3)
-5%
|
(4)
-11%
|
(4)
-2%
|
(3)
+20%
|
(3)
-15%
|
(4)
-21%
|
(3)
+26%
|
(3)
-2%
|
(4)
-31%
|
(4)
+5%
|
(4)
-10%
|
(4)
-4%
|
(5)
-10%
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
|
| Net Income (Common) |
(2)
N/A
|
(3)
-49%
|
(3)
-5%
|
(4)
-11%
|
(4)
-2%
|
(3)
+22%
|
(3)
-15%
|
(4)
-20%
|
(3)
+31%
|
(3)
-2%
|
(4)
-34%
|
(4)
-2%
|
(4)
-10%
|
(4)
-6%
|
(5)
-10%
|
|
| EPS (Diluted) |
-0.06
N/A
|
-0.08
-33%
|
-0.09
-12%
|
-0.1
-11%
|
-0.09
+10%
|
-0.08
+11%
|
-0.08
N/A
|
-0.05
+38%
|
-0.04
+20%
|
-0.03
+25%
|
-0.04
-33%
|
-0.05
-25%
|
-0.05
N/A
|
-0.05
N/A
|
-0.06
-20%
|
|