Rumbleon, inc. (RMBL)
Income statement / TTM
Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Aug'16Jun'16May'16Mar'16Feb'16Nov'15Aug'15May'15Feb'15Nov'14Aug'14May'14Feb'14
Revenue:
Pre-owned vehicle sales

-

-

-

-

-

-

-

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other sales and revenue

-

-

-

-

-

-

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Used vehicle sales: Consumer

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

Used vehicle sales: Dealer

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

Used vehicle sales: Auction

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

Other sales and revenue

-

-

-

-

-

-

-

-

-

-

0

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

Wholesale vehicle sales

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

Subscription fees

-

-

-

-

-

-

-

-

-

-

-

-

0

-

0

-

-

-

-

-

-

-

-

-

-

-

Revenue

828,841

627,776

371,511

156,398

44,678

29,129

15,331

7,305

3,861

155

38

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

Cost of revenue

778,397

587,340

345,427

143,761

40,819

27,049

14,514

7,027

3,627

149

34

0

0

-

0

-

0

-

-

-

-

-

-

-

-

-

Gross profit

50,429

40,421

26,068

12,636

0

0

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Selling, general and administrative

81,654

71,074

51,612

35,053

20,754

14,648

10,812

7,586

0

0

0

-

0

-

0

-

-

-

-

-

-

-

-

-

-

-

Depreciation and amortization

1,596

1,370

1,160

984

1,037

918

814

668

303

174

61

1

0

1

0

1

0

1

1

1

0

0

-

0

-

-

General and administrative

-

-

-

-

-

-

-

-

-

-

-

-

-

10

-

8

0

5

-

1

0

0

1

0

0

0

Technology development

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

Depreciation and amortization

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

Professional fees

-

-

-

-

-

-

-

-

-

-

-

-

-

46

0

31

0

28

37

30

79

112

127

0

0

0

Professional fees - related party

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

0

1

0

-

0

0

-

Professional fees - related party

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

Total expenses

-

-

-

-

-

-

-

-

-

-

956

213

0

59

0

41

0

35

41

34

83

116

130

0

0

0

Total other expense

-

-

-

-

-

-

-

-

-

-

-

-

-

6

-

6

0

6

7

-4

-7

-7

-4

0

0

0

Operating loss

-32,821

-32,023

-26,704

-23,401

-17,917

-13,471

-10,793

-7,977

0

0

0

-

0

-

0

-

-

-

-

-

-

-

-

-

-

-

Interest expense

6,474

4,776

3,139

1,780

0

0

0

-

-

-

-

11

-

9

-

8

-

7

7

3

0

0

-

0

0

-

Change in derivative liability

0

0

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Loss on early extinguishment of debt

0

0

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Interest expense

-

-

-

-

-

-

-

-

0

0

0

-

0

-

0

-

0

-

-

-

-

-

-

-

-

0

Net loss before provision for income taxes

-39,975

-38,109

-29,844

-25,181

-18,797

-14,108

-11,264

-8,573

-5,290

-3,013

-1,134

-225

0

-

0

-

0

-

-

-

-

-

-

-

-

-

Benefit for income taxes

0

0

0

0

0

0

0

0

-0

-0

-0

-0

0

-

0

-

0

-

-

-

-

-

-

-

-

-

Net loss

-39,975

-38,109

-29,844

-25,181

-18,797

-14,108

-11,264

-8,573

-5,302

-3,012

-1,138

-224

0

-69

0

-49

0

-42

-48

-41

-89

-122

-135

0

0

0

Weighted average number of common shares outstanding - basic and fully diluted

-

-

-

-

-

-

-

-

10,018

10,003

7,263

-

5,500

-

7,023

-

5,500

-

-

-

-

-

-

-

-

-

Weighted average number of common shares outstanding - basic and fully diluted

23,178

22,236

20,484

18,476

14,920

13,006

12,928

-

-

-

-

5,825

-

5,500

-

5,500

-

5,500

-814

3,869

5,500

5,500

5,779

5,224

5,168

5,000

Net loss per share - basic and fully diluted

-

-

-

-

-

-

-

-

-0.23

-0.19

-0.13

-

-0.01

-

0.00

-

0.00

-

-

-

-

-

-

-

-

-

Net loss per share - basic and fully diluted

-0.38

-0.58

-0.40

-0.59

-0.47

-0.36

-0.28

-

-

-

-

-0.02

-

-0.02

-

0.00

-

0.00

-0.01

0.00

0.00

0.00

-

-0.01

-0.01

-

Net loss per share - basic

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-0.01

Powersports
Revenue

104,733

96,556

80,068

61,204

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Cost of revenue

91,282

84,250

70,762

54,334

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Automotive
Revenue

701,966

514,858

281,001

90,094

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Cost of revenue

670,446

490,774

266,778

85,282

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Transportation
Revenue

21,241

15,183

9,165

3,823

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Cost of revenue

15,279

10,926

6,497

2,755

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other
Revenue

884

1,163

1,260

1,275

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Cost of revenue

0

-

0

-

0

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-