Nido Education Ltd
ASX:NDO
Income Statement
Earnings Waterfall
Nido Education Ltd
Income Statement
Nido Education Ltd
| Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|
| Revenue | ||||||
| Interest Expense |
12
|
0
|
18
|
0
|
0
|
|
| Revenue |
96
N/A
|
135
+42%
|
164
+21%
|
169
+3%
|
173
+2%
|
|
| Gross Profit | ||||||
| Cost of Revenue |
(7)
|
(8)
|
(9)
|
(11)
|
(11)
|
|
| Gross Profit |
89
N/A
|
128
+43%
|
155
+21%
|
159
+3%
|
162
+2%
|
|
| Operating Income | ||||||
| Operating Expenses |
(95)
|
(127)
|
(126)
|
(131)
|
(134)
|
|
| Selling, General & Administrative |
(82)
|
(108)
|
(112)
|
(116)
|
(118)
|
|
| Depreciation & Amortization |
(7)
|
(9)
|
(11)
|
(11)
|
(12)
|
|
| Other Operating Expenses |
(7)
|
(10)
|
(3)
|
(4)
|
(4)
|
|
| Operating Income |
(6)
N/A
|
1
N/A
|
28
+3 063%
|
28
-1%
|
27
-3%
|
|
| Pre-Tax Income | ||||||
| Interest Income Expense |
(12)
|
(16)
|
(18)
|
(18)
|
(18)
|
|
| Non-Reccuring Items |
(3)
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(1)
|
1
|
3
|
3
|
0
|
|
| Pre-Tax Income |
(22)
N/A
|
(14)
+37%
|
14
N/A
|
13
-5%
|
9
-33%
|
|
| Net Income | ||||||
| Tax Provision |
4
|
2
|
1
|
1
|
(2)
|
|
| Income from Continuing Operations |
(18)
|
(11)
|
15
|
14
|
6
|
|
| Net Income (Common) |
(18)
N/A
|
(11)
+37%
|
15
N/A
|
14
-6%
|
6
-53%
|
|
| EPS (Diluted) |
-0.08
N/A
|
-0.05
+38%
|
0.06
N/A
|
0.06
N/A
|
0.03
-50%
|
|