7Seas Entertainment Ltd
BSE:540874
Income Statement
Earnings Waterfall
7Seas Entertainment Ltd
Income Statement
7Seas Entertainment Ltd
| Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||
| Interest Expense |
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
72
N/A
|
84
+17%
|
97
+15%
|
118
+22%
|
127
+7%
|
137
+8%
|
150
+9%
|
163
+9%
|
176
+8%
|
188
+6%
|
|
| Gross Profit | |||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
72
N/A
|
84
+17%
|
97
+15%
|
118
+22%
|
127
+7%
|
137
+8%
|
150
+9%
|
163
+9%
|
176
+8%
|
0
N/A
|
|
| Operating Income | |||||||||||
| Operating Expenses |
(65)
|
(75)
|
(87)
|
(105)
|
(113)
|
(124)
|
(135)
|
(147)
|
(158)
|
(168)
|
|
| Selling, General & Administrative |
(43)
|
(51)
|
(60)
|
(78)
|
(83)
|
(89)
|
(97)
|
(100)
|
(103)
|
(105)
|
|
| Depreciation & Amortization |
(1)
|
(2)
|
(2)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
|
| Other Operating Expenses |
(21)
|
(22)
|
(24)
|
(24)
|
(26)
|
(30)
|
(33)
|
(41)
|
(48)
|
(55)
|
|
| Operating Income |
6
N/A
|
9
+40%
|
10
+12%
|
13
+23%
|
13
+8%
|
13
-2%
|
15
+13%
|
17
+13%
|
19
+12%
|
20
+6%
|
|
| Pre-Tax Income | |||||||||||
| Interest Income Expense |
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Pre-Tax Income |
7
N/A
|
7
+6%
|
8
+15%
|
10
+24%
|
11
+9%
|
13
+17%
|
16
+18%
|
18
+15%
|
20
+11%
|
21
+6%
|
|
| Net Income | |||||||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
|
| Income from Continuing Operations |
6
|
6
|
7
|
10
|
10
|
12
|
14
|
17
|
19
|
21
|
|
| Net Income (Common) |
6
N/A
|
6
+7%
|
7
+17%
|
10
+32%
|
10
+2%
|
12
+17%
|
14
+18%
|
17
+23%
|
19
+16%
|
21
+7%
|
|
| EPS (Diluted) |
0.39
N/A
|
0.32
-18%
|
0.42
+31%
|
0.52
+24%
|
0.44
-15%
|
0.51
+16%
|
0.6
+18%
|
0.75
+25%
|
0.87
+16%
|
0.93
+7%
|
|