Resonant Inc
F:2EK
Income Statement
Earnings Waterfall
Resonant Inc
Income Statement
Resonant Inc
| Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|
| Revenue | |||||
| Interest Expense |
1
|
1
|
1
|
1
|
|
| Revenue |
40
N/A
|
46
+13%
|
48
+6%
|
53
+9%
|
|
| Gross Profit | |||||
| Cost of Revenue |
(8)
|
(9)
|
(9)
|
(10)
|
|
| Gross Profit |
32
N/A
|
37
+14%
|
39
+6%
|
43
+9%
|
|
| Operating Income | |||||
| Operating Expenses |
(28)
|
(33)
|
(35)
|
(38)
|
|
| Selling, General & Administrative |
(12)
|
(14)
|
(15)
|
(17)
|
|
| Depreciation & Amortization |
(2)
|
(2)
|
(2)
|
(2)
|
|
| Other Operating Expenses |
(15)
|
(17)
|
(18)
|
(19)
|
|
| Operating Income |
4
N/A
|
4
+1%
|
4
+2%
|
5
+16%
|
|
| Pre-Tax Income | |||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
(2)
|
(2)
|
(2)
|
(2)
|
|
| Total Other Income |
(0)
|
(0)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
2
N/A
|
2
0%
|
2
+3%
|
3
+30%
|
|
| Net Income | |||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
1
|
1
|
1
|
2
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
1
N/A
|
2
+10%
|
2
+7%
|
2
+33%
|
|
| EPS (Diluted) |
0.06
N/A
|
0.06
N/A
|
0.07
+17%
|
0.09
+29%
|
|