Checkin.com Group AB
F:7I1
Income Statement
Earnings Waterfall
Checkin.com Group AB
Income Statement
Checkin.com Group AB
| Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | 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
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Revenue |
73
N/A
|
82
+13%
|
89
+9%
|
70
-21%
|
73
+4%
|
77
+5%
|
90
+17%
|
97
+8%
|
99
+3%
|
99
-1%
|
88
-11%
|
77
-11%
|
75
-3%
|
73
-3%
|
72
-2%
|
|
| Gross Profit | ||||||||||||||||
| Cost of Revenue |
19
|
21
|
23
|
(6)
|
15
|
14
|
4
|
(13)
|
(9)
|
(13)
|
(11)
|
(12)
|
(13)
|
(16)
|
(15)
|
|
| Gross Profit |
91
N/A
|
103
+13%
|
112
+9%
|
64
-43%
|
88
+38%
|
90
+2%
|
93
+3%
|
84
-10%
|
91
+8%
|
86
-6%
|
77
-10%
|
66
-15%
|
62
-6%
|
57
-8%
|
57
0%
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(107)
|
(120)
|
(126)
|
(71)
|
(94)
|
(93)
|
(91)
|
(79)
|
(87)
|
(86)
|
(85)
|
(84)
|
(82)
|
(77)
|
(76)
|
|
| Selling, General & Administrative |
(68)
|
(76)
|
(81)
|
(59)
|
(60)
|
(58)
|
(57)
|
(57)
|
(57)
|
(59)
|
(57)
|
(53)
|
(51)
|
(45)
|
(44)
|
|
| Depreciation & Amortization |
(11)
|
(13)
|
(13)
|
(12)
|
(14)
|
(16)
|
(20)
|
(23)
|
(26)
|
(28)
|
(30)
|
(31)
|
(32)
|
(33)
|
(32)
|
|
| Other Operating Expenses |
(28)
|
(31)
|
(32)
|
0
|
(20)
|
(19)
|
(14)
|
0
|
(4)
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
|
| Operating Income |
(15)
N/A
|
(18)
-14%
|
(14)
+21%
|
(7)
+47%
|
(5)
+28%
|
(3)
+42%
|
2
N/A
|
5
+100%
|
4
-22%
|
(0)
N/A
|
(9)
-1 955%
|
(18)
-102%
|
(21)
-17%
|
(21)
0%
|
(19)
+10%
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
(0)
|
0
|
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 |
(16)
N/A
|
(19)
-14%
|
(15)
+19%
|
(8)
+46%
|
(7)
+19%
|
(5)
+31%
|
1
N/A
|
3
+230%
|
2
-16%
|
(2)
N/A
|
(10)
-495%
|
(18)
-82%
|
(22)
-19%
|
(22)
+0%
|
(20)
+10%
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(16)
|
(18)
|
(14)
|
(8)
|
(6)
|
(4)
|
2
|
3
|
3
|
(1)
|
(9)
|
(19)
|
(22)
|
(22)
|
(20)
|
|
| Net Income (Common) |
(16)
N/A
|
(18)
-14%
|
(14)
+20%
|
(8)
+48%
|
(6)
+20%
|
(4)
+35%
|
2
N/A
|
3
+129%
|
3
-13%
|
(1)
N/A
|
(9)
-827%
|
(19)
-100%
|
(22)
-19%
|
(22)
+0%
|
(20)
+10%
|
|
| EPS (Diluted) |
-0.58
N/A
|
-0.66
-14%
|
-0.49
+26%
|
-0.26
+47%
|
-0.21
+19%
|
-0.13
+38%
|
0.06
N/A
|
0.12
+100%
|
0.11
-8%
|
-0.03
N/A
|
-0.32
-967%
|
-0.64
-100%
|
-0.76
-19%
|
-0.75
+1%
|
-0.72
+4%
|
|