Acroud AB
F:7NG
Income Statement
Earnings Waterfall
Acroud AB
Income Statement
Acroud 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
|
2
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
|
| Revenue |
26
N/A
|
27
+4%
|
27
+1%
|
31
+13%
|
33
+7%
|
36
+9%
|
39
+9%
|
39
0%
|
40
+0%
|
39
-2%
|
38
-2%
|
39
+1%
|
39
+1%
|
40
+4%
|
44
+9%
|
|
| Gross Profit | ||||||||||||||||
| Cost of Revenue |
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(30)
|
0
|
(8)
|
(18)
|
|
| Gross Profit |
27
N/A
|
29
+4%
|
29
+0%
|
32
+11%
|
34
+6%
|
36
+8%
|
39
+8%
|
10
-75%
|
40
+299%
|
39
-2%
|
38
-2%
|
9
-76%
|
0
N/A
|
23
N/A
|
16
-29%
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(25)
|
(25)
|
(25)
|
(27)
|
(29)
|
(35)
|
(40)
|
(10)
|
(38)
|
(35)
|
(35)
|
(5)
|
(41)
|
(34)
|
(27)
|
|
| Selling, General & Administrative |
(4)
|
(4)
|
(4)
|
(7)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
| Depreciation & Amortization |
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
| Other Operating Expenses |
(18)
|
(19)
|
(19)
|
(17)
|
(22)
|
(27)
|
(30)
|
(0)
|
(28)
|
(26)
|
(25)
|
5
|
(31)
|
(24)
|
(17)
|
|
| Operating Income |
3
N/A
|
3
+18%
|
4
+5%
|
5
+39%
|
4
-15%
|
1
-66%
|
(0)
N/A
|
(0)
-96%
|
2
N/A
|
3
+90%
|
4
+9%
|
5
+27%
|
(2)
N/A
|
(1)
+31%
|
(1)
+29%
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(5)
|
(1)
|
(1)
|
(1)
|
(4)
|
(2)
|
(2)
|
(3)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
(18)
|
(18)
|
(38)
|
(37)
|
(25)
|
(26)
|
(6)
|
(8)
|
(5)
|
(4)
|
(4)
|
(4)
|
|
| Total Other Income |
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(5)
|
(0)
|
(3)
|
(3)
|
(2)
|
2
|
(0)
|
(0)
|
0
|
|
| Pre-Tax Income |
1
N/A
|
3
+140%
|
2
-18%
|
(18)
N/A
|
(19)
-6%
|
(41)
-118%
|
(43)
-4%
|
(31)
+28%
|
(28)
+9%
|
(7)
+75%
|
(6)
+9%
|
(2)
+64%
|
(9)
-264%
|
(8)
+5%
|
(8)
+6%
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
1
|
3
|
1
|
(18)
|
(20)
|
(42)
|
(43)
|
(31)
|
(28)
|
(8)
|
(7)
|
(3)
|
(9)
|
(8)
|
(8)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
|
| Net Income (Common) |
1
N/A
|
3
+131%
|
1
-44%
|
(18)
N/A
|
(20)
-7%
|
(42)
-114%
|
(43)
-3%
|
(31)
+28%
|
(29)
+8%
|
(8)
+72%
|
(7)
+9%
|
(3)
+54%
|
(9)
-169%
|
(8)
+10%
|
(8)
+6%
|
|
| EPS (Diluted) |
0.01
N/A
|
0.02
+100%
|
0.01
-50%
|
-0.14
N/A
|
-0.14
N/A
|
-0.31
-121%
|
-0.27
+13%
|
-0.21
+22%
|
-0.15
+29%
|
-0.04
+73%
|
-0.04
N/A
|
-0.02
+50%
|
0
N/A
|
0
N/A
|
-0.03
N/A
|
|