Tinybuild Inc
F:8Z3
Income Statement
Earnings Waterfall
Tinybuild Inc
Income Statement
Tinybuild Inc
| Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
38
N/A
|
56
+49%
|
52
-7%
|
62
+19%
|
63
+2%
|
58
-9%
|
45
-23%
|
38
-15%
|
35
-9%
|
33
-5%
|
|
| Gross Profit | |||||||||||
| Cost of Revenue |
(15)
|
(21)
|
(18)
|
(22)
|
(21)
|
(25)
|
(31)
|
(28)
|
(21)
|
(15)
|
|
| Gross Profit |
23
N/A
|
36
+58%
|
34
-5%
|
41
+19%
|
43
+5%
|
32
-24%
|
14
-58%
|
10
-24%
|
13
+29%
|
18
+32%
|
|
| Operating Income | |||||||||||
| Operating Expenses |
(14)
|
(22)
|
(16)
|
(22)
|
(25)
|
(26)
|
(27)
|
(22)
|
(21)
|
(17)
|
|
| Selling, General & Administrative |
(15)
|
(23)
|
(16)
|
(22)
|
(35)
|
(37)
|
(26)
|
(23)
|
(21)
|
(17)
|
|
| Depreciation & Amortization |
0
|
0
|
(0)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
11
|
11
|
1
|
1
|
0
|
0
|
|
| Operating Income |
8
N/A
|
13
+63%
|
18
+34%
|
19
+6%
|
18
-6%
|
6
-64%
|
(13)
N/A
|
(12)
+6%
|
(8)
+36%
|
1
N/A
|
|
| Pre-Tax Income | |||||||||||
| Interest Income Expense |
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Non-Reccuring Items |
(0)
|
(5)
|
(5)
|
(0)
|
(2)
|
(29)
|
(51)
|
(26)
|
(13)
|
(11)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
8
N/A
|
8
+9%
|
13
+49%
|
19
+49%
|
16
-14%
|
(23)
N/A
|
(63)
-181%
|
(38)
+40%
|
(20)
+47%
|
(11)
+48%
|
|
| Net Income | |||||||||||
| Tax Provision |
(3)
|
(4)
|
(4)
|
(6)
|
(4)
|
4
|
1
|
(6)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
5
|
5
|
8
|
13
|
12
|
(18)
|
(63)
|
(44)
|
(21)
|
(11)
|
|
| Income to Minority Interest |
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
5
N/A
|
5
-5%
|
8
+75%
|
13
+57%
|
12
-11%
|
(18)
N/A
|
(63)
-239%
|
(44)
+30%
|
(21)
+53%
|
(11)
+45%
|
|
| EPS (Diluted) |
0.03
N/A
|
0.03
N/A
|
0.04
+33%
|
0.07
+75%
|
0.06
-14%
|
-0.09
N/A
|
-0.31
-244%
|
-0.11
+65%
|
-0.05
+55%
|
-0.03
+40%
|
|