INX Digital Company Inc
F:FN4
Income Statement
Earnings Waterfall
INX Digital Company Inc
Income Statement
INX Digital Company Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
2
N/A
|
2
+57%
|
4
+45%
|
13
+272%
|
15
+14%
|
18
+19%
|
20
+12%
|
18
-12%
|
16
-10%
|
13
-20%
|
10
-23%
|
1
-87%
|
2
+21%
|
1
-26%
|
|
| Gross Profit | |||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
(9)
|
(11)
|
(13)
|
(15)
|
(12)
|
(11)
|
(9)
|
(7)
|
(1)
|
(1)
|
(1)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
4
N/A
|
2
-45%
|
4
+63%
|
5
+34%
|
5
0%
|
5
-1%
|
4
-28%
|
2
-36%
|
0
-81%
|
1
+14%
|
1
+3%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(4)
|
(14)
|
(22)
|
(29)
|
(31)
|
(27)
|
(25)
|
(23)
|
(21)
|
(23)
|
(21)
|
(14)
|
(18)
|
(15)
|
|
| Selling, General & Administrative |
(4)
|
(12)
|
(18)
|
(24)
|
(25)
|
(22)
|
(20)
|
(19)
|
(17)
|
(18)
|
(16)
|
(11)
|
(14)
|
(12)
|
|
| Research & Development |
(0)
|
(2)
|
(4)
|
(5)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(4)
|
(3)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(3)
N/A
|
(12)
-313%
|
(18)
-56%
|
(24)
-33%
|
(27)
-9%
|
(22)
+19%
|
(19)
+11%
|
(18)
+6%
|
(16)
+11%
|
(19)
-17%
|
(18)
+5%
|
(14)
+25%
|
(18)
-31%
|
(15)
+17%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
120
|
206
|
202
|
239
|
123
|
23
|
17
|
5
|
10
|
30
|
72
|
31
|
30
|
10
|
|
| Non-Reccuring Items |
(6)
|
(6)
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
111
N/A
|
188
+69%
|
178
-5%
|
208
+17%
|
96
-54%
|
2
-98%
|
(2)
N/A
|
(13)
-607%
|
(6)
+50%
|
11
N/A
|
54
+392%
|
17
-68%
|
12
-30%
|
(4)
N/A
|
|
| Net Income | |||||||||||||||
| Tax Provision |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
|
| Income from Continuing Operations |
111
|
188
|
178
|
208
|
96
|
1
|
(2)
|
(13)
|
(7)
|
11
|
54
|
17
|
12
|
(4)
|
|
| Net Income (Common) |
111
N/A
|
188
+69%
|
178
-5%
|
208
+17%
|
96
-54%
|
1
-98%
|
(2)
N/A
|
(13)
-566%
|
(7)
+49%
|
11
N/A
|
54
+398%
|
19
-65%
|
13
-28%
|
(3)
N/A
|
|
| EPS (Diluted) |
0.53
N/A
|
0.88
+66%
|
0.86
-2%
|
0.98
+14%
|
0.45
-54%
|
0.01
-98%
|
-0.01
N/A
|
-0.06
-500%
|
-0.04
+33%
|
0.04
N/A
|
0.23
+475%
|
0.07
-70%
|
0.05
-29%
|
-0.02
N/A
|
|