Cybin Inc
F:R7E1
Income Statement
Earnings Waterfall
Cybin Inc
Income Statement
Cybin Inc
| Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | 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 | |||||||||||||||||||
| Revenue |
1
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Gross Profit | |||||||||||||||||||
| Cost of Revenue |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||
| Operating Expenses |
(31)
|
(41)
|
(55)
|
(60)
|
(64)
|
(63)
|
(59)
|
(54)
|
(52)
|
(51)
|
(52)
|
(67)
|
(79)
|
(86)
|
(131)
|
(135)
|
(143)
|
(147)
|
|
| Selling, General & Administrative |
(27)
|
(43)
|
(55)
|
(55)
|
(46)
|
(43)
|
(37)
|
(31)
|
(26)
|
(25)
|
(25)
|
(39)
|
(47)
|
(53)
|
(95)
|
(88)
|
(88)
|
(86)
|
|
| Research & Development |
(3)
|
(5)
|
(8)
|
(13)
|
(18)
|
(21)
|
(22)
|
(23)
|
(25)
|
(26)
|
(27)
|
(29)
|
(32)
|
(34)
|
(36)
|
(48)
|
(55)
|
(62)
|
|
| Other Operating Expenses |
0
|
7
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(31)
N/A
|
(41)
-34%
|
(55)
-35%
|
(60)
-9%
|
(64)
-6%
|
(63)
+1%
|
(59)
+8%
|
(54)
+7%
|
(52)
+5%
|
(51)
+1%
|
(52)
-3%
|
(67)
-28%
|
(79)
-17%
|
(86)
-10%
|
(131)
-51%
|
(135)
-3%
|
(143)
-6%
|
(147)
-3%
|
|
| Pre-Tax Income | |||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
3
|
4
|
4
|
2
|
2
|
(3)
|
1
|
8
|
7
|
31
|
30
|
27
|
|
| Non-Reccuring Items |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| Total Other Income |
(0)
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
|
| Pre-Tax Income |
(32)
N/A
|
(43)
-32%
|
(58)
-35%
|
(63)
-10%
|
(68)
-7%
|
(66)
+2%
|
(58)
+12%
|
(52)
+11%
|
(47)
+8%
|
(49)
-3%
|
(51)
-4%
|
(70)
-39%
|
(78)
-11%
|
(78)
0%
|
(124)
-58%
|
(104)
+16%
|
(113)
-9%
|
(123)
-9%
|
|
| Net Income | |||||||||||||||||||
| Income from Continuing Operations |
(32)
|
(43)
|
(58)
|
(63)
|
(68)
|
(66)
|
(58)
|
(52)
|
(47)
|
(49)
|
(51)
|
(70)
|
(78)
|
(78)
|
(124)
|
(104)
|
(113)
|
(123)
|
|
| Net Income (Common) |
(32)
N/A
|
(43)
-32%
|
(58)
-35%
|
(63)
-10%
|
(68)
-7%
|
(66)
+2%
|
(58)
+12%
|
(52)
+11%
|
(47)
+8%
|
(49)
-3%
|
(51)
-4%
|
(70)
-39%
|
(78)
-11%
|
(78)
0%
|
(124)
-58%
|
(104)
+16%
|
(113)
-9%
|
(123)
-9%
|
|
| EPS (Diluted) |
-12.24
N/A
|
-0.26
+98%
|
-0.34
-31%
|
-0.36
-6%
|
-15.36
-4 167%
|
-0.38
+98%
|
-0.33
+13%
|
-0.29
+12%
|
-0.26
+10%
|
-0.25
+4%
|
-0.21
+16%
|
-8.02
-3 719%
|
-5.76
+28%
|
-3.91
+32%
|
-6.18
-58%
|
-5.19
+16%
|
-5.41
-4%
|
-5.48
-1%
|
|