IST:BYDNR.E
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
IST:BYDNR.E
|
TR |
Income Statement
Earnings Waterfall
Income Statement
| Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|
| Revenue | |||||||
| Interest Expense |
51
|
327
|
260
|
0
|
0
|
0
|
|
| Revenue |
776
N/A
|
4 123
+432%
|
2 621
-36%
|
3 461
+32%
|
3 674
+6%
|
3 964
+8%
|
|
| Gross Profit | |||||||
| Cost of Revenue |
(649)
|
(3 507)
|
(2 285)
|
(3 046)
|
(3 277)
|
(3 565)
|
|
| Gross Profit |
126
N/A
|
616
+388%
|
335
-46%
|
415
+24%
|
397
-4%
|
398
+0%
|
|
| Operating Income | |||||||
| Operating Expenses |
(94)
|
(590)
|
(321)
|
(479)
|
(519)
|
(584)
|
|
| Selling, General & Administrative |
(92)
|
(591)
|
(346)
|
(475)
|
(513)
|
(653)
|
|
| Research & Development |
(4)
|
(25)
|
(10)
|
0
|
0
|
(7)
|
|
| Other Operating Expenses |
3
|
26
|
35
|
(4)
|
(7)
|
76
|
|
| Operating Income |
32
N/A
|
26
-20%
|
14
-46%
|
(64)
N/A
|
(122)
-90%
|
(186)
-53%
|
|
| Pre-Tax Income | |||||||
| Interest Income Expense |
8
|
(99)
|
(75)
|
(109)
|
(142)
|
(87)
|
|
| Non-Reccuring Items |
(1)
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(5)
|
(55)
|
(33)
|
(28)
|
10
|
224
|
|
| Pre-Tax Income |
34
N/A
|
(127)
N/A
|
(94)
+26%
|
(202)
-114%
|
(253)
-26%
|
(49)
+81%
|
|
| Net Income | |||||||
| Tax Provision |
4
|
(26)
|
46
|
78
|
110
|
(52)
|
|
| Income from Continuing Operations |
39
|
(153)
|
(48)
|
(124)
|
(143)
|
(101)
|
|
| Net Income (Common) |
39
N/A
|
(153)
N/A
|
(48)
+69%
|
(124)
-159%
|
(143)
-15%
|
(101)
+29%
|
|
| EPS (Diluted) |
0.46
N/A
|
-2.13
N/A
|
-0.56
+74%
|
-1.47
-162%
|
-1.69
-15%
|
-1.2
+29%
|
|