Openedges Technology Inc
KOSDAQ:394280
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
O
|
Openedges Technology Inc
KOSDAQ:394280
|
KR |
|
Beijing Zhongkehaixun Digital S&T Co Ltd
SZSE:300810
|
CN |
|
X
|
XP Chemistries AB
STO:XPC
|
SE |
|
Decision Diagnostics Corp
OTC:DECN
|
US |
|
MS Holdings Ltd
SGX:40U
|
SG |
Income Statement
Earnings Waterfall
Openedges Technology Inc
Income Statement
Openedges Technology Inc
| Dec-2021 | 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 |
87
|
209
|
305
|
550
|
663
|
683
|
728
|
792
|
855
|
910
|
963
|
965
|
943
|
926
|
886
|
|
| Revenue |
5 186
N/A
|
9 107
+76%
|
9 292
+2%
|
10 012
+8%
|
8 038
-20%
|
6 904
-14%
|
7 212
+4%
|
19 595
+172%
|
21 019
+7%
|
22 228
+6%
|
26 967
+21%
|
15 328
-43%
|
17 646
+15%
|
16 193
-8%
|
14 825
-8%
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(16 241)
|
(21 096)
|
(24 908)
|
(35 273)
|
(38 282)
|
(39 411)
|
(40 878)
|
(35 458)
|
(36 247)
|
(37 609)
|
(37 398)
|
(39 941)
|
(41 762)
|
(43 334)
|
(45 464)
|
|
| Selling, General & Administrative |
(5 261)
|
(6 262)
|
(6 600)
|
(6 969)
|
(6 823)
|
(6 687)
|
(6 975)
|
(7 300)
|
(7 510)
|
(7 581)
|
(7 444)
|
(8 059)
|
(8 616)
|
(8 916)
|
(9 190)
|
|
| Research & Development |
(10 374)
|
(14 146)
|
(17 209)
|
(27 710)
|
(30 023)
|
(31 101)
|
(32 169)
|
(27 184)
|
(26 752)
|
(28 026)
|
(27 989)
|
(29 678)
|
(30 938)
|
(32 130)
|
(33 922)
|
|
| Depreciation & Amortization |
(568)
|
(632)
|
(983)
|
(435)
|
(1 278)
|
(1 481)
|
(1 633)
|
(904)
|
(1 903)
|
(1 913)
|
(1 875)
|
(2 110)
|
(2 116)
|
(2 188)
|
(2 269)
|
|
| Other Operating Expenses |
(38)
|
(56)
|
(115)
|
(160)
|
(158)
|
(142)
|
(101)
|
(71)
|
(82)
|
(88)
|
(91)
|
(94)
|
(92)
|
(100)
|
(82)
|
|
| Operating Income |
(11 055)
N/A
|
(11 989)
-8%
|
(15 616)
-30%
|
(25 261)
-62%
|
(30 243)
-20%
|
(32 507)
-7%
|
(33 666)
-4%
|
(15 864)
+53%
|
(15 228)
+4%
|
(15 381)
-1%
|
(10 432)
+32%
|
(24 612)
-136%
|
(24 116)
+2%
|
(27 141)
-13%
|
(30 639)
-13%
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
(3 484)
|
(2 682)
|
(2 560)
|
342
|
235
|
344
|
368
|
254
|
134
|
63
|
163
|
(1 921)
|
(1 653)
|
(1 729)
|
(1 600)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
1
|
15
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
(33)
|
(52)
|
(54)
|
(55)
|
(22)
|
0
|
(2)
|
(3)
|
(3)
|
(6)
|
(3)
|
(3)
|
|
| Total Other Income |
16
|
11
|
31
|
106
|
486
|
481
|
480
|
1 121
|
1 113
|
1 137
|
648
|
(286)
|
(309)
|
(336)
|
155
|
|
| Pre-Tax Income |
(14 524)
N/A
|
(14 660)
-1%
|
(18 145)
-24%
|
(24 846)
-37%
|
(29 575)
-19%
|
(31 736)
-7%
|
(32 872)
-4%
|
(14 510)
+56%
|
(13 982)
+4%
|
(14 185)
-1%
|
(9 625)
+32%
|
(26 822)
-179%
|
(26 083)
+3%
|
(29 208)
-12%
|
(32 072)
-10%
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
(84)
|
135
|
55
|
(380)
|
(377)
|
(375)
|
(371)
|
(346)
|
(349)
|
0
|
(340)
|
(465)
|
(465)
|
(466)
|
(501)
|
|
| Income from Continuing Operations |
(14 608)
|
(14 525)
|
(18 090)
|
(25 227)
|
(29 951)
|
(32 111)
|
(33 243)
|
(14 856)
|
(14 331)
|
(14 536)
|
(9 965)
|
(27 287)
|
(26 548)
|
(29 675)
|
(32 573)
|
|
| Net Income (Common) |
(14 608)
N/A
|
(14 525)
+1%
|
(18 090)
-25%
|
(25 227)
-39%
|
(29 951)
-19%
|
(32 111)
-7%
|
(33 243)
-4%
|
(14 856)
+55%
|
(14 331)
+4%
|
(14 536)
-1%
|
(9 965)
+31%
|
(27 287)
-174%
|
(26 548)
+3%
|
(29 675)
-12%
|
(32 573)
-10%
|
|
| EPS (Diluted) |
-699.95
N/A
|
-695.97
+1%
|
-1 003.95
-44%
|
-1 376.22
-37%
|
-1 415.35
-3%
|
-1 510.41
-7%
|
-1 549.18
-3%
|
-696.7
+55%
|
-660.62
+5%
|
-665.91
-1%
|
-438.46
+34%
|
-1 183.69
-170%
|
-1 068.93
+10%
|
-1 189.7
-11%
|
-1 310.74
-10%
|
|