Eugene Special Purpose Acquisition 8 Co
KOSDAQ:413630
Income Statement
Earnings Waterfall
Eugene Special Purpose Acquisition 8 Co
Income Statement
Eugene Special Purpose Acquisition 8 Co
| 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 |
56
|
57
|
58
|
58
|
59
|
60
|
0
|
0
|
51
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
5 530
N/A
|
10 445
+89%
|
21 291
+104%
|
20 925
-2%
|
20 598
-2%
|
20 300
-1%
|
|
| Gross Profit | |||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
(2 911)
|
(6 053)
|
(12 463)
|
(12 599)
|
(12 801)
|
(12 330)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 618
N/A
|
4 392
+68%
|
8 828
+101%
|
8 325
-6%
|
7 797
-6%
|
7 971
+2%
|
|
| Operating Income | |||||||||||||
| Operating Expenses |
(55)
|
124
|
125
|
119
|
(76)
|
(73)
|
(1 938)
|
(3 250)
|
(5 512)
|
(5 874)
|
(5 384)
|
(5 451)
|
|
| Selling, General & Administrative |
(55)
|
124
|
125
|
119
|
(76)
|
(73)
|
(1 938)
|
(3 080)
|
(4 856)
|
(5 383)
|
(4 745)
|
(4 843)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(120)
|
(437)
|
(343)
|
(433)
|
(398)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(50)
|
(219)
|
(149)
|
(205)
|
(210)
|
|
| Operating Income |
(55)
N/A
|
124
N/A
|
125
+0%
|
119
-4%
|
(76)
N/A
|
(73)
+4%
|
680
N/A
|
1 142
+68%
|
3 316
+190%
|
2 451
-26%
|
2 413
-2%
|
2 520
+4%
|
|
| Pre-Tax Income | |||||||||||||
| Interest Income Expense |
125
|
193
|
241
|
277
|
326
|
354
|
403
|
807
|
985
|
872
|
496
|
299
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(60)
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(17 320)
|
(17 450)
|
(16 823)
|
(17 263)
|
(40)
|
78
|
|
| Pre-Tax Income |
69
N/A
|
318
+358%
|
366
+15%
|
396
+8%
|
250
-37%
|
281
+12%
|
(16 236)
N/A
|
(15 501)
+5%
|
(12 583)
+19%
|
(13 939)
-11%
|
2 869
N/A
|
2 897
+1%
|
|
| Net Income | |||||||||||||
| Tax Provision |
(12)
|
(48)
|
(61)
|
(71)
|
(41)
|
(59)
|
645
|
443
|
489
|
382
|
(378)
|
(301)
|
|
| Income from Continuing Operations |
58
|
269
|
304
|
325
|
209
|
221
|
(15 592)
|
(15 058)
|
(12 094)
|
(13 557)
|
2 490
|
2 596
|
|
| Net Income (Common) |
58
N/A
|
269
+367%
|
304
+13%
|
325
+7%
|
209
-36%
|
221
+6%
|
(15 592)
N/A
|
(15 058)
+3%
|
(12 094)
+20%
|
(13 557)
-12%
|
2 490
N/A
|
2 596
+4%
|
|
| EPS (Diluted) |
12.16
N/A
|
45.47
+274%
|
51.37
+13%
|
54.84
+7%
|
35.32
-36%
|
37.4
+6%
|
-458.19
N/A
|
-384.11
+16%
|
-341.13
+11%
|
-340.13
+0%
|
68.18
N/A
|
71.11
+4%
|
|