Fadu Inc
KOSDAQ:440110
Income Statement
Earnings Waterfall
Fadu Inc
Income Statement
Fadu Inc
| Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|
| Revenue | |||||
| Interest Expense |
2 641
|
1 463
|
1 968
|
1 962
|
|
| Revenue |
43 503
N/A
|
53 297
+23%
|
76 977
+44%
|
92 526
+20%
|
|
| Gross Profit | |||||
| Cost of Revenue |
(37 734)
|
(38 400)
|
(51 893)
|
(57 778)
|
|
| Gross Profit |
5 769
N/A
|
14 898
+158%
|
25 083
+68%
|
34 749
+39%
|
|
| Operating Income | |||||
| Operating Expenses |
(99 526)
|
(83 518)
|
(104 977)
|
(95 524)
|
|
| Selling, General & Administrative |
(32 137)
|
(27 507)
|
(35 026)
|
(35 109)
|
|
| Research & Development |
(66 093)
|
(53 630)
|
(68 454)
|
(58 821)
|
|
| Depreciation & Amortization |
(1 296)
|
(1 090)
|
(1 497)
|
(1 594)
|
|
| Other Operating Expenses |
0
|
(1 291)
|
0
|
0
|
|
| Operating Income |
(93 757)
N/A
|
(68 621)
+27%
|
(79 893)
-16%
|
(60 776)
+24%
|
|
| Pre-Tax Income | |||||
| Interest Income Expense |
2 774
|
1 227
|
(1 090)
|
(610)
|
|
| Non-Reccuring Items |
(1 291)
|
0
|
(1 290)
|
(1 287)
|
|
| Gain/Loss on Disposition of Assets |
139
|
0
|
0
|
0
|
|
| Total Other Income |
668
|
717
|
851
|
1 043
|
|
| Pre-Tax Income |
(91 467)
N/A
|
(66 677)
+27%
|
(81 423)
-22%
|
(61 629)
+24%
|
|
| Net Income | |||||
| Tax Provision |
(41)
|
(39)
|
(43)
|
(53)
|
|
| Income from Continuing Operations |
(91 509)
|
(66 716)
|
(81 467)
|
(61 682)
|
|
| Income to Minority Interest |
945
|
432
|
591
|
655
|
|
| Net Income (Common) |
(90 564)
N/A
|
(66 284)
+27%
|
(80 876)
-22%
|
(61 027)
+25%
|
|
| EPS (Diluted) |
-1 845.57
N/A
|
-1 344.48
+27%
|
-1 638.96
-22%
|
-1 236.28
+25%
|
|