Bbia Co Ltd
KOSDAQ:451250
Income Statement
Earnings Waterfall
Bbia Co Ltd
Income Statement
Bbia Co Ltd
| Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|
| Revenue | ||||||
| Interest Expense |
91
|
93
|
119
|
112
|
100
|
|
| Revenue |
50 502
N/A
|
57 645
+14%
|
60 728
+5%
|
64 478
+6%
|
69 079
+7%
|
|
| Gross Profit | ||||||
| Cost of Revenue |
(20 127)
|
(23 365)
|
(24 697)
|
(26 720)
|
(28 848)
|
|
| Gross Profit |
30 375
N/A
|
34 280
+13%
|
36 030
+5%
|
37 758
+5%
|
40 231
+7%
|
|
| Operating Income | ||||||
| Operating Expenses |
(25 950)
|
(28 741)
|
(30 974)
|
(33 107)
|
(34 792)
|
|
| Selling, General & Administrative |
(25 069)
|
(27 595)
|
(29 647)
|
(31 579)
|
(33 067)
|
|
| Depreciation & Amortization |
(1 061)
|
(1 145)
|
(1 327)
|
(1 528)
|
(1 725)
|
|
| Other Operating Expenses |
181
|
0
|
0
|
0
|
0
|
|
| Operating Income |
4 425
N/A
|
5 540
+25%
|
5 056
-9%
|
4 651
-8%
|
5 439
+17%
|
|
| Pre-Tax Income | ||||||
| Interest Income Expense |
815
|
1 331
|
1 978
|
1 588
|
1 007
|
|
| Non-Reccuring Items |
0
|
(1 472)
|
(1 586)
|
(1 586)
|
(1 586)
|
|
| Gain/Loss on Disposition of Assets |
6
|
2
|
0
|
0
|
0
|
|
| Total Other Income |
(3 962)
|
(4 117)
|
(3 678)
|
544
|
555
|
|
| Pre-Tax Income |
1 284
N/A
|
1 283
0%
|
1 772
+38%
|
5 198
+193%
|
5 415
+4%
|
|
| Net Income | ||||||
| Tax Provision |
(208)
|
(675)
|
(774)
|
(1 132)
|
(1 596)
|
|
| Income from Continuing Operations |
1 076
|
608
|
998
|
4 066
|
3 820
|
|
| Net Income (Common) |
1 076
N/A
|
608
-44%
|
998
+64%
|
4 066
+307%
|
3 820
-6%
|
|
| EPS (Diluted) |
113.46
N/A
|
65.66
-42%
|
101.39
+54%
|
418.67
+313%
|
391.8
-6%
|
|