Gridwiz Co Ltd
KOSDAQ:453450
Income Statement
Earnings Waterfall
Gridwiz Co Ltd
Income Statement
Gridwiz Co Ltd
| Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|
| Revenue | |||||
| Interest Expense |
460
|
441
|
447
|
417
|
|
| Revenue |
124 674
N/A
|
120 619
-3%
|
127 839
+6%
|
121 790
-5%
|
|
| Gross Profit | |||||
| Cost of Revenue |
(103 937)
|
(100 278)
|
(104 715)
|
(100 117)
|
|
| Gross Profit |
20 737
N/A
|
20 340
-2%
|
23 124
+14%
|
21 673
-6%
|
|
| Operating Income | |||||
| Operating Expenses |
(25 080)
|
(25 755)
|
(25 601)
|
(24 362)
|
|
| Selling, General & Administrative |
(19 459)
|
(20 177)
|
(20 128)
|
(18 916)
|
|
| Research & Development |
(2 663)
|
(2 430)
|
(2 220)
|
(2 024)
|
|
| Depreciation & Amortization |
(2 958)
|
(3 148)
|
(3 252)
|
(3 422)
|
|
| Operating Income |
(4 343)
N/A
|
(5 414)
-25%
|
(2 476)
+54%
|
(2 689)
-9%
|
|
| Pre-Tax Income | |||||
| Interest Income Expense |
2 041
|
1 956
|
1 921
|
7 446
|
|
| Non-Reccuring Items |
(44)
|
(32)
|
(23)
|
(23)
|
|
| Gain/Loss on Disposition of Assets |
18
|
0
|
28
|
28
|
|
| Total Other Income |
461
|
46
|
62
|
38
|
|
| Pre-Tax Income |
(1 865)
N/A
|
(3 445)
-85%
|
(488)
+86%
|
4 801
N/A
|
|
| Net Income | |||||
| Tax Provision |
(925)
|
(827)
|
(944)
|
(1 082)
|
|
| Income from Continuing Operations |
(2 790)
|
(4 272)
|
(1 433)
|
3 718
|
|
| Income to Minority Interest |
(224)
|
(216)
|
(244)
|
(77)
|
|
| Net Income (Common) |
(3 014)
N/A
|
(4 489)
-49%
|
(1 677)
+63%
|
3 642
N/A
|
|
| EPS (Diluted) |
-411.97
N/A
|
-565.12
-37%
|
-211.1
+63%
|
458.49
N/A
|
|