Tinybuild Inc
LSE:TBLD
Income Statement
Earnings Waterfall
Tinybuild Inc
Revenue
|
57.8m
USD
|
Cost of Revenue
|
-25.5m
USD
|
Gross Profit
|
32.4m
USD
|
Operating Expenses
|
-26m
USD
|
Operating Income
|
6.3m
USD
|
Other Expenses
|
-24.8m
USD
|
Net Income
|
-18.4m
USD
|
Income Statement
Tinybuild Inc
Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|
Revenue | |||||||
Revenue |
38
N/A
|
56
+49%
|
52
-7%
|
62
+19%
|
63
+2%
|
58
-9%
|
|
Gross Profit | |||||||
Cost of Revenue |
(15)
|
(21)
|
(18)
|
(22)
|
(21)
|
(25)
|
|
Gross Profit |
23
N/A
|
36
+58%
|
34
-5%
|
41
+19%
|
43
+5%
|
32
-24%
|
|
Operating Income | |||||||
Operating Expenses |
(14)
|
(22)
|
(16)
|
(22)
|
(25)
|
(26)
|
|
Selling, General & Administrative |
(15)
|
(23)
|
(16)
|
(22)
|
(35)
|
(37)
|
|
Depreciation & Amortization |
0
|
0
|
(0)
|
0
|
(1)
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
11
|
11
|
|
Operating Income |
8
N/A
|
13
+63%
|
18
+34%
|
19
+6%
|
18
-6%
|
6
-64%
|
|
Pre-Tax Income | |||||||
Interest Income Expense |
0
|
0
|
(0)
|
(0)
|
0
|
0
|
|
Non-Reccuring Items |
(0)
|
(5)
|
(5)
|
(0)
|
(2)
|
(29)
|
|
Pre-Tax Income |
8
N/A
|
8
+9%
|
13
+49%
|
19
+49%
|
16
-14%
|
(23)
N/A
|
|
Net Income | |||||||
Tax Provision |
(3)
|
(4)
|
(4)
|
(6)
|
(4)
|
4
|
|
Income from Continuing Operations |
5
|
5
|
8
|
13
|
12
|
(18)
|
|
Income to Minority Interest |
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
|
Net Income (Common) |
5
N/A
|
5
-5%
|
8
+75%
|
13
+57%
|
12
-11%
|
(18)
N/A
|
|
EPS (Diluted) |
0.03
N/A
|
0.03
N/A
|
0.04
+33%
|
0.06
+50%
|
0.06
N/A
|
-0.09
N/A
|