Alliance Entertainment Holding Corp
NASDAQ:AENT
Income Statement
Earnings Waterfall
Alliance Entertainment Holding Corp
Income Statement
Alliance Entertainment Holding Corp
| Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | 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 |
0
|
3
|
4
|
6
|
0
|
10
|
12
|
13
|
12
|
12
|
12
|
12
|
11
|
11
|
11
|
10
|
|
| Revenue |
0
N/A
|
0
N/A
|
1 417
N/A
|
0
N/A
|
0
N/A
|
228
N/A
|
1 159
+409%
|
702
-39%
|
1 127
+61%
|
1 111
-1%
|
1 100
-1%
|
1 103
+0%
|
1 071
-3%
|
1 073
+0%
|
1 063
-1%
|
1 088
+2%
|
|
| Gross Profit | |||||||||||||||||
| Cost of Revenue |
0
|
0
|
(1 235)
|
0
|
0
|
(200)
|
(1 055)
|
(618)
|
(996)
|
(978)
|
(972)
|
(975)
|
(948)
|
(949)
|
(931)
|
(944)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
182
N/A
|
0
N/A
|
0
N/A
|
27
N/A
|
104
+280%
|
84
-19%
|
132
+57%
|
132
+1%
|
129
-3%
|
128
-1%
|
123
-4%
|
124
+1%
|
133
+7%
|
144
+9%
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(1)
|
(1)
|
(141)
|
(2)
|
(3)
|
(33)
|
(131)
|
(89)
|
(124)
|
(115)
|
(112)
|
(108)
|
(104)
|
(103)
|
(102)
|
(105)
|
|
| Selling, General & Administrative |
0
|
0
|
(122)
|
0
|
0
|
(30)
|
(122)
|
(83)
|
(113)
|
(109)
|
(106)
|
(102)
|
(98)
|
(97)
|
(96)
|
(99)
|
|
| Depreciation & Amortization |
0
|
0
|
(8)
|
0
|
0
|
(2)
|
(7)
|
(5)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
| Other Operating Expenses |
(1)
|
(1)
|
(10)
|
(2)
|
(3)
|
(2)
|
(3)
|
(1)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(1)
N/A
|
(1)
-42%
|
42
N/A
|
(2)
N/A
|
(3)
-18%
|
(6)
-133%
|
(27)
-350%
|
(5)
+82%
|
7
N/A
|
17
+134%
|
17
-4%
|
20
+22%
|
19
-6%
|
21
+11%
|
31
+48%
|
40
+28%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
4
|
2
|
(4)
|
4
|
6
|
1
|
(12)
|
(7)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(10)
|
|
| Non-Reccuring Items |
(0)
|
0
|
0
|
0
|
0
|
(3)
|
(5)
|
(4)
|
0
|
(3)
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
(1)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(3)
|
(1)
|
(1)
|
(2)
|
|
| Pre-Tax Income |
3
N/A
|
1
-85%
|
38
+7 508%
|
2
-95%
|
3
+68%
|
(9)
N/A
|
(44)
-422%
|
(16)
+64%
|
(5)
+69%
|
2
N/A
|
2
+2%
|
6
+214%
|
3
-56%
|
9
+261%
|
19
+104%
|
26
+40%
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
0
|
0
|
(9)
|
(0)
|
(0)
|
3
|
9
|
2
|
(2)
|
(4)
|
3
|
3
|
4
|
3
|
(4)
|
(7)
|
|
| Income from Continuing Operations |
3
|
1
|
29
|
2
|
3
|
(6)
|
(35)
|
(15)
|
(7)
|
(3)
|
5
|
8
|
7
|
12
|
15
|
20
|
|
| Net Income (Common) |
3
N/A
|
1
-85%
|
29
+5 624%
|
2
-94%
|
3
+60%
|
(6)
N/A
|
(35)
-497%
|
(15)
+59%
|
(7)
+53%
|
(3)
+63%
|
5
N/A
|
8
+84%
|
7
-22%
|
12
+79%
|
15
+28%
|
20
+30%
|
|
| EPS (Diluted) |
0.23
N/A
|
0.03
-87%
|
0.56
+1 767%
|
0.13
-77%
|
0.2
+54%
|
-0.11
N/A
|
-0.74
-573%
|
-0.28
+62%
|
-0.13
+54%
|
-0.05
+62%
|
0.09
N/A
|
0.17
+89%
|
0.13
-24%
|
0.23
+77%
|
0.3
+30%
|
0.38
+27%
|
|