Auddia Inc
NASDAQ:AUUD
Income Statement
Earnings Waterfall
Auddia Inc
Income Statement
Auddia Inc
| Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | 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
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
1
N/A
|
0
-27%
|
0
-19%
|
0
-18%
|
0
-39%
|
0
-41%
|
0
-58%
|
0
-98%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Gross Profit | ||||||||||||||||||||||||||
| Cost of Revenue |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Gross Profit |
(0)
N/A
|
(1)
-25%
|
(1)
-5%
|
(1)
+6%
|
(0)
+9%
|
(1)
-7%
|
(0)
+43%
|
(0)
+14%
|
(0)
+2%
|
(0)
+26%
|
(0)
-7%
|
(0)
+16%
|
(0)
+28%
|
(0)
-47%
|
(0)
+30%
|
(0)
-35%
|
(0)
-6%
|
(0)
+1%
|
(0)
-3%
|
(0)
-3%
|
(0)
-6%
|
(0)
+1%
|
(0)
-4%
|
(0)
-4%
|
(0)
0%
|
|
| Operating Income | ||||||||||||||||||||||||||
| Operating Expenses |
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
|
| Selling, General & Administrative |
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
|
| Research & Development |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(3)
N/A
|
(4)
-40%
|
(4)
-4%
|
(4)
-5%
|
(4)
+9%
|
(2)
+37%
|
(2)
-4%
|
(3)
-6%
|
(4)
-49%
|
(6)
-41%
|
(6)
-6%
|
(7)
-27%
|
(7)
+10%
|
(7)
+1%
|
(7)
-1%
|
(7)
+4%
|
(7)
-8%
|
(7)
-6%
|
(8)
-3%
|
(8)
+2%
|
(8)
-2%
|
(8)
-3%
|
(8)
+4%
|
(8)
+1%
|
(7)
+5%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(10)
|
(9)
|
(9)
|
(8)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(4)
N/A
|
(5)
-28%
|
(5)
-4%
|
(6)
-7%
|
(6)
+4%
|
(4)
+27%
|
(12)
-199%
|
(12)
+5%
|
(13)
-10%
|
(13)
-6%
|
(6)
+56%
|
(7)
-22%
|
(7)
+10%
|
(7)
-6%
|
(7)
-6%
|
(8)
-4%
|
(8)
-10%
|
(9)
-5%
|
(9)
-1%
|
(9)
+0%
|
(9)
+2%
|
(9)
-1%
|
(8)
+5%
|
(8)
+9%
|
(8)
-6%
|
|
| Net Income | ||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(4)
|
(12)
|
(12)
|
(13)
|
(13)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
|
| Net Income (Common) |
(4)
N/A
|
(5)
-28%
|
(5)
-4%
|
(6)
-7%
|
(6)
+4%
|
(4)
+27%
|
(12)
-199%
|
(12)
+5%
|
(13)
-10%
|
(13)
-6%
|
(6)
+56%
|
(7)
-22%
|
(7)
+10%
|
(7)
-6%
|
(7)
-6%
|
(8)
-4%
|
(8)
-10%
|
(9)
-5%
|
(9)
-1%
|
(9)
+0%
|
(9)
+2%
|
(9)
-1%
|
(8)
+5%
|
(8)
+9%
|
(8)
-6%
|
|
| EPS (Diluted) |
-8.93
N/A
|
-196.84
-2 104%
|
-204.87
-4%
|
-219.19
-7%
|
-209.86
+4%
|
-152.47
+27%
|
-455.98
-199%
|
-434.68
+5%
|
-435.15
0%
|
-551.02
-27%
|
-202.34
+63%
|
-245.64
-21%
|
-221.21
+10%
|
-234.21
-6%
|
-243.31
-4%
|
-209.63
+14%
|
-178.09
+15%
|
-219.79
-23%
|
-135.21
+38%
|
-56.12
+58%
|
-37.61
+33%
|
-57.69
-53%
|
-18.18
+68%
|
-14.15
+22%
|
-5.31
+62%
|
|