Bridger Aerospace Group Holdings Inc
NASDAQ:BAER
Income Statement
Earnings Waterfall
Bridger Aerospace Group Holdings Inc
Income Statement
Bridger Aerospace Group Holdings Inc
| 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 |
12
|
17
|
20
|
22
|
25
|
24
|
23
|
23
|
24
|
24
|
24
|
24
|
23
|
23
|
|
| Revenue |
48
N/A
|
46
-5%
|
46
+1%
|
47
+1%
|
46
-2%
|
67
+46%
|
67
0%
|
72
+8%
|
73
+2%
|
84
+15%
|
99
+17%
|
109
+10%
|
126
+16%
|
130
+3%
|
|
| Gross Profit | |||||||||||||||
| Cost of Revenue |
(32)
|
(33)
|
(34)
|
(35)
|
(36)
|
(38)
|
(41)
|
(43)
|
(43)
|
(50)
|
(57)
|
(65)
|
(74)
|
(72)
|
|
| Gross Profit |
16
N/A
|
13
-21%
|
13
-4%
|
12
-3%
|
10
-18%
|
28
+189%
|
25
-11%
|
29
+13%
|
31
+7%
|
34
+10%
|
41
+22%
|
43
+5%
|
52
+21%
|
57
+10%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(15)
|
(30)
|
(33)
|
(62)
|
(71)
|
(70)
|
(79)
|
(61)
|
(54)
|
(47)
|
(35)
|
(33)
|
(31)
|
(31)
|
|
| Selling, General & Administrative |
(15)
|
(29)
|
(32)
|
(60)
|
(69)
|
(68)
|
(78)
|
(57)
|
(50)
|
(42)
|
(32)
|
(29)
|
(28)
|
(27)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
|
| Operating Income |
1
N/A
|
(17)
N/A
|
(21)
-20%
|
(50)
-138%
|
(61)
-23%
|
(41)
+33%
|
(54)
-31%
|
(33)
+39%
|
(23)
+29%
|
(13)
+44%
|
6
N/A
|
10
+83%
|
21
+98%
|
27
+30%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
(12)
|
(17)
|
(20)
|
(22)
|
(25)
|
(24)
|
(23)
|
(23)
|
(24)
|
(24)
|
(24)
|
(24)
|
(23)
|
(23)
|
|
| Non-Reccuring Items |
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(4)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Total Other Income |
1
|
0
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
|
| Pre-Tax Income |
(13)
N/A
|
(36)
-186%
|
(42)
-16%
|
(72)
-71%
|
(86)
-20%
|
(64)
+26%
|
(78)
-22%
|
(53)
+32%
|
(44)
+16%
|
(34)
+23%
|
(16)
+52%
|
(12)
+29%
|
(1)
+95%
|
6
N/A
|
|
| Net Income | |||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
(0)
|
1
|
|
| Income from Continuing Operations |
(13)
|
(36)
|
(42)
|
(72)
|
(86)
|
(63)
|
(77)
|
(53)
|
(44)
|
(34)
|
(16)
|
(11)
|
(1)
|
6
|
|
| Net Income (Common) |
(305)
N/A
|
(322)
-6%
|
(330)
-2%
|
(252)
+24%
|
0
N/A
|
23
+16 355%
|
9
-63%
|
(77)
N/A
|
(68)
+11%
|
(59)
+14%
|
(41)
+30%
|
(37)
+10%
|
(27)
+27%
|
(20)
+25%
|
|
| EPS (Diluted) |
-7.88
N/A
|
-8.31
-5%
|
-8.2
+1%
|
-5.79
+29%
|
0.01
N/A
|
0.28
+2 700%
|
0.11
-61%
|
-1.61
N/A
|
-1.41
+12%
|
-0.66
+53%
|
-0.81
-23%
|
-0.68
+16%
|
-0.49
+28%
|
-0.21
+57%
|
|