Cheer Holding Inc
NASDAQ:CHR
Income Statement
Earnings Waterfall
Cheer Holding Inc
Income Statement
Cheer Holding Inc
| Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
29
N/A
|
124
+321%
|
166
+34%
|
153
-8%
|
151
-1%
|
157
+4%
|
155
-2%
|
152
-1%
|
156
+2%
|
147
-6%
|
147
0%
|
|
| Gross Profit | |||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
(10)
|
(39)
|
(41)
|
(35)
|
(36)
|
(41)
|
(43)
|
(40)
|
(42)
|
(39)
|
(41)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
19
N/A
|
85
+348%
|
125
+46%
|
118
-6%
|
115
-3%
|
116
+2%
|
112
-4%
|
113
+1%
|
114
+1%
|
108
-6%
|
106
-2%
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(7)
|
(55)
|
(90)
|
(82)
|
(84)
|
(90)
|
(87)
|
(83)
|
(82)
|
(82)
|
(80)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
(7)
|
(54)
|
(89)
|
(81)
|
(83)
|
(88)
|
(85)
|
(82)
|
(80)
|
(79)
|
(76)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
|
| Other Operating Expenses |
0
|
(0)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
0
N/A
|
(1)
N/A
|
(1)
-92%
|
(2)
-63%
|
(2)
-44%
|
12
N/A
|
31
+149%
|
35
+15%
|
36
+2%
|
31
-16%
|
27
-13%
|
25
-7%
|
29
+17%
|
33
+11%
|
26
-22%
|
26
+0%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
2
|
3
|
5
|
6
|
6
|
18
|
(0)
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
|
| Non-Reccuring Items |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(0)
|
(1)
|
0
|
0
|
1
|
1
|
0
|
(0)
|
|
| Pre-Tax Income |
2
N/A
|
3
+81%
|
4
+40%
|
4
+4%
|
3
-22%
|
30
+824%
|
31
+1%
|
38
+23%
|
36
-4%
|
30
-18%
|
27
-10%
|
25
-7%
|
31
+22%
|
34
+11%
|
26
-23%
|
25
-3%
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
1
|
0
|
(1)
|
|
| Income from Continuing Operations |
2
|
3
|
4
|
4
|
3
|
31
|
29
|
36
|
35
|
29
|
26
|
25
|
31
|
34
|
26
|
25
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Income (Common) |
2
N/A
|
3
+81%
|
4
+40%
|
4
+4%
|
3
-22%
|
31
+841%
|
29
-6%
|
36
+22%
|
35
-1%
|
29
-17%
|
27
-8%
|
25
-8%
|
30
+23%
|
34
+13%
|
26
-25%
|
25
-5%
|
|
| EPS (Diluted) |
25.68
N/A
|
0.92
-96%
|
1.29
+40%
|
1.36
+5%
|
52.73
+3 777%
|
301.74
+472%
|
247.78
-18%
|
284.34
+15%
|
269.86
-5%
|
214.23
-21%
|
197.36
-8%
|
165.36
-16%
|
176.42
+7%
|
171.07
-3%
|
125.72
-27%
|
114.66
-9%
|
|