Elite Education Group International Ltd
NASDAQ:EEIQ
Income Statement
Earnings Waterfall
Elite Education Group International Ltd
Income Statement
Elite Education Group International Ltd
| Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||
| Revenue |
6
N/A
|
6
-10%
|
6
+0%
|
6
+13%
|
8
+26%
|
9
+15%
|
9
-4%
|
|
| Gross Profit | ||||||||
| Cost of Revenue |
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
|
| Gross Profit |
4
N/A
|
4
-2%
|
4
0%
|
4
-6%
|
5
+34%
|
6
+19%
|
6
-6%
|
|
| Operating Income | ||||||||
| Operating Expenses |
(11)
|
(11)
|
(11)
|
(12)
|
(13)
|
(12)
|
(10)
|
|
| Selling, General & Administrative |
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(10)
|
|
| Depreciation & Amortization |
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(7)
N/A
|
(7)
+2%
|
(7)
+0%
|
(8)
-14%
|
(7)
+7%
|
(5)
+29%
|
(4)
+20%
|
|
| Pre-Tax Income | ||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Total Other Income |
1
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
|
| Pre-Tax Income |
(6)
N/A
|
(7)
-10%
|
(7)
+3%
|
(7)
-7%
|
(7)
+5%
|
(3)
+52%
|
(3)
+25%
|
|
| Net Income | ||||||||
| Tax Provision |
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
|
| Income from Continuing Operations |
(6)
|
(7)
|
(7)
|
(8)
|
(7)
|
(3)
|
(3)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Net Income (Common) |
(6)
N/A
|
(7)
-7%
|
(7)
+0%
|
(7)
-8%
|
(6)
+16%
|
(3)
+50%
|
(2)
+19%
|
|
| EPS (Diluted) |
-0.57
N/A
|
-0.59
-4%
|
-0.57
+3%
|
-0.59
-4%
|
-0.47
+20%
|
-0.23
+51%
|
-0.16
+30%
|
|