Earlyworks Co Ltd
NASDAQ:ELWS
Income Statement
Earnings Waterfall
Earlyworks Co Ltd
Income Statement
Earlyworks Co Ltd
| Apr-2023 | Oct-2023 | Apr-2024 | Oct-2024 | Apr-2025 | ||
|---|---|---|---|---|---|---|
| Revenue | ||||||
| Revenue |
47
N/A
|
102
+118%
|
179
+77%
|
404
+125%
|
440
+9%
|
|
| Gross Profit | ||||||
| Cost of Revenue |
(31)
|
(34)
|
(38)
|
(130)
|
(213)
|
|
| Gross Profit |
16
N/A
|
68
+321%
|
142
+109%
|
275
+94%
|
227
-17%
|
|
| Operating Income | ||||||
| Operating Expenses |
(404)
|
(678)
|
(523)
|
(760)
|
(473)
|
|
| Selling, General & Administrative |
(296)
|
(525)
|
(447)
|
(662)
|
(430)
|
|
| Research & Development |
(109)
|
(154)
|
(76)
|
(98)
|
(43)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(388)
N/A
|
(611)
-57%
|
(381)
+38%
|
(485)
-27%
|
(246)
+49%
|
|
| Pre-Tax Income | ||||||
| Interest Income Expense |
(3)
|
34
|
45
|
37
|
(12)
|
|
| Gain/Loss on Disposition of Assets |
(1)
|
(1)
|
(0)
|
0
|
(0)
|
|
| Total Other Income |
0
|
0
|
0
|
1
|
1
|
|
| Pre-Tax Income |
(392)
N/A
|
(577)
-47%
|
(336)
+42%
|
(447)
-33%
|
(257)
+43%
|
|
| Net Income | ||||||
| Tax Provision |
9
|
9
|
0
|
0
|
(1)
|
|
| Income from Continuing Operations |
(382)
|
(567)
|
(336)
|
(446)
|
(257)
|
|
| Net Income (Common) |
(382)
N/A
|
(567)
-48%
|
(336)
+41%
|
(446)
-33%
|
(257)
+42%
|
|
| EPS (Diluted) |
-127.1
N/A
|
-195.89
-54%
|
-113.84
+42%
|
-29.6
+74%
|
-17.03
+42%
|
|