EUDA Health Holdings Ltd
NASDAQ:EUDA
Income Statement
Earnings Waterfall
EUDA Health Holdings Ltd
Income Statement
EUDA Health Holdings Ltd
| Oct-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
4
N/A
|
4
+10%
|
4
+3%
|
4
-13%
|
6
+51%
|
4
-29%
|
7
+76%
|
|
| Gross Profit | |||||||||
| Cost of Revenue |
0
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(5)
|
|
| Gross Profit |
0
N/A
|
1
N/A
|
1
+40%
|
1
+3%
|
1
-33%
|
1
+52%
|
1
-41%
|
2
+110%
|
|
| Operating Income | |||||||||
| Operating Expenses |
(2)
|
(12)
|
(14)
|
(13)
|
(5)
|
(7)
|
(3)
|
(5)
|
|
| Selling, General & Administrative |
0
|
(12)
|
(12)
|
(13)
|
(5)
|
(7)
|
(3)
|
(5)
|
|
| Research & Development |
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
|
| Depreciation & Amortization |
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
(2)
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(2)
N/A
|
(11)
-395%
|
(13)
-19%
|
(12)
+12%
|
(4)
+66%
|
(6)
-40%
|
(3)
+54%
|
(4)
-44%
|
|
| Pre-Tax Income | |||||||||
| Interest Income Expense |
1
|
(0)
|
1
|
(2)
|
(3)
|
(3)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
(1)
|
0
|
(2)
|
(1)
|
(16)
|
(15)
|
(15)
|
|
| Total Other Income |
0
|
(13)
|
(13)
|
(14)
|
(1)
|
(1)
|
0
|
0
|
|
| Pre-Tax Income |
(2)
N/A
|
(25)
-1 558%
|
(26)
-3%
|
(30)
-15%
|
(8)
+72%
|
(25)
-199%
|
(18)
+30%
|
(19)
-7%
|
|
| Net Income | |||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(2)
|
(25)
|
(26)
|
(30)
|
(8)
|
(25)
|
(18)
|
(19)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Net Income (Common) |
(2)
N/A
|
(25)
-1 548%
|
(26)
-3%
|
(31)
-20%
|
(10)
+67%
|
(27)
-168%
|
(15)
+43%
|
(17)
-8%
|
|
| EPS (Diluted) |
-0.14
N/A
|
-0.83
-493%
|
-0.85
-2%
|
-2.55
-200%
|
-0.43
+83%
|
-0.96
-123%
|
-0.47
+51%
|
-0.44
+6%
|
|