Kubient Inc
NASDAQ:KBNT
Income Statement
Earnings Waterfall
Kubient Inc
Revenue
|
3.2m
USD
|
Cost of Revenue
|
-4.1m
USD
|
Gross Profit
|
-877.1k
USD
|
Operating Expenses
|
-12m
USD
|
Operating Income
|
-12.9m
USD
|
Other Expenses
|
-3.4m
USD
|
Net Income
|
-16.2m
USD
|
Income Statement
Kubient Inc
Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | ||
---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||
Revenue |
2
N/A
|
3
+66%
|
2
-23%
|
3
+18%
|
3
+15%
|
3
-10%
|
3
+20%
|
3
-3%
|
|
Gross Profit | |||||||||
Cost of Revenue |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
|
Gross Profit |
0
N/A
|
1
+347%
|
0
-95%
|
0
+845%
|
1
+45%
|
(0)
N/A
|
(0)
-30%
|
(1)
-99%
|
|
Operating Income | |||||||||
Operating Expenses |
(2)
|
(5)
|
(7)
|
(8)
|
(9)
|
(9)
|
(12)
|
(12)
|
|
Selling, General & Administrative |
(2)
|
(5)
|
(7)
|
(8)
|
(9)
|
(9)
|
(11)
|
(12)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
|
Operating Income |
(2)
N/A
|
(4)
-93%
|
(7)
-46%
|
(7)
-9%
|
(8)
-13%
|
(9)
-18%
|
(13)
-35%
|
(13)
-1%
|
|
Pre-Tax Income | |||||||||
Interest Income Expense |
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
|
Non-Reccuring Items |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
0
|
(4)
|
|
Total Other Income |
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
1
|
1
|
|
Pre-Tax Income |
(6)
N/A
|
(8)
-38%
|
(10)
-22%
|
(10)
-2%
|
(8)
+19%
|
(10)
-29%
|
(12)
-18%
|
(16)
-34%
|
|
Net Income | |||||||||
Income from Continuing Operations |
(6)
|
(8)
|
(10)
|
(10)
|
(8)
|
(10)
|
(12)
|
(16)
|
|
Net Income (Common) |
(7)
N/A
|
(10)
-29%
|
(11)
-18%
|
(12)
-2%
|
(8)
+31%
|
(10)
-29%
|
(12)
-18%
|
(16)
-34%
|
|
EPS (Diluted) |
-1.3
N/A
|
-1.85
-42%
|
-0.89
+52%
|
-0.82
+8%
|
-0.55
+33%
|
-0.75
-36%
|
-0.86
-15%
|
-1.14
-33%
|