Lichen China Ltd
NASDAQ:LICN
Income Statement
Earnings Waterfall
Lichen China Ltd
Income Statement
Lichen China Ltd
| Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|
| Revenue | ||||||
| Revenue |
50
N/A
|
40
-20%
|
42
+5%
|
41
-1%
|
38
-9%
|
|
| Gross Profit | ||||||
| Cost of Revenue |
(20)
|
(15)
|
(16)
|
(16)
|
(16)
|
|
| Gross Profit |
30
N/A
|
24
-19%
|
25
+5%
|
26
+1%
|
21
-17%
|
|
| Operating Income | ||||||
| Operating Expenses |
(17)
|
(12)
|
(14)
|
(30)
|
(33)
|
|
| Selling, General & Administrative |
(17)
|
(11)
|
(14)
|
(29)
|
(33)
|
|
| Depreciation & Amortization |
0
|
(1)
|
0
|
(1)
|
0
|
|
| Operating Income |
14
N/A
|
12
-9%
|
11
-9%
|
(5)
N/A
|
(12)
-153%
|
|
| Pre-Tax Income | ||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(1)
|
(1)
|
0
|
0
|
(4)
|
|
| Pre-Tax Income |
13
N/A
|
12
-10%
|
11
-3%
|
(4)
N/A
|
(15)
-260%
|
|
| Net Income | ||||||
| Tax Provision |
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
|
| Income from Continuing Operations |
9
|
8
|
8
|
(6)
|
(16)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
(0)
|
(0)
|
|
| Net Income (Common) |
9
N/A
|
8
-9%
|
8
-7%
|
(6)
N/A
|
(16)
-165%
|
|
| EPS (Diluted) |
71.57
N/A
|
63.96
-11%
|
52.11
-19%
|
-34.9
N/A
|
-57.49
-65%
|
|