Nuvve Holding Corp
NASDAQ:NVVE
Income Statement
Earnings Waterfall
Nuvve Holding Corp
Income Statement
Nuvve Holding Corp
| Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||
| Interest Expense |
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
4
N/A
|
4
-3%
|
5
+13%
|
4
-4%
|
4
-5%
|
6
+38%
|
6
+6%
|
5
-10%
|
5
-2%
|
5
-10%
|
6
+17%
|
8
+38%
|
8
+6%
|
7
-13%
|
7
-7%
|
6
-12%
|
5
-11%
|
6
+18%
|
5
-20%
|
5
-6%
|
|
| Gross Profit | |||||||||||||||||||||
| Cost of Revenue |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
|
| Gross Profit |
4
N/A
|
3
-7%
|
4
+5%
|
3
-15%
|
2
-29%
|
2
-20%
|
1
-20%
|
1
-36%
|
1
+31%
|
1
+14%
|
1
-7%
|
1
+3%
|
1
+6%
|
1
-9%
|
2
+25%
|
2
+45%
|
2
-21%
|
2
+21%
|
2
-13%
|
2
-9%
|
|
| Operating Income | |||||||||||||||||||||
| Operating Expenses |
(8)
|
(13)
|
(18)
|
(24)
|
(29)
|
(33)
|
(37)
|
(37)
|
(38)
|
(37)
|
(35)
|
(35)
|
(33)
|
(33)
|
(38)
|
(32)
|
(22)
|
(28)
|
(30)
|
(33)
|
|
| Selling, General & Administrative |
(5)
|
(9)
|
(14)
|
(19)
|
(23)
|
(26)
|
(29)
|
(29)
|
(30)
|
(29)
|
(27)
|
(26)
|
(25)
|
(24)
|
(29)
|
(24)
|
(18)
|
(23)
|
(26)
|
(29)
|
|
| Research & Development |
(3)
|
(4)
|
(5)
|
(5)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(8)
|
(9)
|
(7)
|
(5)
|
(5)
|
(3)
|
(4)
|
|
| Depreciation & Amortization |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Operating Income |
(5)
N/A
|
(9)
-98%
|
(15)
-57%
|
(21)
-45%
|
(27)
-29%
|
(32)
-16%
|
(35)
-12%
|
(37)
-3%
|
(37)
-1%
|
(35)
+4%
|
(34)
+5%
|
(33)
+0%
|
(32)
+4%
|
(31)
+2%
|
(36)
-15%
|
(30)
+18%
|
(20)
+31%
|
(26)
-27%
|
(28)
-7%
|
(31)
-12%
|
|
| Pre-Tax Income | |||||||||||||||||||||
| Interest Income Expense |
(0)
|
(1)
|
(48)
|
(47)
|
(48)
|
(90)
|
(38)
|
(36)
|
12
|
7
|
3
|
1
|
0
|
1
|
3
|
3
|
3
|
1
|
(1)
|
(2)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
1
|
0
|
1
|
0
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
2
|
3
|
|
| Pre-Tax Income |
(5)
N/A
|
(10)
-100%
|
(62)
-534%
|
(68)
-10%
|
(75)
-10%
|
(121)
-62%
|
(73)
+39%
|
(73)
+0%
|
(25)
+66%
|
(27)
-12%
|
(30)
-9%
|
(32)
-6%
|
(31)
+1%
|
(30)
+3%
|
(33)
-9%
|
(26)
+20%
|
(17)
+34%
|
(24)
-39%
|
(27)
-12%
|
(30)
-12%
|
|
| Net Income | |||||||||||||||||||||
| Tax Provision |
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Income from Continuing Operations |
(5)
|
(10)
|
(62)
|
(68)
|
(75)
|
(121)
|
(73)
|
(73)
|
(25)
|
(27)
|
(30)
|
(32)
|
(31)
|
(30)
|
(33)
|
(26)
|
(17)
|
(24)
|
(27)
|
(30)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Net Income (Common) |
(5)
N/A
|
(10)
-100%
|
(62)
-534%
|
(68)
-10%
|
(73)
-7%
|
(119)
-64%
|
(72)
+40%
|
(71)
+0%
|
(25)
+65%
|
(28)
-12%
|
(31)
-10%
|
(33)
-6%
|
(32)
+1%
|
(31)
+3%
|
(34)
-8%
|
(27)
+21%
|
(17)
+35%
|
(24)
-40%
|
(27)
-11%
|
(30)
-11%
|
|
| EPS (Diluted) |
-10.42
N/A
|
-37.46
-260%
|
-132.51
-254%
|
-146.1
-10%
|
-174.95
-20%
|
-252.96
-45%
|
-150.32
+41%
|
-130.08
+13%
|
-47.55
+63%
|
-45.48
+4%
|
-44.27
+3%
|
-40.45
+9%
|
-1 610.79
-3 882%
|
-303.88
+81%
|
-54.63
+82%
|
-40.18
+26%
|
-1 076.58
-2 579%
|
-547.74
+49%
|
-170.86
+69%
|
-64.29
+62%
|
|