Ondas Holdings Inc
NASDAQ:ONDS
Income Statement
Earnings Waterfall
Ondas Holdings Inc
Income Statement
Ondas Holdings Inc
| Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
2
|
3
|
3
|
3
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
4
|
6
|
6
|
7
|
4
|
3
|
3
|
3
|
4
|
7
|
8
|
7
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+24%
|
0
+29%
|
0
+15%
|
0
-48%
|
0
N/A
|
0
+19%
|
0
+5%
|
0
+85%
|
0
+14%
|
0
-24%
|
0
+53%
|
1
+198%
|
2
+36%
|
2
+9%
|
3
+44%
|
3
-9%
|
3
-12%
|
3
+15%
|
2
-26%
|
2
-13%
|
2
+19%
|
2
-4%
|
4
+102%
|
9
+113%
|
11
+22%
|
16
+40%
|
14
-13%
|
9
-33%
|
8
-13%
|
7
-10%
|
11
+50%
|
16
+49%
|
25
+53%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(6)
|
(9)
|
(9)
|
(8)
|
(7)
|
(7)
|
(9)
|
(10)
|
(16)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
+17%
|
0
+36%
|
0
+16%
|
0
-50%
|
0
+9%
|
0
+25%
|
0
N/A
|
0
+87%
|
0
+14%
|
0
-25%
|
0
-4%
|
1
+204%
|
1
+26%
|
1
+6%
|
2
+63%
|
1
-20%
|
1
-20%
|
1
+12%
|
1
-45%
|
1
+2%
|
1
+63%
|
1
+10%
|
2
+82%
|
5
+136%
|
5
+3%
|
6
+30%
|
5
-22%
|
2
-66%
|
1
-30%
|
0
-71%
|
2
+546%
|
6
+158%
|
8
+44%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(5)
|
(9)
|
(13)
|
(16)
|
(18)
|
(16)
|
(13)
|
(13)
|
(11)
|
(12)
|
(14)
|
(14)
|
(15)
|
(19)
|
(25)
|
(34)
|
(43)
|
(51)
|
(74)
|
(74)
|
(67)
|
(42)
|
(41)
|
(38)
|
(40)
|
(35)
|
(38)
|
(42)
|
(52)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(6)
|
(9)
|
(11)
|
(12)
|
(10)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
(13)
|
(17)
|
(21)
|
(26)
|
(27)
|
(28)
|
(28)
|
(24)
|
(25)
|
(26)
|
(24)
|
(26)
|
(22)
|
(26)
|
(28)
|
(37)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(9)
|
(13)
|
(17)
|
(24)
|
(27)
|
(27)
|
(23)
|
(17)
|
(14)
|
(12)
|
(12)
|
(12)
|
(12)
|
(14)
|
(15)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
(19)
|
(19)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(0)
N/A
|
(0)
+50%
|
(0)
-100%
|
(0)
N/A
|
(0)
-50%
|
(0)
-33%
|
(1)
-2 575%
|
(2)
-80%
|
(2)
-24%
|
(3)
-23%
|
(3)
-10%
|
(4)
-38%
|
(8)
-90%
|
(13)
-54%
|
(16)
-23%
|
(17)
-8%
|
(15)
+11%
|
(13)
+18%
|
(12)
+2%
|
(10)
+15%
|
(12)
-10%
|
(12)
-5%
|
(12)
-3%
|
(14)
-12%
|
(18)
-29%
|
(24)
-36%
|
(33)
-36%
|
(42)
-26%
|
(50)
-19%
|
(72)
-44%
|
(69)
+4%
|
(62)
+11%
|
(36)
+42%
|
(36)
-1%
|
(36)
+1%
|
(39)
-8%
|
(35)
+11%
|
(36)
-3%
|
(37)
-3%
|
(44)
-19%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(4)
|
(6)
|
(6)
|
(7)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(7)
|
(7)
|
2
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(4)
|
(4)
|
(6)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
|
| Pre-Tax Income |
(0)
N/A
|
(0)
+50%
|
(0)
-100%
|
(0)
N/A
|
(0)
-50%
|
(0)
-33%
|
(1)
-3 375%
|
(2)
-75%
|
(3)
-24%
|
(5)
-52%
|
(5)
-10%
|
(8)
-53%
|
(12)
-56%
|
(20)
-62%
|
(23)
-17%
|
(24)
-6%
|
(19)
+20%
|
(16)
+16%
|
(14)
+11%
|
(13)
+13%
|
(13)
-7%
|
(14)
-2%
|
(13)
+3%
|
(15)
-12%
|
(18)
-20%
|
(25)
-38%
|
(33)
-35%
|
(42)
-26%
|
(73)
-74%
|
(78)
-6%
|
(75)
+3%
|
(69)
+8%
|
(45)
+35%
|
(40)
+10%
|
(40)
+2%
|
(42)
-6%
|
(38)
+9%
|
(42)
-11%
|
(45)
-6%
|
(42)
+5%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Income from Continuing Operations |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(5)
|
(5)
|
(8)
|
(12)
|
(20)
|
(23)
|
(24)
|
(19)
|
(16)
|
(14)
|
(13)
|
(13)
|
(14)
|
(13)
|
(15)
|
(15)
|
(22)
|
(30)
|
(39)
|
(73)
|
(78)
|
(75)
|
(69)
|
(45)
|
(40)
|
(40)
|
(42)
|
(38)
|
(42)
|
(45)
|
(43)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
-200%
|
(0)
-33%
|
(1)
-3 375%
|
(2)
-75%
|
(3)
-24%
|
(5)
-52%
|
(5)
-10%
|
(8)
-53%
|
(12)
-56%
|
(20)
-62%
|
(23)
-17%
|
(24)
-6%
|
(19)
+20%
|
(16)
+16%
|
(14)
+11%
|
(13)
+13%
|
(13)
-7%
|
(14)
-2%
|
(13)
+3%
|
(15)
-12%
|
(15)
0%
|
(22)
-46%
|
(30)
-39%
|
(39)
-28%
|
(73)
-87%
|
(78)
-6%
|
(75)
+3%
|
(70)
+8%
|
(46)
+33%
|
(43)
+8%
|
(43)
-1%
|
(46)
-6%
|
(42)
+8%
|
(47)
-11%
|
(50)
-6%
|
(48)
+4%
|
|
| EPS (Diluted) |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-1.71
N/A
|
-0.44
+74%
|
-0.56
-27%
|
-0.83
-48%
|
-0.79
+5%
|
-0.96
-22%
|
-1.27
-32%
|
-1.16
+9%
|
-1.36
-17%
|
-1.45
-7%
|
-1.1
+24%
|
-0.82
+25%
|
-0.73
+11%
|
-0.64
+12%
|
-0.66
-3%
|
-0.51
+23%
|
-0.46
+10%
|
-0.38
+17%
|
-0.44
-16%
|
-0.53
-20%
|
-0.74
-40%
|
-0.93
-26%
|
-1.73
-86%
|
-1.62
+6%
|
-1.47
+9%
|
-1.29
+12%
|
-0.88
+32%
|
-0.67
+24%
|
-0.65
+3%
|
-0.64
+2%
|
-0.61
+5%
|
-0.44
+28%
|
-0.32
+27%
|
-0.18
+44%
|
|