Eightco Holdings Inc
NASDAQ:ORBS
Income Statement
Earnings Waterfall
Eightco Holdings Inc
Income Statement
Eightco Holdings Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||
| Interest Expense |
0
|
0
|
0
|
6
|
7
|
10
|
13
|
10
|
12
|
10
|
9
|
7
|
5
|
5
|
|
| Revenue |
0
N/A
|
2
N/A
|
7
+272%
|
10
+37%
|
32
+218%
|
44
+38%
|
57
+30%
|
76
+33%
|
68
-11%
|
69
+2%
|
55
-20%
|
40
-28%
|
40
-1%
|
40
+1%
|
|
| Gross Profit | |||||||||||||||
| Cost of Revenue |
0
|
(2)
|
(7)
|
(10)
|
(30)
|
(41)
|
(52)
|
(68)
|
(61)
|
(60)
|
(48)
|
(33)
|
(34)
|
(35)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
+286%
|
0
-56%
|
2
+1 725%
|
3
+58%
|
5
+50%
|
8
+45%
|
6
-17%
|
9
+37%
|
8
-9%
|
7
-9%
|
6
-16%
|
5
-18%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(1)
|
(2)
|
(6)
|
(10)
|
(16)
|
(21)
|
(21)
|
(21)
|
(15)
|
(14)
|
(13)
|
(13)
|
(13)
|
(12)
|
|
| Selling, General & Administrative |
(1)
|
(2)
|
(6)
|
(10)
|
(16)
|
(20)
|
(21)
|
(20)
|
(15)
|
(14)
|
(13)
|
(13)
|
(13)
|
(12)
|
|
| Operating Income |
(1)
N/A
|
(2)
-199%
|
(5)
-170%
|
(10)
-76%
|
(14)
-48%
|
(18)
-24%
|
(15)
+13%
|
(14)
+10%
|
(9)
+38%
|
(6)
+35%
|
(5)
+14%
|
(6)
-21%
|
(7)
-17%
|
(7)
+2%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
(31)
|
(32)
|
(79)
|
(85)
|
(56)
|
(58)
|
(13)
|
(9)
|
(7)
|
(5)
|
(5)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
0
|
(2)
|
(4)
|
4
|
4
|
6
|
7
|
|
| Total Other Income |
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
6
|
6
|
0
|
|
| Pre-Tax Income |
(1)
N/A
|
(2)
-202%
|
(5)
-178%
|
(41)
-665%
|
(48)
-16%
|
(96)
-102%
|
(102)
-6%
|
(70)
+31%
|
(69)
+2%
|
(17)
+76%
|
(3)
+80%
|
(3)
+8%
|
0
N/A
|
(4)
N/A
|
|
| Net Income | |||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(1)
|
(2)
|
(5)
|
(41)
|
(47)
|
(96)
|
(102)
|
(70)
|
(69)
|
(17)
|
(3)
|
(3)
|
0
|
(4)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(1)
N/A
|
(1)
-192%
|
(5)
-226%
|
(40)
-732%
|
(47)
-17%
|
(96)
-103%
|
(102)
-6%
|
(70)
+31%
|
(68)
+3%
|
(17)
+76%
|
(3)
+80%
|
(3)
+8%
|
1
N/A
|
(4)
N/A
|
|
| EPS (Diluted) |
-2.44
N/A
|
-7.11
-191%
|
-11.02
-55%
|
-67.23
-510%
|
-152.45
-127%
|
-77.49
+49%
|
-40.63
+48%
|
-20.1
+51%
|
-118.11
-488%
|
-8.75
+93%
|
-1.55
+82%
|
-1.63
-5%
|
0.35
N/A
|
-1.24
N/A
|
|