Sarcos Technology and Robotics Corp
NASDAQ:PDYN
Income Statement
Earnings Waterfall
Sarcos Technology and Robotics Corp
Income Statement
Sarcos Technology and Robotics Corp
| Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||
| Revenue |
7
N/A
|
9
+20%
|
8
-11%
|
8
+0%
|
6
-22%
|
4
-28%
|
4
0%
|
|
| Gross Profit | ||||||||
| Cost of Revenue |
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
|
| Gross Profit |
2
N/A
|
4
+84%
|
4
-5%
|
4
+15%
|
4
-5%
|
2
-39%
|
3
+0%
|
|
| Operating Income | ||||||||
| Operating Expenses |
(69)
|
(52)
|
(40)
|
(31)
|
(31)
|
(31)
|
(32)
|
|
| Selling, General & Administrative |
(35)
|
(28)
|
(24)
|
(21)
|
(20)
|
(20)
|
(20)
|
|
| Research & Development |
(33)
|
(23)
|
(16)
|
(10)
|
(10)
|
(11)
|
(12)
|
|
| Depreciation & Amortization |
(2)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(67)
N/A
|
(48)
+28%
|
(36)
+25%
|
(27)
+25%
|
(27)
+1%
|
(29)
-8%
|
(30)
-2%
|
|
| Pre-Tax Income | ||||||||
| Interest Income Expense |
3
|
2
|
1
|
1
|
1
|
1
|
2
|
|
| Non-Reccuring Items |
(38)
|
(33)
|
(21)
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
1
|
1
|
(0)
|
(47)
|
(17)
|
(17)
|
(14)
|
|
| Pre-Tax Income |
(101)
N/A
|
(78)
+23%
|
(56)
+28%
|
(73)
-29%
|
(43)
+41%
|
(45)
-5%
|
(41)
+7%
|
|
| Net Income | ||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(101)
|
(78)
|
(56)
|
(73)
|
(43)
|
(45)
|
(41)
|
|
| Net Income (Common) |
(101)
N/A
|
(78)
+23%
|
(56)
+28%
|
(73)
-29%
|
(43)
+41%
|
(45)
-5%
|
(41)
+7%
|
|
| EPS (Diluted) |
-3.91
N/A
|
-2.93
+25%
|
-2.16
+26%
|
-2.71
-25%
|
-1.03
+62%
|
-1.18
-15%
|
-1.02
+14%
|
|