Goldenbridge Acquisition Ltd
NASDAQ:SDA
Income Statement
Earnings Waterfall
Goldenbridge Acquisition Ltd
Income Statement
Goldenbridge Acquisition Ltd
| Mar-2023 | Jun-2023 | Dec-2023 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||
| Revenue |
407
N/A
|
442
+9%
|
364
-18%
|
567
+56%
|
676
+19%
|
442
-35%
|
544
+23%
|
461
-15%
|
467
+1%
|
|
| Gross Profit | ||||||||||
| Cost of Revenue |
0
|
(255)
|
(210)
|
(317)
|
(368)
|
(226)
|
(275)
|
(220)
|
(222)
|
|
| Gross Profit |
0
N/A
|
187
N/A
|
154
-18%
|
250
+62%
|
308
+23%
|
216
-30%
|
270
+25%
|
241
-11%
|
246
+2%
|
|
| Operating Income | ||||||||||
| Operating Expenses |
(414)
|
(199)
|
(170)
|
(324)
|
(382)
|
(274)
|
(331)
|
(242)
|
(244)
|
|
| Selling, General & Administrative |
(160)
|
(187)
|
(156)
|
(277)
|
(334)
|
(234)
|
(290)
|
(232)
|
(234)
|
|
| Research & Development |
0
|
(12)
|
(14)
|
(46)
|
(48)
|
(40)
|
(41)
|
(10)
|
(10)
|
|
| Other Operating Expenses |
(254)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(7)
N/A
|
(12)
-69%
|
(15)
-30%
|
(74)
-379%
|
(74)
+0%
|
(58)
+21%
|
(61)
-5%
|
(1)
+98%
|
2
N/A
|
|
| Pre-Tax Income | ||||||||||
| Interest Income Expense |
(4)
|
(5)
|
(4)
|
(6)
|
(7)
|
(4)
|
(5)
|
(4)
|
(3)
|
|
| Total Other Income |
9
|
8
|
4
|
5
|
5
|
1
|
1
|
(2)
|
(2)
|
|
| Pre-Tax Income |
(2)
N/A
|
(8)
-229%
|
(15)
-86%
|
(75)
-399%
|
(76)
-1%
|
(62)
+19%
|
(65)
-6%
|
(7)
+89%
|
(4)
+39%
|
|
| Net Income | ||||||||||
| Tax Provision |
0
|
(1)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Income from Continuing Operations |
(4)
|
(9)
|
(18)
|
(78)
|
(79)
|
(64)
|
(68)
|
(10)
|
(7)
|
|
| Income to Minority Interest |
0
|
1
|
(9)
|
(12)
|
(13)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Net Income (Common) |
(4)
N/A
|
(9)
-140%
|
(27)
-185%
|
(89)
-233%
|
(92)
-2%
|
(69)
+25%
|
(72)
-5%
|
(13)
+81%
|
(11)
+15%
|
|
| EPS (Diluted) |
-1.1
N/A
|
-0.11
+90%
|
-0.32
-191%
|
-0.95
-197%
|
-0.93
+2%
|
-0.72
+23%
|
-0.7
+3%
|
-0.13
+81%
|
-0.11
+15%
|
|