SQL Technologies Corp
NASDAQ:SKYX
Income Statement
Earnings Waterfall
SQL Technologies Corp
Income Statement
SQL Technologies Corp
| 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 |
1
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
4
|
3
|
3
|
4
|
4
|
5
|
5
|
5
|
|
| Revenue |
0
N/A
|
(0)
N/A
|
(0)
+20%
|
(0)
+25%
|
0
N/A
|
0
+33%
|
15
+37 425%
|
37
+144%
|
59
+61%
|
78
+32%
|
84
+8%
|
85
+1%
|
86
+2%
|
87
+1%
|
89
+2%
|
91
+2%
|
|
| Gross Profit | |||||||||||||||||
| Cost of Revenue |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(10)
|
(25)
|
(41)
|
(54)
|
(59)
|
(59)
|
(62)
|
(63)
|
(64)
|
(65)
|
|
| Gross Profit |
(0)
N/A
|
(0)
+9%
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
0
+100%
|
5
+23 500%
|
11
+142%
|
18
+58%
|
24
+31%
|
25
+8%
|
26
+1%
|
25
-4%
|
25
+1%
|
25
+2%
|
26
+3%
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(5)
|
(15)
|
(20)
|
(24)
|
(27)
|
(22)
|
(34)
|
(42)
|
(56)
|
(63)
|
(59)
|
(60)
|
(57)
|
(55)
|
(57)
|
(57)
|
|
| Selling, General & Administrative |
(5)
|
(16)
|
(20)
|
(24)
|
(27)
|
(22)
|
(34)
|
(42)
|
(56)
|
(63)
|
(59)
|
(60)
|
(57)
|
(56)
|
(57)
|
(57)
|
|
| Depreciation & Amortization |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(5)
N/A
|
(15)
-195%
|
(20)
-30%
|
(24)
-21%
|
(27)
-11%
|
(22)
+18%
|
(30)
-35%
|
(31)
-3%
|
(38)
-24%
|
(39)
-4%
|
(33)
+15%
|
(35)
-3%
|
(32)
+7%
|
(31)
+5%
|
(32)
-4%
|
(31)
+3%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
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
|
|
| Pre-Tax Income |
(6)
N/A
|
(16)
-171%
|
(20)
-30%
|
(24)
-20%
|
(27)
-12%
|
(23)
+14%
|
(31)
-33%
|
(32)
-5%
|
(40)
-23%
|
(41)
-4%
|
(37)
+12%
|
(38)
-4%
|
(36)
+6%
|
(35)
+2%
|
(37)
-4%
|
(36)
+3%
|
|
| Net Income | |||||||||||||||||
| Income from Continuing Operations |
(6)
|
(16)
|
(20)
|
(24)
|
(27)
|
(23)
|
(31)
|
(32)
|
(40)
|
(41)
|
(37)
|
(38)
|
(36)
|
(35)
|
(37)
|
(36)
|
|
| Income to Minority Interest |
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(6)
N/A
|
(20)
-247%
|
(25)
-23%
|
(29)
-16%
|
(32)
-10%
|
(23)
+27%
|
(31)
-33%
|
(32)
-5%
|
(40)
-23%
|
(41)
-4%
|
(37)
+12%
|
(38)
-4%
|
(36)
+6%
|
(36)
+1%
|
(37)
-5%
|
(36)
+2%
|
|
| EPS (Diluted) |
-0.08
N/A
|
-0.28
-250%
|
-0.3
-7%
|
-0.35
-17%
|
-0.4
-14%
|
-0.28
+30%
|
-0.36
-29%
|
-0.37
-3%
|
-0.45
-22%
|
-0.46
-2%
|
-0.36
+22%
|
-0.36
N/A
|
-0.36
N/A
|
-0.36
N/A
|
-0.37
-3%
|
-0.32
+14%
|
|