Nubia Brand International Corp
NASDAQ:STI
Income Statement
Earnings Waterfall
Nubia Brand International Corp
Income Statement
Nubia Brand International Corp
| 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
|
0
|
0
|
1
|
1
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+235%
|
|
| Gross Profit | |||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+294%
|
|
| Operating Income | |||||||||||||
| Operating Expenses |
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
(6)
|
(9)
|
(12)
|
(13)
|
(13)
|
(12)
|
(9)
|
|
| Selling, General & Administrative |
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
(6)
|
(7)
|
(11)
|
(11)
|
(10)
|
(9)
|
(6)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
|
| Operating Income |
(1)
N/A
|
(2)
-101%
|
(2)
-19%
|
(2)
-8%
|
(4)
-50%
|
(6)
-78%
|
(9)
-38%
|
(12)
-43%
|
(13)
-8%
|
(13)
+5%
|
(12)
+9%
|
(9)
+21%
|
|
| Pre-Tax Income | |||||||||||||
| Interest Income Expense |
2
|
3
|
4
|
4
|
(15)
|
(24)
|
(1)
|
6
|
18
|
38
|
15
|
6
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
(18)
|
(18)
|
(27)
|
(30)
|
(12)
|
(13)
|
(3)
|
|
| Pre-Tax Income |
1
N/A
|
1
+47%
|
2
+67%
|
2
-9%
|
(18)
N/A
|
(48)
-165%
|
(27)
+44%
|
(34)
-25%
|
(26)
+23%
|
13
N/A
|
(9)
N/A
|
(7)
+27%
|
|
| Net Income | |||||||||||||
| Tax Provision |
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
1
|
1
|
1
|
1
|
(20)
|
(50)
|
(28)
|
(35)
|
(26)
|
13
|
(9)
|
(7)
|
|
| Net Income (Common) |
1
N/A
|
1
+27%
|
1
+85%
|
1
-14%
|
(20)
N/A
|
(50)
-151%
|
(28)
+43%
|
(35)
-23%
|
(26)
+25%
|
13
N/A
|
(9)
N/A
|
(7)
+27%
|
|
| EPS (Diluted) |
1.9
N/A
|
2.42
+27%
|
4.96
+105%
|
8.39
+69%
|
-90.99
N/A
|
-31.7
+65%
|
-14.65
+54%
|
-17.46
-19%
|
-13.01
+25%
|
4.15
N/A
|
-2.9
N/A
|
-2.19
+24%
|
|