springbig Holdings Inc
OTC:SBIG
Income Statement
Earnings Waterfall
springbig Holdings Inc
Income Statement
springbig Holdings Inc
| Sep-2021 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
2
|
2
|
1
|
|
| Revenue |
22
N/A
|
24
+10%
|
25
+4%
|
26
+3%
|
27
+6%
|
27
-2%
|
27
+3%
|
28
+2%
|
27
-2%
|
28
+2%
|
27
-2%
|
27
-2%
|
26
-2%
|
25
-6%
|
24
-4%
|
23
-3%
|
|
| Gross Profit | |||||||||||||||||
| Cost of Revenue |
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(6)
|
(6)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(7)
|
(6)
|
(6)
|
|
| Gross Profit |
15
N/A
|
17
+12%
|
18
+5%
|
19
+4%
|
20
+5%
|
20
+2%
|
21
+6%
|
22
+5%
|
22
-1%
|
22
-2%
|
20
-5%
|
19
-5%
|
19
-4%
|
18
-3%
|
18
-2%
|
17
-2%
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(21)
|
(24)
|
(25)
|
(30)
|
(34)
|
(36)
|
(36)
|
(34)
|
(33)
|
(30)
|
(27)
|
(23)
|
(21)
|
(19)
|
(18)
|
(19)
|
|
| Selling, General & Administrative |
(14)
|
(15)
|
(16)
|
(20)
|
(22)
|
(25)
|
(25)
|
(24)
|
(23)
|
(22)
|
(20)
|
(18)
|
(15)
|
(13)
|
(13)
|
(13)
|
|
| Research & Development |
(7)
|
(8)
|
(9)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(9)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(5)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Operating Income |
(5)
N/A
|
(7)
-21%
|
(7)
-14%
|
(11)
-51%
|
(14)
-23%
|
(16)
-17%
|
(15)
+6%
|
(12)
+23%
|
(11)
+7%
|
(8)
+23%
|
(7)
+17%
|
(4)
+48%
|
(3)
+30%
|
(1)
+76%
|
(1)
-24%
|
(2)
-175%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
|
| Non-Reccuring Items |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
2
|
1
|
(1)
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Total Other Income |
0
|
0
|
0
|
3
|
4
|
4
|
4
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
|
| Pre-Tax Income |
(5)
N/A
|
(6)
-24%
|
(8)
-30%
|
(9)
-15%
|
(11)
-25%
|
(13)
-21%
|
(12)
+5%
|
(12)
+5%
|
(12)
+3%
|
(10)
+12%
|
(8)
+26%
|
(6)
+18%
|
(4)
+35%
|
(2)
+53%
|
(3)
-62%
|
(4)
-16%
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
|
| Income from Continuing Operations |
(5)
|
(6)
|
(8)
|
(9)
|
(11)
|
(13)
|
(12)
|
(12)
|
(12)
|
(10)
|
(8)
|
(6)
|
(4)
|
(2)
|
(3)
|
(4)
|
|
| Net Income (Common) |
(5)
N/A
|
(6)
-24%
|
(8)
-30%
|
(9)
-15%
|
(11)
-25%
|
(13)
-21%
|
(12)
+5%
|
(12)
+5%
|
(12)
+3%
|
(10)
+12%
|
(8)
+26%
|
(6)
+18%
|
(4)
+35%
|
(2)
+53%
|
(3)
-62%
|
(4)
-16%
|
|
| EPS (Diluted) |
-0.18
N/A
|
-0.23
-28%
|
-0.3
-30%
|
-0.44
-47%
|
-0.42
+5%
|
-0.59
-40%
|
-0.46
+22%
|
-0.37
+20%
|
-0.27
+27%
|
-0.28
-4%
|
-0.09
+68%
|
-0.15
-67%
|
-0.09
+40%
|
-0.04
+56%
|
-0.07
-75%
|
-0.08
-14%
|
|