EUCALIA Inc
TSE:286A
Income Statement
Earnings Waterfall
EUCALIA Inc
Income Statement
EUCALIA Inc
| Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|
| Revenue | |||||
| Interest Expense |
245
|
0
|
0
|
0
|
|
| Revenue |
24 512
N/A
|
20 939
-15%
|
21 932
+5%
|
24 735
+13%
|
|
| Gross Profit | |||||
| Cost of Revenue |
(13 758)
|
(11 632)
|
(12 603)
|
(14 198)
|
|
| Gross Profit |
10 753
N/A
|
9 307
-13%
|
9 329
+0%
|
10 537
+13%
|
|
| Operating Income | |||||
| Operating Expenses |
(8 104)
|
(6 942)
|
(7 640)
|
(8 172)
|
|
| Selling, General & Administrative |
(8 104)
|
(6 942)
|
(7 640)
|
(8 172)
|
|
| Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
|
| Operating Income |
2 649
N/A
|
2 366
-11%
|
1 688
-29%
|
2 365
+40%
|
|
| Pre-Tax Income | |||||
| Interest Income Expense |
(335)
|
(300)
|
(302)
|
(298)
|
|
| Non-Reccuring Items |
163
|
108
|
107
|
121
|
|
| Gain/Loss on Disposition of Assets |
401
|
374
|
353
|
832
|
|
| Total Other Income |
756
|
75
|
111
|
71
|
|
| Pre-Tax Income |
3 634
N/A
|
2 622
-28%
|
1 957
-25%
|
3 091
+58%
|
|
| Net Income | |||||
| Tax Provision |
(1 041)
|
(737)
|
279
|
(211)
|
|
| Income from Continuing Operations |
2 593
|
1 885
|
2 236
|
2 880
|
|
| Income to Minority Interest |
(155)
|
(140)
|
(136)
|
(103)
|
|
| Net Income (Common) |
2 438
N/A
|
1 745
-28%
|
2 100
+20%
|
2 776
+32%
|
|
| EPS (Diluted) |
67.48
N/A
|
48.08
-29%
|
58.05
+21%
|
76.75
+32%
|
|