Sabio Holdings Inc
XTSX:SBIO
Income Statement
Earnings Waterfall
Sabio Holdings Inc
Income Statement
Sabio Holdings Inc
| 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
13
N/A
|
25
+93%
|
42
+71%
|
43
+2%
|
44
+2%
|
41
-7%
|
36
-12%
|
36
0%
|
37
+3%
|
44
+20%
|
50
+13%
|
52
+6%
|
55
+4%
|
47
-14%
|
|
| Gross Profit | |||||||||||||||
| Cost of Revenue |
(5)
|
(10)
|
(17)
|
(17)
|
(17)
|
(17)
|
(14)
|
(14)
|
(15)
|
(17)
|
(19)
|
(20)
|
(21)
|
(18)
|
|
| Gross Profit |
8
N/A
|
15
+95%
|
25
+69%
|
26
+2%
|
27
+2%
|
24
-8%
|
22
-11%
|
22
-1%
|
22
+3%
|
27
+22%
|
31
+13%
|
32
+6%
|
34
+4%
|
28
-16%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(11)
|
(17)
|
(26)
|
(27)
|
(28)
|
(28)
|
(26)
|
(24)
|
(24)
|
(26)
|
(28)
|
(31)
|
(32)
|
(32)
|
|
| Selling, General & Administrative |
(8)
|
(13)
|
(20)
|
(21)
|
(22)
|
(22)
|
(20)
|
(19)
|
(19)
|
(20)
|
(22)
|
(23)
|
(25)
|
(25)
|
|
| Research & Development |
(2)
|
(4)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
|
| Depreciation & Amortization |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Operating Income |
(3)
N/A
|
(2)
+26%
|
(0)
+90%
|
(2)
-547%
|
(2)
-27%
|
(3)
-64%
|
(4)
-18%
|
(3)
+25%
|
(1)
+50%
|
1
N/A
|
2
+89%
|
2
-13%
|
2
-16%
|
(4)
N/A
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Total Other Income |
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(4)
N/A
|
(3)
+19%
|
(1)
+72%
|
(2)
-140%
|
(2)
-26%
|
(4)
-57%
|
(5)
-25%
|
(4)
+16%
|
(3)
+34%
|
(0)
+94%
|
(0)
+58%
|
(0)
-404%
|
(1)
-96%
|
(6)
-743%
|
|
| Net Income | |||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(4)
|
(3)
|
(1)
|
(2)
|
(2)
|
(4)
|
(5)
|
(4)
|
(3)
|
(0)
|
(0)
|
(0)
|
(1)
|
(6)
|
|
| Net Income (Common) |
(4)
N/A
|
(3)
+19%
|
(1)
+70%
|
(2)
-134%
|
(2)
-25%
|
(4)
-56%
|
(5)
-23%
|
(4)
+16%
|
(3)
+33%
|
(0)
+93%
|
(0)
+36%
|
(0)
-253%
|
(1)
-85%
|
(6)
-701%
|
|
| EPS (Diluted) |
-0.18
N/A
|
-0.05
+72%
|
-0.02
+60%
|
-0.04
-100%
|
-0.05
-25%
|
-0.08
-60%
|
-0.1
-25%
|
-0.09
+10%
|
-0.06
+33%
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.11
-1 000%
|
|