zSpace, Inc.
NASDAQ:ZSPC
Income Statement
Earnings Waterfall
zSpace, Inc.
Income Statement
zSpace, Inc.
| Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|
| Revenue | ||||||
| Interest Expense |
3
|
3
|
3
|
2
|
2
|
|
| Revenue |
73
N/A
|
38
-48%
|
37
-3%
|
37
0%
|
32
-15%
|
|
| Gross Profit | ||||||
| Cost of Revenue |
(44)
|
(23)
|
(21)
|
(21)
|
(17)
|
|
| Gross Profit |
29
N/A
|
16
-46%
|
16
+3%
|
16
+1%
|
14
-11%
|
|
| Operating Income | ||||||
| Operating Expenses |
(53)
|
(33)
|
(28)
|
(31)
|
(34)
|
|
| Selling, General & Administrative |
(43)
|
(28)
|
(24)
|
(26)
|
(29)
|
|
| Research & Development |
(8)
|
(5)
|
(4)
|
(4)
|
(5)
|
|
| Other Operating Expenses |
(2)
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(24)
N/A
|
(18)
+25%
|
(12)
+34%
|
(15)
-27%
|
(20)
-33%
|
|
| Pre-Tax Income | ||||||
| Interest Income Expense |
(5)
|
(3)
|
(3)
|
(2)
|
(2)
|
|
| Non-Reccuring Items |
(2)
|
(0)
|
(0)
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
1
|
(0)
|
|
| Pre-Tax Income |
(30)
N/A
|
(21)
+31%
|
(14)
+31%
|
(16)
-10%
|
(22)
-38%
|
|
| Net Income | ||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(30)
|
(21)
|
(14)
|
(16)
|
(22)
|
|
| Net Income (Common) |
13
N/A
|
23
+68%
|
29
+30%
|
28
-5%
|
(22)
N/A
|
|
| EPS (Diluted) |
0.59
N/A
|
0.98
+66%
|
1.27
+30%
|
1.21
-5%
|
-0.9
N/A
|
|