Athena Technology Acquisition Corp II
OTC:ATEK
Income Statement
Earnings Waterfall
Athena Technology Acquisition Corp II
Income Statement
Athena Technology Acquisition Corp II
| 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 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||
| 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
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Operating Income |
(1)
N/A
|
(1)
-63%
|
(1)
-42%
|
(2)
-29%
|
(2)
-8%
|
(3)
-102%
|
(4)
-11%
|
(4)
0%
|
(4)
-8%
|
(2)
+40%
|
(2)
+10%
|
(3)
-59%
|
(3)
+2%
|
(4)
-8%
|
(3)
+3%
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
0
|
0
|
2
|
4
|
6
|
9
|
8
|
6
|
4
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
|
| Pre-Tax Income |
(0)
N/A
|
(0)
+6%
|
0
N/A
|
2
+502%
|
5
+119%
|
5
+13%
|
4
-24%
|
2
-48%
|
(1)
N/A
|
(1)
-131%
|
(1)
+14%
|
(3)
-108%
|
(3)
-8%
|
(3)
-18%
|
(3)
+23%
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(0)
|
(0)
|
0
|
1
|
4
|
4
|
2
|
1
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
|
| Net Income (Common) |
(0)
N/A
|
(0)
-4%
|
0
N/A
|
1
+1 331%
|
4
+141%
|
4
+3%
|
2
-31%
|
1
-46%
|
(1)
N/A
|
(1)
-35%
|
(1)
+18%
|
(3)
-148%
|
(3)
-6%
|
(3)
-16%
|
(2)
+25%
|
|
| EPS (Diluted) |
-0.02
N/A
|
-0.02
N/A
|
0
N/A
|
0.04
N/A
|
0.1
+150%
|
0.1
N/A
|
0.2
+100%
|
0.06
-70%
|
-0.09
N/A
|
-0.11
-22%
|
-0.09
+18%
|
-0.24
-167%
|
-0.26
-8%
|
-0.31
-19%
|
-0.23
+26%
|
|