Astroscale Holdings Inc
TSE:186A
Income Statement
Earnings Waterfall
Astroscale Holdings Inc
Revenue
|
2.4B
JPY
|
Cost of Revenue
|
-8.1B
JPY
|
Gross Profit
|
-5.7B
JPY
|
Operating Expenses
|
-14.5B
JPY
|
Operating Income
|
-20.2B
JPY
|
Other Expenses
|
565.8m
JPY
|
Net Income
|
-19.7B
JPY
|
Income Statement
Astroscale Holdings Inc
Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | ||
---|---|---|---|---|---|
Revenue | |||||
Revenue |
2 853
N/A
|
2 515
-12%
|
2 351
-7%
|
2 358
+0%
|
|
Gross Profit | |||||
Cost of Revenue |
(5 098)
|
(8 093)
|
(8 580)
|
(8 071)
|
|
Gross Profit |
(2 245)
N/A
|
(5 579)
-148%
|
(6 229)
-12%
|
(5 713)
+8%
|
|
Operating Income | |||||
Operating Expenses |
(11 125)
|
(11 105)
|
(12 869)
|
(14 535)
|
|
Selling, General & Administrative |
(6 189)
|
(14 645)
|
(17 432)
|
(18 949)
|
|
Research & Development |
(5 002)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(506)
|
0
|
0
|
0
|
|
Other Operating Expenses |
571
|
3 540
|
4 563
|
4 414
|
|
Operating Income |
(13 370)
N/A
|
(16 683)
-25%
|
(19 097)
-14%
|
(20 248)
-6%
|
|
Pre-Tax Income | |||||
Interest Income Expense |
2 336
|
660
|
(140)
|
527
|
|
Non-Reccuring Items |
1 815
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(9 220)
N/A
|
(16 023)
-74%
|
(19 237)
-20%
|
(19 721)
-3%
|
|
Net Income | |||||
Tax Provision |
39
|
39
|
39
|
39
|
|
Income from Continuing Operations |
(9 181)
|
(15 985)
|
(19 199)
|
(19 682)
|
|
Net Income (Common) |
(9 181)
N/A
|
(15 985)
-74%
|
(19 199)
-20%
|
(19 682)
-3%
|
|
EPS (Diluted) |
-81.23
N/A
|
-137.15
-69%
|
-164.22
-20%
|
-185.87
-13%
|