NUBURU Inc
AMEX:BURU
Income Statement
Earnings Waterfall
NUBURU Inc
Income Statement
NUBURU Inc
| Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
11
|
11
|
|
| Revenue |
0
N/A
|
1
+224%
|
1
+35%
|
2
+26%
|
3
+55%
|
2
-24%
|
2
-2%
|
2
-18%
|
0
-91%
|
0
-94%
|
0
N/A
|
|
| Gross Profit | ||||||||||||
| Cost of Revenue |
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(6)
|
(6)
|
(5)
|
(2)
|
(0)
|
(0)
|
|
| Gross Profit |
(2)
N/A
|
(3)
-36%
|
(3)
-2%
|
(4)
-8%
|
(4)
-6%
|
(4)
+1%
|
(4)
+7%
|
(4)
-1%
|
(2)
+43%
|
(0)
+77%
|
(0)
+1%
|
|
| Operating Income | ||||||||||||
| Operating Expenses |
(8)
|
(9)
|
(11)
|
(13)
|
(16)
|
(17)
|
(18)
|
(18)
|
(11)
|
(5)
|
(10)
|
|
| Selling, General & Administrative |
(6)
|
(6)
|
(6)
|
(8)
|
(10)
|
(11)
|
(13)
|
(13)
|
(9)
|
(5)
|
(9)
|
|
| Research & Development |
(3)
|
(3)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(2)
|
(0)
|
(0)
|
|
| Operating Income |
(11)
N/A
|
(13)
-18%
|
(14)
-10%
|
(17)
-22%
|
(20)
-15%
|
(21)
-6%
|
(22)
-4%
|
(21)
+2%
|
(13)
+38%
|
(5)
+59%
|
(10)
-85%
|
|
| Pre-Tax Income | ||||||||||||
| Interest Income Expense |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(11)
|
(11)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(21)
|
(18)
|
(20)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
9
|
|
| Total Other Income |
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
2
|
(0)
|
(6)
|
|
| Pre-Tax Income |
(11)
N/A
|
(13)
-18%
|
(14)
-11%
|
(17)
-18%
|
(19)
-13%
|
(20)
-6%
|
(21)
-4%
|
(22)
-5%
|
(35)
-59%
|
(26)
+25%
|
(38)
-47%
|
|
| Net Income | ||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(11)
|
(13)
|
(14)
|
(17)
|
(19)
|
(20)
|
(21)
|
(22)
|
(35)
|
(26)
|
(38)
|
|
| Net Income (Common) |
(11)
N/A
|
(13)
-18%
|
(14)
-11%
|
(17)
-18%
|
(19)
-13%
|
(20)
-6%
|
(21)
-4%
|
(22)
-5%
|
(35)
-59%
|
(18)
+47%
|
(31)
-66%
|
|
| EPS (Diluted) |
-0.33
N/A
|
-0.39
-18%
|
-0.42
-8%
|
-0.65
-55%
|
-0.54
+17%
|
-0.56
-4%
|
-25.05
-4 373%
|
-0.58
+98%
|
-5.91
-919%
|
-0.55
+91%
|
-0.46
+16%
|
|