Concord Acquisition Corp III
NYSE:GCTS
Income Statement
Earnings Waterfall
Concord Acquisition Corp III
Income Statement
Concord Acquisition Corp III
| Dec-2021 | 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 | |||||||||||||||||
| Interest Expense |
5
|
0
|
0
|
1
|
3
|
3
|
5
|
6
|
6
|
7
|
5
|
5
|
4
|
3
|
4
|
5
|
|
| 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
|
16
N/A
|
7
-53%
|
9
+20%
|
12
+29%
|
9
-21%
|
6
-30%
|
6
-4%
|
4
-36%
|
|
| Gross Profit | |||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(4)
|
(4)
|
(5)
|
(4)
|
(3)
|
(3)
|
(4)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
7
N/A
|
4
-43%
|
5
+24%
|
6
+34%
|
5
-20%
|
3
-37%
|
3
-17%
|
(0)
N/A
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(21)
|
(19)
|
(24)
|
(31)
|
(32)
|
(31)
|
(30)
|
(31)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(7)
|
(10)
|
(14)
|
(15)
|
(15)
|
(15)
|
(17)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(9)
|
(13)
|
(17)
|
(17)
|
(16)
|
(15)
|
(14)
|
|
| Other Operating Expenses |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(0)
N/A
|
(1)
-92%
|
(1)
-41%
|
(1)
-30%
|
(1)
+7%
|
(1)
-1%
|
(4)
-227%
|
(4)
-5%
|
(15)
-258%
|
(15)
-4%
|
(19)
-27%
|
(25)
-28%
|
(27)
-9%
|
(28)
-4%
|
(28)
+1%
|
(31)
-12%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
0
|
0
|
1
|
2
|
5
|
9
|
10
|
9
|
(6)
|
(1)
|
(4)
|
(5)
|
1
|
2
|
(2)
|
(2)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
15
|
15
|
14
|
0
|
(1)
|
(1)
|
|
| Total Other Income |
10
|
18
|
25
|
27
|
21
|
12
|
6
|
3
|
(1)
|
(8)
|
(3)
|
(2)
|
0
|
6
|
(2)
|
(5)
|
|
| Pre-Tax Income |
9
N/A
|
17
+89%
|
25
+43%
|
28
+14%
|
25
-11%
|
20
-22%
|
13
-36%
|
8
-36%
|
(22)
N/A
|
(10)
+56%
|
(11)
-14%
|
(17)
-56%
|
(12)
+30%
|
(20)
-64%
|
(32)
-64%
|
(39)
-21%
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
0
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Income from Continuing Operations |
9
|
17
|
25
|
28
|
24
|
18
|
11
|
6
|
(22)
|
(11)
|
(12)
|
(18)
|
(12)
|
(20)
|
(33)
|
(39)
|
|
| Net Income (Common) |
9
N/A
|
17
+89%
|
25
+43%
|
28
+13%
|
24
-13%
|
18
-26%
|
11
-41%
|
6
-41%
|
(22)
N/A
|
(11)
+53%
|
(12)
-10%
|
(18)
-52%
|
(12)
+30%
|
(20)
-62%
|
(33)
-62%
|
(39)
-21%
|
|
| EPS (Diluted) |
0.21
N/A
|
0.4
+90%
|
0.57
+42%
|
0.64
+12%
|
0.56
-12%
|
0.41
-27%
|
0.43
+5%
|
0.49
+14%
|
-0.51
N/A
|
-0.24
+53%
|
-0.24
N/A
|
-0.39
-63%
|
-0.3
+23%
|
-0.43
-43%
|
-0.63
-47%
|
-0.7
-11%
|
|